Market Closed -
Nyse
04:00:02 2024-05-08 pm EDT
|
5-day change
|
1st Jan Change
|
12
USD
|
+0.08%
|
|
+10.29%
|
+44.06%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
43,229
|
19,070
|
39,608
|
57,191
|
-
|
-
|
Enterprise Value (EV)
1 |
43,229
|
19,070
|
39,608
|
57,191
|
57,191
|
57,191
|
P/E ratio
|
-91.1
x
|
-52.2
x
|
39.3
x
|
32.9
x
|
21.8
x
|
15.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
25.5
x
|
3.98
x
|
4.93
x
|
5.13
x
|
4.03
x
|
3.07
x
|
EV / Revenue
|
25.5
x
|
3.98
x
|
4.93
x
|
5.13
x
|
4.03
x
|
3.07
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
9.74
x
|
-
|
6.2
x
|
6.94
x
|
5.22
x
|
3.94
x
|
Nbr of stocks (in thousands)
|
4,608,684
|
4,685,564
|
4,754,910
|
4,765,937
|
-
|
-
|
Reference price
2 |
9.380
|
4.070
|
8.330
|
12.00
|
12.00
|
12.00
|
Announcement Date
|
2/22/22
|
2/14/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,698
|
4,792
|
8,029
|
11,154
|
14,180
|
18,627
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-170.2
|
-308.9
|
1,539
|
2,597
|
4,022
|
6,961
|
Operating Margin
|
-
|
-10.02%
|
-6.45%
|
19.17%
|
23.28%
|
28.36%
|
37.37%
|
Earnings before Tax (EBT)
1 |
-
|
-170.2
|
-308.9
|
1,539
|
2,567
|
3,929
|
5,705
|
Net income
1 |
-171.5
|
-165
|
-364.6
|
1,031
|
1,735
|
2,622
|
3,761
|
Net margin
|
-
|
-9.72%
|
-7.61%
|
12.84%
|
15.56%
|
18.49%
|
20.19%
|
EPS
2 |
-0.1304
|
-0.1030
|
-0.0780
|
0.2121
|
0.3647
|
0.5511
|
0.7621
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/30/21
|
2/22/22
|
2/14/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
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 |
636
|
877.3
|
1,158
|
1,307
|
1,451
|
1,619
|
1,869
|
2,137
|
2,405
|
2,533
|
2,647
|
2,827
|
3,069
|
3,125
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-88.5
|
-67.65
|
-24.61
|
5.107
|
-221.7
|
243.6
|
324
|
411.5
|
559.9
|
520.6
|
577.5
|
666.9
|
759.9
|
724
|
Operating Margin
|
-13.92%
|
-7.71%
|
-2.13%
|
0.39%
|
-15.29%
|
15.05%
|
17.34%
|
19.26%
|
23.28%
|
20.55%
|
21.82%
|
23.59%
|
24.76%
|
23.17%
|
Earnings before Tax (EBT)
1 |
-88.5
|
-67.65
|
-24.61
|
5.107
|
-221.7
|
243.6
|
324
|
411.5
|
559.9
|
501.2
|
539
|
622.7
|
694.3
|
724
|
Net income
1 |
-66.08
|
-45.1
|
-29.7
|
7.8
|
-297.6
|
141.8
|
224.9
|
303
|
360.9
|
355
|
385.5
|
443.4
|
498.1
|
516.5
|
Net margin
|
-10.39%
|
-5.14%
|
-2.57%
|
0.6%
|
-20.52%
|
8.76%
|
12.03%
|
14.18%
|
15.01%
|
14.01%
|
14.56%
|
15.69%
|
16.23%
|
16.53%
|
EPS
2 |
-0.0300
|
-0.009700
|
-0.006400
|
0.001600
|
-0.0637
|
0.0294
|
0.0464
|
0.0624
|
0.0740
|
0.0747
|
0.0821
|
0.0953
|
0.1080
|
0.1148
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/22/22
|
5/16/22
|
8/15/22
|
11/14/22
|
2/14/23
|
5/15/23
|
8/15/23
|
11/14/23
|
2/22/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-6.76%
|
-
|
18.2%
|
25.6%
|
29.4%
|
30.6%
|
ROA (Net income/ Total Assets)
|
-
|
-1.1%
|
-
|
2.81%
|
3.6%
|
3.6%
|
4.1%
|
Assets
1 |
-
|
15,006
|
-
|
36,631
|
48,161
|
72,826
|
91,744
|
Book Value Per Share
2 |
-
|
0.9600
|
-
|
1.340
|
1.730
|
2.300
|
3.050
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/30/21
|
2/22/22
|
2/14/23
|
2/22/24
|
-
|
-
|
-
|
Average target price
12.54
USD Spread / Average Target +4.50% Consensus |
1st Jan change
|
Capi.
|
---|
| +44.06% | 57.14B | | +15.02% | 551B | | +12.00% | 296B | | +13.09% | 250B | | +24.40% | 210B | | +13.12% | 171B | | +20.81% | 169B | | +13.42% | 166B | | +4.40% | 143B | | -13.26% | 137B |
Other Banks
|