Real-time Estimate
Cboe BZX
03:14:37 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
59.08
USD
|
-1.15%
|
|
-3.57%
|
-9.18%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
1,245
|
1,352
|
2,027
|
1,850
|
1,657
|
1,524
|
-
|
Enterprise Value (EV)
1 |
1,245
|
1,352
|
2,027
|
1,850
|
1,657
|
1,524
|
1,524
|
P/E ratio
|
14.5
x
|
16.2
x
|
21.4
x
|
18.1
x
|
17.9
x
|
17
x
|
16.9
x
|
Yield
|
2.37%
|
2.24%
|
1.7%
|
2.19%
|
2.82%
|
3.22%
|
3.25%
|
Capitalization / Revenue
|
6.16
x
|
6.37
x
|
8.96
x
|
7.39
x
|
6.57
x
|
6.22
x
|
6.03
x
|
EV / Revenue
|
6.16
x
|
6.37
x
|
8.96
x
|
7.39
x
|
6.57
x
|
6.22
x
|
6.03
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.1
x
|
2.07
x
|
2.9
x
|
3.28
x
|
2.57
x
|
2.2
x
|
2.01
x
|
Nbr of stocks (in thousands)
|
25,445
|
25,241
|
25,299
|
25,350
|
25,432
|
25,503
|
-
|
Reference price
2 |
48.93
|
53.58
|
80.14
|
72.97
|
65.16
|
59.77
|
59.77
|
Announcement Date
|
1/27/20
|
1/25/21
|
1/25/22
|
1/25/23
|
1/25/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
202.2
|
212.3
|
226.4
|
250.4
|
252.2
|
245.2
|
252.9
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
112.7
|
118.6
|
118.5
|
134.5
|
116.2
|
121.2
|
124.5
|
Operating Margin
|
55.77%
|
55.89%
|
52.35%
|
53.73%
|
46.07%
|
49.44%
|
49.24%
|
Earnings before Tax (EBT)
1 |
107.4
|
103.9
|
117.4
|
125.2
|
110.3
|
110.7
|
113.2
|
Net income
1 |
87.05
|
84.34
|
95.73
|
103.8
|
93.77
|
90.76
|
91.62
|
Net margin
|
43.06%
|
39.73%
|
42.29%
|
41.46%
|
37.18%
|
37.01%
|
36.22%
|
EPS
2 |
3.380
|
3.300
|
3.740
|
4.040
|
3.650
|
3.515
|
3.542
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.160
|
1.200
|
1.360
|
1.600
|
1.840
|
1.925
|
1.945
|
Announcement Date
|
1/27/20
|
1/25/21
|
1/25/22
|
1/25/23
|
1/25/24
|
-
|
-
|
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 |
57.83
|
55.85
|
56.84
|
60.57
|
64.11
|
68.86
|
63.2
|
61.34
|
60.55
|
67.12
|
61.3
|
60.5
|
61.74
|
62.56
|
62
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
30.89
|
29.79
|
28.6
|
31.26
|
34.76
|
39.92
|
32.4
|
17.29
|
30.13
|
36.36
|
29.32
|
29.75
|
30.77
|
31.21
|
29.97
|
Operating Margin
|
53.41%
|
53.34%
|
50.32%
|
51.6%
|
54.22%
|
57.97%
|
51.26%
|
28.19%
|
49.76%
|
54.17%
|
47.84%
|
49.17%
|
49.85%
|
49.89%
|
48.34%
|
Earnings before Tax (EBT)
1 |
29.59
|
29.79
|
28.18
|
31.26
|
34.76
|
30.96
|
28.05
|
16.49
|
29.73
|
36.06
|
27.8
|
27.08
|
28.04
|
28.51
|
26.75
|
Net income
1 |
24.12
|
24.28
|
23.64
|
25.67
|
28.52
|
25.98
|
24.28
|
14.61
|
25.25
|
29.63
|
23.4
|
21.83
|
22.6
|
22.77
|
21.92
|
Net margin
|
41.71%
|
43.48%
|
41.6%
|
42.38%
|
44.49%
|
37.72%
|
38.41%
|
23.82%
|
41.71%
|
44.14%
|
38.18%
|
36.07%
|
36.6%
|
36.39%
|
35.35%
|
EPS
2 |
0.9400
|
0.9500
|
0.9200
|
1.000
|
1.110
|
1.010
|
0.9400
|
0.5700
|
0.9800
|
1.160
|
0.9100
|
0.8475
|
0.8725
|
0.8850
|
0.8467
|
Dividend per Share
2 |
0.3400
|
0.3400
|
0.4000
|
0.4000
|
0.4000
|
0.4000
|
0.4600
|
0.4600
|
0.4600
|
0.4600
|
0.4775
|
0.4800
|
0.4800
|
0.4850
|
0.4867
|
Announcement Date
|
10/25/21
|
1/25/22
|
4/25/22
|
7/25/22
|
10/25/22
|
1/25/23
|
4/25/23
|
7/21/23
|
10/25/23
|
1/25/24
|
4/25/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15.5%
|
13.5%
|
13.9%
|
17.4%
|
15.9%
|
13.6%
|
12.6%
|
ROA (Net income/ Total Assets)
|
1.76%
|
1.55%
|
1.56%
|
1.62%
|
1.45%
|
1.36%
|
1.33%
|
Assets
1 |
4,946
|
5,441
|
6,137
|
6,408
|
6,467
|
6,698
|
6,901
|
Book Value Per Share
2 |
23.30
|
25.90
|
27.70
|
22.30
|
25.40
|
27.10
|
29.70
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/27/20
|
1/25/21
|
1/25/22
|
1/25/23
|
1/25/24
|
-
|
-
|
Last Close Price
59.77
USD Average target price
66.75
USD Spread / Average Target +11.68% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.18% | 1.52B | | +13.68% | 556B | | +11.79% | 298B | | +9.95% | 247B | | +22.09% | 210B | | +21.81% | 170B | | +9.03% | 162B | | +5.13% | 153B | | -0.17% | 139B | | -10.52% | 138B |
Other Banks
|