Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
42.86
USD
|
+0.80%
|
|
+4.05%
|
+14.05%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,146
|
3,523
|
5,636
|
4,486
|
4,470
|
5,557
|
-
|
-
|
Enterprise Value (EV)
1 |
5,329
|
4,723
|
7,100
|
6,150
|
5,647
|
6,693
|
6,632
|
6,545
|
P/E ratio
|
20
x
|
11.3
x
|
13.6
x
|
-
|
3.7
x
|
26.9
x
|
23.7
x
|
20.2
x
|
Yield
|
1.92%
|
2.37%
|
1.6%
|
1.97%
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.73
x
|
1.5
x
|
1.89
x
|
3.63
x
|
3.1
x
|
3.4
x
|
3
x
|
2.67
x
|
EV / Revenue
|
2.23
x
|
2.01
x
|
2.38
x
|
4.98
x
|
3.91
x
|
4.09
x
|
3.58
x
|
3.15
x
|
EV / EBITDA
|
11.1
x
|
9.26
x
|
11.2
x
|
9.12
x
|
14.9
x
|
15.1
x
|
13
x
|
11.1
x
|
EV / FCF
|
24.6
x
|
21.4
x
|
27.3
x
|
40.5
x
|
32.6
x
|
49.7
x
|
35.3
x
|
26.9
x
|
FCF Yield
|
4.07%
|
4.68%
|
3.66%
|
2.47%
|
3.06%
|
2.01%
|
2.83%
|
3.72%
|
Price to Book
|
-16.1
x
|
-46.3
x
|
41.6
x
|
14.6
x
|
-
|
59.6
x
|
26.3
x
|
15.8
x
|
Nbr of stocks (in thousands)
|
188,190
|
185,035
|
180,761
|
177,020
|
138,663
|
129,649
|
-
|
-
|
Reference price
2 |
22.03
|
19.04
|
31.18
|
25.34
|
32.24
|
42.86
|
42.86
|
42.86
|
Announcement Date
|
11/6/19
|
10/28/20
|
11/3/21
|
11/15/22
|
11/9/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,390
|
2,353
|
2,981
|
1,236
|
1,444
|
1,635
|
1,852
|
2,080
|
EBITDA
1 |
478
|
510
|
634
|
674.6
|
380
|
444
|
511.9
|
587.2
|
EBIT
1 |
417
|
444
|
528
|
577.3
|
291.2
|
338.5
|
395.2
|
452.3
|
Operating Margin
|
17.45%
|
18.87%
|
17.71%
|
46.7%
|
20.17%
|
20.7%
|
21.34%
|
21.75%
|
Earnings before Tax (EBT)
1 |
265
|
451
|
543
|
-
|
236.5
|
267
|
318.1
|
355
|
Net income
1 |
208
|
317
|
420
|
-
|
-
|
206
|
230
|
264
|
Net margin
|
8.7%
|
13.47%
|
14.09%
|
-
|
-
|
12.6%
|
12.42%
|
12.69%
|
EPS
2 |
1.100
|
1.690
|
2.290
|
-
|
8.710
|
1.595
|
1.810
|
2.120
|
Free Cash Flow
1 |
217
|
221
|
260
|
152
|
173
|
134.8
|
187.7
|
243.7
|
FCF margin
|
9.08%
|
9.39%
|
8.72%
|
12.3%
|
11.98%
|
8.24%
|
10.14%
|
11.72%
|
FCF Conversion (EBITDA)
|
45.4%
|
43.33%
|
41.01%
|
22.53%
|
45.53%
|
30.35%
|
36.67%
|
41.5%
|
FCF Conversion (Net income)
|
104.33%
|
69.72%
|
61.9%
|
-
|
-
|
65.41%
|
81.62%
|
92.3%
|
Dividend per Share
2 |
0.4240
|
0.4520
|
0.5000
|
0.5000
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/6/19
|
10/28/20
|
11/3/21
|
11/15/22
|
11/9/23
|
-
|
-
|
-
|
Fiscal Period: September |
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
|
2025 Q2
|
---|
Net sales
