Real-time Estimate
Cboe BZX
17:28:26 27/06/2024 BST
|
5-day change
|
1st Jan Change
|
12.08
USD
|
+2.37%
|
|
+5.67%
|
-8.87%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
156.7
|
139.2
|
233.4
|
223.9
|
233.7
|
207.2
|
-
|
-
|
Enterprise Value (EV)
1 |
156.7
|
139.2
|
233.4
|
223.9
|
233.7
|
207.2
|
207.2
|
207.2
|
P/E ratio
|
13.5
x
|
11.8
x
|
10.3
x
|
11.1
x
|
10.7
x
|
9.37
x
|
7.84
x
|
7.11
x
|
Yield
|
-
|
2.73%
|
2.4%
|
3.39%
|
3.31%
|
3.81%
|
3.81%
|
3.81%
|
Capitalization / Revenue
|
-
|
1.75
x
|
2.28
x
|
1.93
x
|
2.05
x
|
1.81
x
|
1.67
x
|
-
|
EV / Revenue
|
-
|
1.75
x
|
2.28
x
|
1.93
x
|
2.05
x
|
1.81
x
|
1.67
x
|
-
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
0.96
x
|
1.07
x
|
0.97
x
|
0.92
x
|
0.77
x
|
0.72
x
|
0.67
x
|
Nbr of stocks (in thousands)
|
9,499
|
9,499
|
13,674
|
17,641
|
17,568
|
17,559
|
-
|
-
|
Reference price
2 |
16.50
|
14.65
|
17.07
|
12.69
|
13.30
|
11.80
|
11.80
|
11.80
|
Announcement Date
|
16/01/20
|
22/01/21
|
20/01/22
|
26/01/23
|
24/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
79.49
|
102.5
|
115.7
|
113.9
|
114.5
|
124.2
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
21.61
|
28.57
|
26.36
|
31.22
|
32.6
|
38.9
|
-
|
Operating Margin
|
-
|
27.18%
|
27.88%
|
22.79%
|
27.41%
|
28.47%
|
31.32%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
14.63
|
23.15
|
22.85
|
27.21
|
28.76
|
34.16
|
38.43
|
Net income
1 |
10.21
|
11.82
|
18.66
|
19.54
|
21.75
|
22.12
|
26.23
|
29.21
|
Net margin
|
-
|
14.86%
|
18.21%
|
16.89%
|
19.1%
|
19.32%
|
21.12%
|
-
|
EPS
2 |
1.220
|
1.240
|
1.660
|
1.140
|
1.240
|
1.260
|
1.505
|
1.660
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.4000
|
0.4100
|
0.4300
|
0.4400
|
0.4500
|
0.4500
|
0.4500
|
Announcement Date
|
16/01/20
|
22/01/21
|
20/01/22
|
26/01/23
|
24/01/24
|
-
|
-
|
-
|
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
|
2025 Q2
|
---|
Net sales
1 |
29.84
|
28.34
|
29.22
|
29.04
|
29.09
|
28.23
|
28.13
|
29.52
|
28.18
|
28.14
|
27.8
|
28.6
|
29.2
|
29.1
|
30.8
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7.007
|
7.159
|
6.847
|
7.679
|
7.262
|
7.063
|
6.701
|
8.858
|
8.593
|
7.744
|
7.6
|
8
|
8.5
|
8.6
|
9.8
|
Operating Margin
|
23.48%
|
25.26%
|
23.43%
|
26.44%
|
24.97%
|
25.02%
|
23.82%
|
30.01%
|
30.49%
|
27.52%
|
27.34%
|
27.97%
|
29.11%
|
29.55%
|
31.82%
|
Earnings before Tax (EBT)
1 |
5.275
|
6.485
|
3.649
|
6.357
|
6.362
|
6.162
|
6.501
|
7.458
|
7.092
|
6.744
|
7.085
|
7.335
|
7.47
|
8.005
|
8.54
|
Net income
1 |
4.159
|
5.324
|
3.416
|
5.252
|
5.551
|
5.043
|
5.302
|
5.804
|
5.598
|
5.333
|
5.44
|
5.615
|
5.705
|
6.12
|
6.595
|
Net margin
|
13.94%
|
18.79%
|
11.69%
|
18.08%
|
19.08%
|
17.87%
|
18.85%
|
19.66%
|
19.86%
|
18.95%
|
19.57%
|
19.63%
|
19.54%
|
21.03%
|
21.41%
|
EPS
2 |
0.3000
|
0.3400
|
0.1900
|
0.3000
|
0.3100
|
0.2900
|
0.3000
|
0.3300
|
0.3200
|
0.3000
|
0.3050
|
0.3200
|
0.3250
|
0.3550
|
0.3800
|
Dividend per Share
2 |
0.1025
|
0.1075
|
0.1070
|
0.1075
|
0.1075
|
0.1100
|
0.1100
|
0.1100
|
0.1100
|
0.1125
|
0.1100
|
0.1100
|
0.1100
|
0.1100
|
0.1100
|
Announcement Date
|
20/01/22
|
21/04/22
|
21/07/22
|
20/10/22
|
26/01/23
|
27/04/23
|
26/07/23
|
25/10/23
|
24/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
8.59%
|
10.3%
|
8.72%
|
9.33%
|
9.46%
|
10.5%
|
9.76%
|
ROA (Net income/ Total Assets)
|
-
|
0.72%
|
0.84%
|
0.69%
|
0.76%
|
0.73%
|
0.85%
|
0.94%
|
Assets
1 |
-
|
1,640
|
2,228
|
2,814
|
2,877
|
3,031
|
3,104
|
3,107
|
Book Value Per Share
2 |
-
|
15.20
|
15.90
|
13.10
|
14.50
|
15.40
|
16.50
|
17.60
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
16/01/20
|
22/01/21
|
20/01/22
|
26/01/23
|
24/01/24
|
-
|
-
|
-
|
Last Close Price
11.8
USD Average target price
13.38
USD Spread / Average Target +13.35% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.87% | 207M | | +17.10% | 567B | | +15.84% | 305B | | +19.63% | 260B | | +23.01% | 188B | | +27.52% | 173B | | +8.47% | 159B | | -0.77% | 155B | | +7.82% | 149B | | +12.88% | 141B |
Other Banks
|