Market Closed -
Nasdaq
04:00:00 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
11.9
USD
|
+0.68%
|
|
-0.75%
|
-49.62%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,465
|
2,802
|
7,046
|
4,561
|
4,432
|
4,973
|
-
|
-
|
Enterprise Value (EV)
1 |
1,727
|
3,180
|
7,689
|
6,237
|
5,896
|
6,810
|
6,591
|
6,253
|
P/E ratio
|
-162
x
|
72.8
x
|
69.8
x
|
-68.4
x
|
1,057
x
|
-170
x
|
53.4
x
|
32.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.24
x
|
2.21
x
|
4.78
x
|
2.52
x
|
1.97
x
|
1.88
x
|
1.69
x
|
1.54
x
|
EV / Revenue
|
1.46
x
|
2.5
x
|
5.21
x
|
3.45
x
|
2.62
x
|
2.58
x
|
2.24
x
|
1.93
x
|
EV / EBITDA
|
10.3
x
|
13.3
x
|
22.4
x
|
14.7
x
|
9.6
x
|
10.3
x
|
8.48
x
|
7.05
x
|
EV / FCF
|
32.6
x
|
254
x
|
36.1
x
|
-60.3
x
|
24.8
x
|
44.1
x
|
22.1
x
|
14.8
x
|
FCF Yield
|
3.06%
|
0.39%
|
2.77%
|
-1.66%
|
4.03%
|
2.27%
|
4.52%
|
6.78%
|
Price to Book
|
81.8
x
|
-
|
20.5
x
|
1.2
x
|
1.74
x
|
1.89
x
|
1.8
x
|
1.68
x
|
Nbr of stocks (in thousands)
|
112,865
|
116,662
|
276,434
|
416,511
|
419,308
|
420,730
|
-
|
-
|
Reference price
2 |
12.98
|
24.02
|
25.49
|
10.95
|
10.57
|
11.82
|
11.82
|
11.82
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,186
|
1,271
|
1,475
|
1,806
|
2,254
|
2,644
|
2,947
|
3,235
|
EBITDA
1 |
168
|
240
|
343.6
|
425.5
|
614.3
|
658
|
777.2
|
886.9
|
EBIT
1 |
57.7
|
80
|
145.7
|
3
|
147.9
|
111.9
|
246.8
|
348.9
|
Operating Margin
|
4.86%
|
6.3%
|
9.88%
|
0.17%
|
6.56%
|
4.23%
|
8.37%
|
10.79%
|
Earnings before Tax (EBT)
1 |
9.8
|
118.4
|
126.8
|
-61
|
21
|
-12.4
|
235.7
|
222.7
|
Net income
1 |
-8.7
|
117.1
|
97.2
|
-57.6
|
3.3
|
-0.749
|
127.2
|
170.6
|
Net margin
|
-0.73%
|
9.21%
|
6.59%
|
-3.19%
|
0.15%
|
-0.03%
|
4.31%
|
5.27%
|
EPS
2 |
-0.0800
|
0.3300
|
0.3652
|
-0.1600
|
0.0100
|
-0.0696
|
0.2213
|
0.3674
|
Free Cash Flow
1 |
52.9
|
12.5
|
213.1
|
-103.4
|
237.6
|
154.3
|
298
|
423.8
|
FCF margin
|
4.46%
|
0.98%
|
14.45%
|
-5.72%
|
10.54%
|
5.84%
|
10.11%
|
13.1%
|
FCF Conversion (EBITDA)
|
31.49%
|
5.21%
|
62.02%
|
-
|
38.68%
|
23.45%
|
38.34%
|
47.79%
|
FCF Conversion (Net income)
|
-
|
10.67%
|
219.24%
|
-
|
7,200%
|
-
|
234.32%
|
248.4%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/17/22
|
2/16/23
|
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 |
379.7
|
398.9
|
385.7
|
391.9
|
496
|
532.8
|
545.6
|
560.7
|
572.8
|
575.1
|
609.2
|
635.7
|
687
|
711.4
|
690
|
EBITDA
1 |
89.3
|
95.1
|
89.3
|
87.2
|
124
|
125
|
142.2
|
142.9
|
161.5
|
167.7
|
147.6
|
146.5
|
177.5
|
187.5
|
176.5
|
EBIT
1 |
31.1
|
50.2
|
43.2
|
-38
|
2
|
-4.2
|
33.7
|
23.9
|
41.2
|
49.1
|
16.67
|
22.67
|
27.87
|
46.87
|
47
|
Operating Margin
|
8.19%
|
12.58%
|
11.2%
|
-9.7%
|
0.4%
|
-0.79%
|
6.18%
|
4.26%
|
7.19%
|
8.54%
|
2.74%
|
3.57%
|
4.06%
|
6.59%
|
6.81%
|
Earnings before Tax (EBT)
1 |
24.6
|
45.1
|
38.5
|
-44.9
|
-21.7
|
-32.9
|
3
|
-8.6
|
9.1
|
17.5
|
-13.91
|
-8.724
|
2.438
|
20.65
|
34.19
|
Net income
1 |
17
|
36
|
29.4
|
-20.4
|
-29.5
|
-37.1
|
0.3
|
0.3
|
1.3
|
1.4
|
-13.26
|
-9.291
|
4.424
|
17.36
|
42.35
|
Net margin
|
4.48%
|
9.02%
|
7.62%
|
-5.21%
|
-5.95%
|
-6.96%
|
0.05%
|
0.05%
|
0.23%
|
0.24%
|
-2.18%
|
-1.46%
|
0.64%
|
2.44%
|
6.14%
|
EPS
2 |
0.0500
|
0.1100
|
0.0900
|
-0.0700
|
-0.0700
|
-0.0900
|
0.000700
|
-
|
-
|
0.003100
|
-0.0172
|
-0.0225
|
0.008470
|
0.0280
|
0.0286
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/2/21
|
2/17/22
|
5/9/22
|
8/3/22
|
11/8/22
|
2/16/23
|
5/4/23
|
8/2/23
|
11/2/23
|
2/27/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
262
|
378
|
642
|
1,676
|
1,464
|
1,837
|
1,618
|
1,280
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.56
x
|
1.576
x
|
1.869
x
|
3.94
x
|
2.383
x
|
2.792
x
|
2.081
x
|
1.443
x
|
Free Cash Flow
1 |
52.9
|
12.5
|
213
|
-103
|
238
|
154
|
298
|
424
|
ROE (net income / shareholders' equity)
|
98.4%
|
108%
|
44.7%
|
-3.76%
|
0.12%
|
-0.91%
|
2.16%
|
4.54%
|
ROA (Net income/ Total Assets)
|
9.84%
|
5.38%
|
7.37%
|
-1.75%
|
0.07%
|
-2.72%
|
0.08%
|
1.37%
|
Assets
1 |
-88.46
|
2,176
|
1,319
|
3,295
|
5,038
|
27.55
|
155,680
|
12,482
|
Book Value Per Share
2 |
0.1600
|
-
|
1.250
|
9.120
|
6.060
|
6.240
|
6.550
|
7.030
|
Cash Flow per Share
2 |
-
|
-
|
0.9900
|
-0.0300
|
0.7500
|
0.5800
|
1.100
|
1.220
|
Capex
1 |
61
|
49.3
|
51.7
|
93.5
|
103
|
123
|
139
|
153
|
Capex / Sales
|
5.14%
|
3.88%
|
3.51%
|
5.18%
|
4.55%
|
4.66%
|
4.7%
|
4.73%
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
11.82
USD Average target price
16.93
USD Spread / Average Target +43.22% Consensus |