Real-time Estimate
Cboe BZX
03:04:10 2024-05-09 pm EDT
|
5-day change
|
1st Jan Change
|
21.07
USD
|
+5.24%
|
|
+5.90%
|
-4.12%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
457.6
|
590.9
|
616.3
|
903.2
|
770.2
|
655.7
|
-
|
-
|
Enterprise Value (EV)
1 |
466.2
|
603.6
|
566.9
|
908.9
|
770.2
|
666.3
|
666.8
|
660.8
|
P/E ratio
|
23.2
x
|
17.6
x
|
13.3
x
|
16.5
x
|
13.6
x
|
10.7
x
|
8.61
x
|
7.14
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.43
x
|
1.65
x
|
1.34
x
|
1.65
x
|
1.17
x
|
0.95
x
|
0.87
x
|
0.8
x
|
EV / Revenue
|
1.46
x
|
1.69
x
|
1.23
x
|
1.66
x
|
1.17
x
|
0.97
x
|
0.89
x
|
0.81
x
|
EV / EBITDA
|
8.09
x
|
8.76
x
|
6.54
x
|
8.64
x
|
6.42
x
|
5.31
x
|
4.79
x
|
4.4
x
|
EV / FCF
|
10,119,649
x
|
-122,138,229
x
|
8,397,178
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
8.09
x
|
6.32
x
|
4.36
x
|
-
|
-
|
4.71
x
|
4.37
x
|
3.88
x
|
Nbr of stocks (in thousands)
|
38,008
|
38,073
|
38,614
|
37,062
|
34,867
|
32,755
|
-
|
-
|
Reference price
2 |
12.04
|
15.52
|
15.96
|
24.37
|
22.09
|
20.02
|
20.02
|
20.02
|
Announcement Date
|
3/9/20
|
3/10/21
|
3/7/22
|
3/8/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
319.6
|
357.2
|
459.2
|
546.8
|
658.7
|
689.4
|
750.6
|
818.2
|
EBITDA
1 |
57.62
|
68.9
|
86.66
|
105.2
|
120
|
125.6
|
139.1
|
150
|
EBIT
1 |
36.44
|
52.87
|
67.85
|
82.91
|
95.49
|
101.2
|
114.5
|
123.4
|
Operating Margin
|
11.4%
|
14.8%
|
14.78%
|
15.16%
|
14.5%
|
14.68%
|
15.25%
|
15.08%
|
Earnings before Tax (EBT)
1 |
27.93
|
46.3
|
63.32
|
77.28
|
85.06
|
89.86
|
104.4
|
113.6
|
Net income
1 |
19.61
|
33.78
|
46.84
|
57.33
|
59.52
|
62.58
|
72.95
|
80.01
|
Net margin
|
6.14%
|
9.46%
|
10.2%
|
10.48%
|
9.03%
|
9.08%
|
9.72%
|
9.78%
|
EPS
2 |
0.5200
|
0.8800
|
1.200
|
1.480
|
1.630
|
1.877
|
2.325
|
2.806
|
Free Cash Flow
|
46.06
|
-4.942
|
67.51
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
14.41%
|
-1.38%
|
14.7%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
79.94%
|
-
|
77.91%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
234.92%
|
-
|
144.12%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/9/20
|
3/10/21
|
3/7/22
|
3/8/23
|
2/27/24
|
-
|
-
|
-
|
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 |
120.7
|
127.2
|
114.7
|
136.9
|
140.8
|
154.4
|
145.4
|
169.2
|
172.4
|
171.8
|
150.4
|
174.7
|
179.5
|
182.8
|
164.1
|
EBITDA
1 |
22.88
|
23.76
|
20.7
|
27.66
|
27.79
|
29.08
|
24.09
|
30.89
|
31.69
|
33.3
|
25.41
|
32.01
|
33.12
|
35.06
|
27.08
|
EBIT
1 |
16.1
|
18.97
|
17.11
|
23.21
|
20.75
|
21.84
|
18.84
|
24.74
|
24.25
|
27.66
|
19.59
|
25.64
|
27.34
|
29.26
|
21.35
|
Operating Margin
|
13.34%
|
14.92%
|
14.92%
|
16.95%
|
14.74%
|
14.14%
|
12.96%
|
14.63%
|
14.06%
|
16.1%
|
13.02%
|
14.68%
|
15.23%
|
16%
|
13.01%
|
Earnings before Tax (EBT)
1 |
15.14
|
18
|
16.16
|
22.1
|
19.28
|
19.74
|
16.65
|
22.09
|
21.45
|
24.87
|
16.88
|
22.59
|
24.31
|
26.24
|
18.55
|
Net income
1 |
11.51
|
13.13
|
11.65
|
15.98
|
16.63
|
13.07
|
11.76
|
15.42
|
14.83
|
17.5
|
12.11
|
15.27
|
16.94
|
18.31
|
12.94
|
Net margin
|
9.53%
|
10.33%
|
10.16%
|
11.67%
|
11.81%
|
8.46%
|
8.09%
|
9.12%
|
8.6%
|
10.19%
|
8.05%
|
8.74%
|
9.44%
|
10.02%
|
7.88%
|
EPS
2 |
0.2900
|
0.3300
|
0.3000
|
0.4100
|
0.4300
|
0.3500
|
0.3100
|
0.4200
|
0.4100
|
0.4900
|
0.3500
|
0.4524
|
0.5107
|
0.5609
|
0.4195
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/3/21
|
3/7/22
|
5/4/22
|
8/3/22
|
11/9/22
|
3/8/23
|
5/4/23
|
8/2/23
|
11/7/23
|
2/27/24
|
5/8/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
8.55
|
12.7
|
-
|
5.72
|
-
|
10.6
|
11
|
5.02
|
Net Cash position
1 |
-
|
-
|
49.4
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.1484
x
|
0.1846
x
|
-
|
0.0543
x
|
-
|
0.0842
x
|
0.0792
x
|
0.0335
x
|
Free Cash Flow
|
46.1
|
-4.94
|
67.5
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
50.6%
|
54.6%
|
58.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
1.490
|
2.460
|
3.660
|
-
|
-
|
4.250
|
4.580
|
5.160
|
Cash Flow per Share
|
-
|
-0.0200
|
2.000
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
6.47
|
4.06
|
10.6
|
-
|
-
|
13.8
|
14.7
|
15.6
|
Capex / Sales
|
2.02%
|
1.14%
|
2.31%
|
-
|
-
|
2.01%
|
1.96%
|
1.91%
|
Announcement Date
|
3/9/20
|
3/10/21
|
3/7/22
|
3/8/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
20.02
USD Average target price
25.4
USD Spread / Average Target +26.87% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.12% | 656M | | +15.94% | 89.69B | | +4.57% | 66.75B | | -5.84% | 43.9B | | -11.88% | 28.35B | | -0.48% | 21.88B | | -14.19% | 12.44B | | -9.55% | 10.29B | | -18.09% | 8.04B | | +11.57% | 5.16B |
Transaction & Payment Services
|