Market Closed -
Nyse
04:00:01 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
169.5
USD
|
+2.67%
|
|
+12.66%
|
-2.71%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,340
|
3,115
|
4,554
|
3,372
|
6,350
|
6,130
|
-
|
-
|
Enterprise Value (EV)
1 |
3,040
|
3,390
|
5,096
|
3,661
|
6,437
|
5,863
|
5,809
|
5,715
|
P/E ratio
|
9.52
x
|
7.53
x
|
6.33
x
|
3.45
x
|
8.74
x
|
8.91
x
|
8.33
x
|
8.56
x
|
Yield
|
-
|
-
|
-
|
-
|
0.62%
|
1.77%
|
1.4%
|
1.97%
|
Capitalization / Revenue
|
0.64
x
|
0.69
x
|
0.89
x
|
0.54
x
|
1.04
x
|
1
x
|
0.93
x
|
0.95
x
|
EV / Revenue
|
0.83
x
|
0.76
x
|
1
x
|
0.58
x
|
1.05
x
|
0.95
x
|
0.88
x
|
0.88
x
|
EV / EBITDA
|
9.66
x
|
6.23
x
|
5.22
x
|
2.83
x
|
7.03
x
|
5.78
x
|
5.81
x
|
5.64
x
|
EV / FCF
|
9.43
x
|
6.64
x
|
-28.7
x
|
9.68
x
|
20.3
x
|
9.03
x
|
13.7
x
|
68
x
|
FCF Yield
|
10.6%
|
15.1%
|
-3.49%
|
10.3%
|
4.93%
|
11.1%
|
7.3%
|
1.47%
|
Price to Book
|
1.18
x
|
1.32
x
|
1.5
x
|
0.85
x
|
-
|
1.19
x
|
1.06
x
|
0.97
x
|
Nbr of stocks (in thousands)
|
38,299
|
37,612
|
37,311
|
36,571
|
36,450
|
36,169
|
-
|
-
|
Reference price
2 |
61.11
|
82.82
|
122.1
|
92.20
|
174.2
|
169.5
|
169.5
|
169.5
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
2/1/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,650
|
4,482
|
5,120
|
6,269
|
6,113
|
6,142
|
6,616
|
6,458
|
EBITDA
1 |
314.7
|
543.7
|
976.7
|
1,293
|
915.3
|
1,015
|
1,000
|
1,014
|
EBIT
1 |
286.8
|
512.7
|
950.4
|
1,268
|
889.9
|
936
|
942.3
|
967.3
|
Operating Margin
|
7.86%
|
11.44%
|
18.56%
|
20.23%
|
14.56%
|
15.24%
|
14.24%
|
14.98%
|
Earnings before Tax (EBT)
1 |
302.9
|
533.6
|
954.8
|
1,289
|
949.4
|
945.4
|
935.6
|
924.2
|
Net income
1 |
249.7
|
423.5
|
737.4
|
992.2
|
738.7
|
683.5
|
725.1
|
711.8
|
Net margin
|
6.84%
|
9.45%
|
14.4%
|
15.83%
|
12.08%
|
11.13%
|
10.96%
|
11.02%
|
EPS
2 |
6.420
|
11.00
|
19.29
|
26.74
|
19.93
|
19.03
|
20.35
|
19.81
|
Free Cash Flow
1 |
322.4
|
510.4
|
-177.8
|
378.3
|
317.4
|
649.5
|
424
|
84
|
FCF margin
|
8.83%
|
11.39%
|
-3.47%
|
6.03%
|
5.19%
|
10.57%
|
6.41%
|
1.3%
|
FCF Conversion (EBITDA)
|
102.45%
|
93.87%
|
-
|
29.26%
|
34.68%
|
64.01%
|
42.4%
|
8.28%
|
FCF Conversion (Net income)
|
129.15%
|
120.53%
|
-
|
38.13%
|
42.96%
|
95.03%
|
58.48%
|
11.8%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
1.080
|
3.000
|
2.368
|
3.343
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
2/1/23
|
1/31/24
|
-
|
-
|
-
|
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 |
1,260
|
1,499
|
1,287
|
1,412
|
1,578
|
1,991
|
1,279
|
1,567
|
1,613
|
1,653
|
1,468
|
1,558
|
1,489
|
1,646
|
