Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
54.13
USD
|
-0.55%
|
|
-1.47%
|
-13.63%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,628
|
4,000
|
6,381
|
4,326
|
5,351
|
5,225
|
-
|
-
|
Enterprise Value (EV)
1 |
3,628
|
4,352
|
6,898
|
4,326
|
5,957
|
6,069
|
6,214
|
6,460
|
P/E ratio
|
63.7
x
|
50.4
x
|
69.3
x
|
21.8
x
|
34.6
x
|
35.3
x
|
32.3
x
|
-
|
Yield
|
1.88%
|
1.91%
|
1.48%
|
2.6%
|
2.01%
|
3.45%
|
3.66%
|
4.02%
|
Capitalization / Revenue
|
21.2
x
|
21.4
x
|
28.8
x
|
15.7
x
|
16.5
x
|
14.1
x
|
12.6
x
|
9.83
x
|
EV / Revenue
|
21.2
x
|
23.3
x
|
31.1
x
|
15.7
x
|
18.4
x
|
16.4
x
|
15
x
|
12.2
x
|
EV / EBITDA
|
30.9
x
|
34.8
x
|
49.4
x
|
24.6
x
|
28.8
x
|
24.5
x
|
21.4
x
|
19
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
67,011
|
68,373
|
74,818
|
76,067
|
85,386
|
96,522
|
-
|
-
|
Reference price
2 |
54.14
|
58.51
|
85.29
|
56.87
|
62.67
|
54.13
|
54.13
|
54.13
|
Announcement Date
|
2/6/20
|
2/10/21
|
2/9/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
171
|
186.9
|
221.9
|
276.2
|
323.6
|
369.6
|
414.2
|
531.7
|
EBITDA
1 |
117.4
|
125
|
139.5
|
176.1
|
206.6
|
247.7
|
290.3
|
340.4
|
EBIT
1 |
62.7
|
69.3
|
88.85
|
110.4
|
133.4
|
163.7
|
196.3
|
225.2
|
Operating Margin
|
36.66%
|
37.08%
|
40.04%
|
39.95%
|
41.21%
|
44.28%
|
47.39%
|
42.35%
|
Earnings before Tax (EBT)
|
-
|
79.8
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
55.16
|
79.4
|
86.94
|
197.2
|
150.7
|
141.2
|
162.2
|
183.1
|
Net margin
|
32.26%
|
42.48%
|
39.18%
|
71.38%
|
46.59%
|
38.2%
|
39.18%
|
34.44%
|
EPS
2 |
0.8500
|
1.160
|
1.230
|
2.610
|
1.810
|
1.535
|
1.675
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.020
|
1.120
|
1.260
|
1.480
|
1.260
|
1.866
|
1.981
|
2.177
|
Announcement Date
|
2/6/20
|
2/10/21
|
2/9/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
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 |
57.27
|
60.68
|
64.04
|
65.37
|
70.8
|
76.01
|
74.65
|
79.54
|
82.92
|
86.48
|
87.47
|
90.4
|
94.55
|
97.41
|
98.07
|
EBITDA
1 |
36.5
|
37.73
|
39.75
|
42.35
|
45.7
|
48.73
|
46.95
|
51.18
|
54.42
|
55.1
|
56.69
|
60.38
|
64.01
|
66.86
|
68.82
|
EBIT
1 |
22.63
|
31.03
|
24.65
|
-
|
28.53
|
30.2
|
28.79
|
32.95
|
35.09
|
36.52
|
36.69
|
40.77
|
41.91
|
44.26
|
47.5
|
Operating Margin
|
39.52%
|
51.14%
|
38.49%
|
-
|
40.29%
|
39.73%
|
38.57%
|
41.43%
|
42.31%
|
42.23%
|
41.94%
|
45.09%
|
44.33%
|
45.43%
|
48.43%
|
Earnings before Tax (EBT)
|
21.36
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
21.27
|
32.14
|
19.58
|
96.65
|
22.33
|
58.61
|
23.23
|
40.07
|
30.16
|
57.28
|
32.02
|
34.28
|
36.38
|
37.8
|
39.33
|
Net margin
|
37.15%
|
52.97%
|
30.58%
|
147.85%
|
31.54%
|
77.11%
|
31.11%
|
50.39%
|
36.38%
|
66.23%
|
36.6%
|
37.92%
|
38.48%
|
38.8%
|
40.1%
|
EPS
2 |
0.3000
|
0.4400
|
0.2600
|
1.280
|
0.3000
|
0.7700
|
0.2900
|
0.4800
|
0.3600
|
0.6800
|
0.3650
|
0.3850
|
0.3900
|
0.4000
|
0.4000
|
Dividend per Share
2 |
0.3400
|
0.3400
|
0.3400
|
0.3400
|
0.4000
|
0.4000
|
0.4000
|
0.4000
|
-
|
0.4000
|
0.4500
|
0.4500
|
0.4760
|
0.4760
|
0.4667
|
Announcement Date
|
11/3/21
|
2/9/22
|
5/4/22
|
8/3/22
|
11/2/22
|
2/8/23
|
5/3/23
|
8/2/23
|
11/1/23
|
2/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
352
|
516
|
-
|
606
|
844
|
989
|
1,236
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
2.816
x
|
3.7
x
|
-
|
2.934
x
|
3.41
x
|
3.406
x
|
3.629
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
5.89%
|
4.28%
|
4.13%
|
4.17%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
-
|
31,282
|
32,778
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
8,463.4%
|
7,914.51%
|
-
|
Announcement Date
|
2/6/20
|
2/10/21
|
2/9/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
54.13
USD Average target price
70
USD Spread / Average Target +29.32% Consensus |
1st Jan change
|
Capi.
|
---|
| -13.63% | 5.22B | | -21.94% | 96.34B | | +21.78% | 38.16B | | -22.99% | 9.39B | | -15.05% | 7.49B | | -26.53% | 6.32B | | -12.18% | 6.27B | | -12.66% | 6.09B | | -13.12% | 5.8B | | -11.75% | 5.48B |
Industrial REITs
|