Real-time Estimate
Cboe BZX
03:41:38 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
27.22
USD
|
-1.45%
|
|
+2.64%
|
-6.66%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
245.3
|
185.4
|
272.3
|
288.2
|
297.6
|
277.4
|
-
|
Enterprise Value (EV)
1 |
245.3
|
185.4
|
272.3
|
288.2
|
297.6
|
277.4
|
277.4
|
P/E ratio
|
10.5
x
|
8.01
x
|
7.65
x
|
7.61
x
|
7.71
x
|
7.36
x
|
6.53
x
|
Yield
|
1.37%
|
1.82%
|
1.37%
|
1.57%
|
1.62%
|
1.88%
|
1.87%
|
Capitalization / Revenue
|
3.65
x
|
2.4
x
|
3.06
x
|
2.94
x
|
2.89
x
|
2.64
x
|
2.42
x
|
EV / Revenue
|
3.65
x
|
2.4
x
|
3.06
x
|
2.94
x
|
2.89
x
|
2.64
x
|
2.42
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.53
x
|
1.06
x
|
1.33
x
|
1.21
x
|
1.14
x
|
0.95
x
|
0.84
x
|
Nbr of stocks (in thousands)
|
10,869
|
10,566
|
10,374
|
10,545
|
10,058
|
10,044
|
-
|
Reference price
2 |
22.57
|
17.55
|
26.25
|
27.33
|
29.59
|
27.62
|
27.62
|
Announcement Date
|
1/21/20
|
1/22/21
|
1/20/22
|
1/13/23
|
1/12/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
67.13
|
77.38
|
89.09
|
98.15
|
103.1
|
105.1
|
114.7
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
32.42
|
38.12
|
48.31
|
55.58
|
56.16
|
56
|
62.81
|
Operating Margin
|
48.29%
|
49.26%
|
54.23%
|
56.63%
|
54.45%
|
53.28%
|
54.76%
|
Earnings before Tax (EBT)
1 |
30.32
|
31.12
|
48.13
|
51.42
|
53
|
51.33
|
57.48
|
Net income
1 |
23.7
|
23.64
|
36.12
|
38.5
|
39.71
|
38.25
|
42.78
|
Net margin
|
35.3%
|
30.56%
|
40.54%
|
39.22%
|
38.5%
|
36.39%
|
37.3%
|
EPS
2 |
2.140
|
2.190
|
3.430
|
3.590
|
3.840
|
3.753
|
4.227
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.3100
|
0.3200
|
0.3600
|
0.4300
|
0.4800
|
0.5200
|
0.5167
|
Announcement Date
|
1/21/20
|
1/22/21
|
1/20/22
|
1/13/23
|
1/12/24
|
-
|
-
|
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 |
22.53
|
23.47
|
22.14
|
24.51
|
24.85
|
26.66
|
25.65
|
25.8
|
25.7
|
26.6
|
25.56
|
25.94
|
26.56
|
27.08
|
27.41
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
12.67
|
12.81
|
11.73
|
13.8
|
14.78
|
15.27
|
14.22
|
14.05
|
-
|
14.86
|
13.43
|
13.81
|
14.36
|
14.75
|
14.68
|
Operating Margin
|
56.24%
|
54.59%
|
52.99%
|
56.29%
|
59.5%
|
57.27%
|
55.44%
|
54.46%
|
-
|
55.86%
|
52.53%
|
53.23%
|
54.08%
|
54.49%
|
53.53%
|
Earnings before Tax (EBT)
1 |
12.67
|
13.13
|
11.91
|
12.61
|
13.27
|
13.63
|
13.79
|
13.11
|
13.05
|
13.05
|
12.78
|
12.52
|
12.9
|
13.36
|
13.5
|
Net income
1 |
9.46
|
9.746
|
9.1
|
9.5
|
9.942
|
10
|
10.29
|
9.7
|
9.9
|
9.77
|
9.586
|
9.307
|
9.593
|
9.924
|
10.06
|
Net margin
|
41.98%
|
41.52%
|
41.1%
|
38.77%
|
40.01%
|
37.52%
|
40.11%
|
37.6%
|
38.52%
|
36.73%
|
37.51%
|
35.88%
|
36.12%
|
36.65%
|
36.68%
|
EPS
2 |
0.9000
|
0.9200
|
0.8500
|
0.8800
|
0.9300
|
0.9300
|
0.9600
|
0.9500
|
0.9700
|
0.9600
|
0.9300
|
0.9133
|
0.9433
|
0.9800
|
0.9933
|
Dividend per Share
2 |
0.0900
|
0.1000
|
0.1000
|
0.1100
|
0.1100
|
0.1100
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1300
|
0.1300
|
0.1300
|
0.1267
|
Announcement Date
|
10/15/21
|
1/20/22
|
4/14/22
|
7/14/22
|
10/14/22
|
1/13/23
|
4/17/23
|
7/14/23
|
10/13/23
|
1/12/24
|
4/12/24
|
-
|
-
|
-
|
-
|
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)
|
15.9%
|
14.2%
|
19.2%
|
17.3%
|
16.1%
|
14%
|
13.8%
|
ROA (Net income/ Total Assets)
|
1.54%
|
1.35%
|
1.87%
|
1.8%
|
1.63%
|
1.52%
|
1.59%
|
Assets
1 |
1,539
|
1,751
|
1,931
|
2,139
|
2,436
|
2,522
|
2,696
|
Book Value Per Share
2 |
14.80
|
16.60
|
19.80
|
22.60
|
26.00
|
29.10
|
33.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/21/20
|
1/22/21
|
1/20/22
|
1/13/23
|
1/12/24
|
-
|
-
|
Last Close Price
27.62
USD Average target price
33.33
USD Spread / Average Target +20.69% Consensus |
1st Jan change
|
Capi.
|
---|
| -6.66% | 277M | | +18.60% | 210B | | +4.26% | 73.14B | | +8.29% | 54.82B | | +3.27% | 47.1B | | +21.47% | 44.81B | | +10.93% | 36.6B | | -16.09% | 35.14B | | -96.60% | 32.24B | | +6.99% | 25.23B |
Commercial Banks
|