1,400
|
EBITDA
1 |
262.8
|
311.1
|
288.7
|
334
|
330.5
|
339.8
|
158.7
|
235.2
|
274
|
247.3
|
231.7
|
261.8
|
265.7
|
250.5
|
212.9
|
EBIT
1 |
256.3
|
304.7
|
282.9
|
328.1
|
324.7
|
332.6
|
153.5
|
229.2
|
267.6
|
239.6
|
225.7
|
244.3
|
239.9
|
218.4
|
204.8
|
Operating Margin
|
20.34%
|
20.33%
|
21.98%
|
23.23%
|
20.58%
|
16.7%
|
12%
|
14.62%
|
16.59%
|
14.49%
|
15.37%
|
15.69%
|
16.11%
|
13.27%
|
14.63%
|
Earnings before Tax (EBT)
1 |
261.7
|
311.5
|
285.9
|
331.7
|
329.5
|
342.2
|
165.3
|
239.5
|
285.7
|
258.9
|
234
|
222.2
|
233.3
|
237.8
|
191
|
Net income
1 |
200.8
|
237.5
|
217.3
|
250.1
|
262.5
|
262.4
|
131.3
|
186.8
|
221.8
|
198.9
|
186
|
170.4
|
178.7
|
184.2
|
146.9
|
Net margin
|
15.93%
|
15.84%
|
16.88%
|
17.71%
|
16.63%
|
13.17%
|
10.26%
|
11.92%
|
13.75%
|
12.03%
|
12.67%
|
10.94%
|
12%
|
11.19%
|
10.5%
|
EPS
2 |
5.250
|
6.250
|
5.790
|
6.770
|
7.100
|
7.090
|
3.540
|
5.020
|
5.980
|
5.380
|
5.060
|
4.780
|
4.974
|
4.999
|
4.085
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0.2700
|
0.2700
|
0.2700
|
0.2700
|
0.7500
|
0.7500
|
0.7500
|
0.7500
|
0.7500
|
Announcement Date
|
10/27/21
|
1/26/22
|
4/27/22
|
7/27/22
|
10/26/22
|
2/1/23
|
4/26/23
|
7/27/23
|
10/31/23
|
1/31/24
|
4/24/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
700
|
274
|
542
|
289
|
87
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
267
|
321
|
415
|
Leverage (Debt/EBITDA)
|
2.223
x
|
0.5048
x
|
0.5546
x
|
0.2236
x
|
0.095
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
322
|
510
|
-178
|
378
|
317
|
650
|
424
|
84
|
ROE (net income / shareholders' equity)
|
13.8%
|
19.6%
|
27.4%
|
28.4%
|
17.3%
|
15%
|
13.7%
|
12.5%
|
ROA (Net income/ Total Assets)
|
7.52%
|
11.7%
|
17%
|
18.8%
|
12.2%
|
10.9%
|
10.8%
|
-
|
Assets
1 |
3,320
|
3,631
|
4,336
|
5,290
|
6,063
|
6,271
|
6,745
|
-
|
Book Value Per Share
2 |
51.70
|
62.60
|
81.50
|
108.0
|
-
|
142.0
|
160.0
|
174.0
|
Cash Flow per Share
|
8.920
|
13.80
|
-
|
10.90
|
9.590
|
-
|
-
|
-
|
Capex
1 |
24.4
|
19.9
|
25.7
|
27
|
38.2
|
27.1
|
27.8
|
36.5
|
Capex / Sales
|
0.67%
|
0.44%
|
0.5%
|
0.43%
|
0.62%
|
0.44%
|
0.42%
|
0.57%
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
2/1/23
|
1/31/24
|
-
|
-
|
-
|
Last Close Price
169.5
USD Average target price
184.7
USD Spread / Average Target +9.01% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.71% | 6.13B | | +3.52% | 42.57B | | +7.01% | 3.59B | | -12.83% | 3.34B | | -3.60% | 933M | | +95.60% | 292M | | +3.33% | 238M | | 0.00% | 241M | | +19.57% | 171M | | +20.51% | 172M |
Residential Builders - Single Homes
|