Real-time Estimate
Cboe BZX
03:26:46 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
39.48
USD
|
-1.77%
|
|
-2.38%
|
+1.47%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
944.3
|
1,343
|
1,547
|
893.1
|
1,478
|
1,534
|
-
|
Enterprise Value (EV)
1 |
944.3
|
1,343
|
1,547
|
893.1
|
1,478
|
1,534
|
1,534
|
P/E ratio
|
19.7
x
|
21
x
|
15.1
x
|
11.4
x
|
21.1
x
|
19.8
x
|
16.9
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1
x
|
1.3
x
|
1.45
x
|
0.77
x
|
1.16
x
|
1.12
x
|
1.07
x
|
EV / Revenue
|
1
x
|
1.3
x
|
1.45
x
|
0.77
x
|
1.16
x
|
1.12
x
|
1.07
x
|
EV / EBITDA
|
12.6
x
|
14.5
x
|
16.3
x
|
7.86
x
|
14.4
x
|
14.6
x
|
12.6
x
|
EV / FCF
|
14.9
x
|
20.8
x
|
35
x
|
21.1
x
|
13.7
x
|
29.9
x
|
18.2
x
|
FCF Yield
|
6.71%
|
4.81%
|
2.86%
|
4.75%
|
7.31%
|
3.34%
|
5.5%
|
Price to Book
|
5.4
x
|
12.7
x
|
10.1
x
|
4.26
x
|
5.81
x
|
5.01
x
|
4.17
x
|
Nbr of stocks (in thousands)
|
37,531
|
37,412
|
37,814
|
37,957
|
38,064
|
38,181
|
-
|
Reference price
2 |
25.16
|
35.89
|
40.90
|
23.53
|
38.84
|
40.19
|
40.19
|
Announcement Date
|
2/25/20
|
2/23/21
|
2/15/22
|
2/21/23
|
2/29/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
946.9
|
1,029
|
1,063
|
1,166
|
1,274
|
1,368
|
1,439
|
EBITDA
1 |
74.9
|
92.9
|
94.6
|
113.6
|
102.9
|
105
|
122
|
EBIT
1 |
70.8
|
84.1
|
88
|
105.2
|
96.5
|
103.7
|
122
|
Operating Margin
|
7.48%
|
8.17%
|
8.28%
|
9.02%
|
7.57%
|
7.58%
|
8.47%
|
Earnings before Tax (EBT)
1 |
66.1
|
84
|
87.6
|
103.8
|
95.2
|
103.4
|
121
|
Net income
1 |
48.5
|
65.4
|
103.3
|
78.8
|
70.7
|
77.81
|
91
|
Net margin
|
5.12%
|
6.36%
|
9.72%
|
6.76%
|
5.55%
|
5.69%
|
6.32%
|
EPS
2 |
1.280
|
1.710
|
2.710
|
2.060
|
1.840
|
2.030
|
2.380
|
Free Cash Flow
1 |
63.4
|
64.6
|
44.2
|
42.4
|
108.1
|
51.31
|
84.46
|
FCF margin
|
6.7%
|
6.28%
|
4.16%
|
3.64%
|
8.48%
|
3.75%
|
5.87%
|
FCF Conversion (EBITDA)
|
84.65%
|
69.54%
|
46.72%
|
37.32%
|
105.05%
|
48.86%
|
69.23%
|
FCF Conversion (Net income)
|
130.72%
|
98.78%
|
42.79%
|
53.81%
|
152.9%
|
65.94%
|
92.81%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/25/20
|
2/23/21
|
2/15/22
|
2/21/23
|
2/29/24
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
277.4
|
262
|
288.6
|
318.5
|
298.5
|
260.5
|
273.8
|
325.8
|
354.6
|
320.1
|
322.3
|
351.2
|
366.9
|
328.4
|
330
|
EBITDA
1 |
32.1
|
27.9
|
31.4
|
32.8
|
29.5
|
19.9
|
19.5
|
31.2
|
31
|
23.3
|
18
|
30
|
35
|
22
|
-
|
EBIT
1 |
30.6
|
26.1
|
29.5
|
30.5
|
27.5
|
17.7
|
17.8
|
29.1
|
28.2
|
21.4
|
19.05
|
28.9
|
32.52
|
23.25
|
27.5
|
Operating Margin
|
11.03%
|
9.96%
|
10.22%
|
9.58%
|
9.21%
|
6.79%
|
6.5%
|
8.93%
|
7.95%
|
6.69%
|
5.91%
|
8.23%
|
8.86%
|
7.08%
|
8.33%
|
Earnings before Tax (EBT)
1 |
30.4
|
26.1
|
29.1
|
30.2
|
26.9
|
17.6
|
17.6
|
28.8
|
27.5
|
21.3
|
19.09
|
28.95
|
32.56
|
22.77
|
27.52
|
Net income
1 |
23.1
|
43
|
22
|
22.8
|
20.2
|
13.8
|
13.2
|
21.5
|
20.7
|
15.3
|
14.5
|
21.91
|
24.25
|
17.15
|
20.81
|
Net margin
|
8.33%
|
16.41%
|
7.62%
|
7.16%
|
6.77%
|
5.3%
|
4.82%
|
6.6%
|
5.84%
|
4.78%
|
4.5%
|
6.24%
|
6.61%
|
5.22%
|
6.31%
|
EPS
2 |
0.6100
|
1.130
|
0.5800
|
0.6000
|
0.5300
|
0.3600
|
0.3500
|
0.5600
|
0.5400
|
0.4000
|
0.3800
|
0.5700
|
0.6350
|
0.4500
|
0.5400
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/2/21
|
2/15/22
|
5/3/22
|
8/2/22
|
11/1/22
|
2/21/23
|
5/2/23
|
8/1/23
|
10/31/23
|
2/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
63.4
|
64.6
|
44.2
|
42.4
|
108
|
51.3
|
84.5
|
ROE (net income / shareholders' equity)
|
31%
|
45.4%
|
53.8%
|
42.9%
|
30.4%
|
28.7%
|
28.5%
|
ROA (Net income/ Total Assets)
|
10.5%
|
16.6%
|
18%
|
18.2%
|
14.6%
|
15%
|
16%
|
Assets
1 |
463.5
|
393.7
|
574.6
|
433.9
|
484.3
|
518.7
|
568.8
|
Book Value Per Share
2 |
4.660
|
2.830
|
4.040
|
5.520
|
6.680
|
8.020
|
9.630
|
Cash Flow per Share
2 |
1.810
|
1.790
|
1.250
|
1.310
|
2.930
|
1.520
|
2.400
|
Capex
1 |
6.9
|
2.7
|
3.4
|
7.4
|
3.9
|
7
|
8
|
Capex / Sales
|
0.73%
|
0.26%
|
0.32%
|
0.63%
|
0.31%
|
0.51%
|
0.56%
|
Announcement Date
|
2/25/20
|
2/23/21
|
2/15/22
|
2/21/23
|
2/29/24
|
-
|
-
|
Last Close Price
40.19
USD Average target price
48
USD Spread / Average Target +19.43% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.47% | 1.53B | | +56.60% | 91.85B | | +19.61% | 63.05B | | +8.09% | 42.1B | | +27.08% | 30.34B | | +21.43% | 28.92B | | +16.39% | 21.62B | | +15.83% | 17.92B | | -3.45% | 12.84B | | +4.42% | 5.92B |
Diversified Industrial Goods Wholesale
|