Real-time Estimate
Cboe BZX
02:52:12 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
20.64
USD
|
+1.10%
|
|
-2.55%
|
-23.37%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
585.5
|
394.4
|
507.9
|
496
|
422.3
|
321.5
|
-
|
Enterprise Value (EV)
1 |
585.5
|
394.4
|
507.9
|
496
|
422.3
|
321.5
|
321.5
|
P/E ratio
|
12.4
x
|
59.8
x
|
7.41
x
|
8.2
x
|
20.2
x
|
10.7
x
|
7.36
x
|
Yield
|
2.24%
|
3.59%
|
2.78%
|
2.99%
|
3.6%
|
4.75%
|
4.86%
|
Capitalization / Revenue
|
4.08
x
|
2.51
x
|
3.25
x
|
2.98
x
|
2.93
x
|
1.67
x
|
1.51
x
|
EV / Revenue
|
4.08
x
|
2.51
x
|
3.25
x
|
2.98
x
|
2.93
x
|
1.67
x
|
1.51
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.15
x
|
0.76
x
|
0.96
x
|
1.01
x
|
0.81
x
|
0.59
x
|
0.56
x
|
Nbr of stocks (in thousands)
|
16,161
|
16,096
|
15,692
|
15,624
|
15,692
|
15,750
|
-
|
Reference price
2 |
36.23
|
24.50
|
32.37
|
31.75
|
26.91
|
20.41
|
20.41
|
Announcement Date
|
1/23/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
143.6
|
157.2
|
156.3
|
166.4
|
144.2
|
192.9
|
213.4
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
66.49
|
77.42
|
82.14
|
81.09
|
30.68
|
55.42
|
71.79
|
Operating Margin
|
46.29%
|
49.25%
|
52.56%
|
48.74%
|
21.28%
|
28.73%
|
33.64%
|
Earnings before Tax (EBT)
1 |
50.2
|
13.32
|
89.48
|
76.6
|
24.83
|
42.49
|
57.21
|
Net income
1 |
43.63
|
6.623
|
69.49
|
60.84
|
20.86
|
30.11
|
43.68
|
Net margin
|
30.37%
|
4.21%
|
44.46%
|
36.57%
|
14.47%
|
15.61%
|
20.47%
|
EPS
2 |
2.930
|
0.4100
|
4.370
|
3.870
|
1.330
|
1.907
|
2.774
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.8100
|
0.8800
|
0.9000
|
0.9500
|
0.9700
|
0.9700
|
0.9920
|
Announcement Date
|
1/23/20
|
1/28/21
|
1/27/22
|
1/26/23
|
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 |
40.34
|
38.82
|
37.34
|
39.72
|
45.73
|
43.56
|
40.08
|
36.96
|
34.58
|
32.56
|
34.73
|
48.03
|
48.93
|
50.03
|
50.1
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
19.74
|
19.6
|
17.34
|
19.99
|
23.7
|
20.06
|
15.88
|
11.94
|
12.89
|
4.29
|
8.916
|
13.12
|
15.04
|
16.04
|
15.5
|
Operating Margin
|
48.94%
|
50.5%
|
46.44%
|
50.32%
|
51.82%
|
46.06%
|
39.63%
|
32.29%
|
37.29%
|
13.18%
|
25.67%
|
27.32%
|
30.73%
|
32.06%
|
30.94%
|
Earnings before Tax (EBT)
1 |
20.82
|
18.98
|
17.34
|
16.71
|
23.06
|
19.49
|
1.778
|
9.192
|
11.34
|
2.522
|
4.227
|
12
|
12.15
|
13
|
11.73
|
Net income
1 |
16.31
|
14.26
|
13.9
|
12.62
|
18.32
|
16
|
1.397
|
7.594
|
9.138
|
2.73
|
3.269
|
8.025
|
9.358
|
10.1
|
9.028
|
Net margin
|
40.43%
|
36.72%
|
37.22%
|
31.77%
|
40.05%
|
36.73%
|
3.49%
|
20.55%
|
26.43%
|
8.38%
|
9.41%
|
16.71%
|
19.12%
|
20.19%
|
18.02%
|
EPS
2 |
1.030
|
0.9100
|
0.8800
|
0.8000
|
1.170
|
1.020
|
0.0900
|
0.4800
|
0.5800
|
0.1700
|
0.2100
|
0.5100
|
0.5940
|
0.6380
|
0.5725
|
Dividend per Share
2 |
0.2250
|
0.2250
|
0.2375
|
0.2375
|
0.2375
|
0.2375
|
0.2425
|
0.2425
|
0.2425
|
0.2425
|
0.2460
|
0.2400
|
0.2400
|
0.2400
|
0.2475
|
Announcement Date
|
11/1/21
|
1/27/22
|
4/28/22
|
7/28/22
|
10/27/22
|
1/26/23
|
4/27/23
|
8/1/23
|
10/26/23
|
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)
|
9.65%
|
1.28%
|
13.2%
|
12.2%
|
4.12%
|
6.25%
|
7.84%
|
ROA (Net income/ Total Assets)
|
1.04%
|
0.13%
|
1.2%
|
0.97%
|
0.32%
|
0.49%
|
0.63%
|
Assets
1 |
4,195
|
5,095
|
5,790
|
6,272
|
6,518
|
6,195
|
6,912
|
Book Value Per Share
2 |
31.50
|
32.20
|
33.70
|
31.50
|
33.40
|
34.60
|
36.60
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/23/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
Last Close Price
20.41
USD Average target price
25.5
USD Spread / Average Target +24.94% Consensus |
1st Jan change
|
Capi.
|
---|
| -24.14% | 321M | | +13.82% | 556B | | +12.15% | 298B | | +9.95% | 247B | | +22.18% | 210B | | +21.81% | 170B | | +9.03% | 162B | | +5.13% | 153B | | +0.19% | 139B | | -10.52% | 138B |
Other Banks
|