1 |
835
|
858
|
886
|
957
|
335.4
|
332.8
|
344.5
|
376.2
|
390
|
373.4
|
389.9
|
426.7
|
444.6
|
428.7
|
448.6
|
EBITDA
1 |
155
|
156
|
158
|
180
|
181.6
|
73.3
|
87.1
|
110.4
|
109.2
|
90.2
|
101.1
|
126.8
|
125
|
104.6
|
118.4
|
EBIT
1 |
142
|
131
|
133
|
155
|
159.5
|
54.8
|
66.5
|
88.8
|
81.1
|
65.6
|
75.9
|
100.6
|
96.8
|
75.83
|
90.2
|
Operating Margin
|
17.01%
|
15.27%
|
15.01%
|
16.2%
|
47.56%
|
16.47%
|
19.3%
|
23.6%
|
20.79%
|
17.57%
|
19.46%
|
23.57%
|
21.77%
|
17.69%
|
20.1%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
87.4
|
97.9
|
45.8
|
60.35
|
81
|
76.7
|
59
|
73.5
|
Net income
1 |
168
|
87
|
81
|
-
|
-
|
81.9
|
1,227
|
61.6
|
45.2
|
31.9
|
48
|
62
|
58
|
-
|
-
|
Net margin
|
20.12%
|
10.14%
|
9.14%
|
-
|
-
|
24.61%
|
356.26%
|
16.37%
|
11.59%
|
8.54%
|
12.31%
|
14.53%
|
13.05%
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3800
|
0.3200
|
0.2600
|
0.3700
|
0.4800
|
0.4600
|
-
|
-
|
Dividend per Share
2 |
0.1250
|
0.1250
|
0.1250
|
0.1250
|
0.1250
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/3/21
|
2/8/22
|
5/9/22
|
8/3/22
|
11/15/22
|
2/7/23
|
5/10/23
|
8/9/23
|
11/9/23
|
2/6/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,183
|
1,200
|
1,464
|
1,664
|
1,177
|
1,136
|
1,076
|
988
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.475
x
|
2.353
x
|
2.309
x
|
2.467
x
|
3.097
x
|
2.558
x
|
2.101
x
|
1.683
x
|
Free Cash Flow
1 |
217
|
221
|
260
|
152
|
173
|
135
|
188
|
244
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
173%
|
75.6%
|
149%
|
182%
|
117%
|
ROA (Net income/ Total Assets)
|
10.6%
|
12.4%
|
11.4%
|
-
|
6.07%
|
7.76%
|
8.9%
|
9.49%
|
Assets
1 |
1,959
|
2,557
|
3,672
|
-
|
-
|
2,656
|
2,585
|
2,781
|
Book Value Per Share
2 |
-1.370
|
-0.4100
|
0.7500
|
1.740
|
-
|
0.7200
|
1.630
|
2.710
|
Cash Flow per Share
|
1.720
|
2.000
|
2.210
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
108
|
151
|
144
|
132
|
181
|
189
|
197
|
203
|
Capex / Sales
|
4.52%
|
6.42%
|
4.83%
|
10.68%
|
12.5%
|
11.56%
|
10.62%
|
9.75%
|
Announcement Date
|
11/6/19
|
10/28/20
|
11/3/21
|
11/15/22
|
11/9/23
|
-
|
-
|
-
|
Last Close Price
42.86
USD Average target price
44.91
USD Spread / Average Target +4.78% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.05% | 5.56B | | -7.63% | 4.03B | | +0.91% | 2.36B | | +23.57% | 275M | | +11.26% | 105M | | +45.10% | 80.35M | | +38.96% | 78.46M | | -17.14% | 68.33M |
Consumer Repair Services
|