Real-time Estimate
Cboe BZX
20:24:32 29/04/2024 BST
|
5-day change
|
1st Jan Change
|
833.8
USD
|
+0.04%
|
|
+2.81%
|
+24.62%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,282
|
3,750
|
9,308
|
7,458
|
11,850
|
21,393
|
-
|
-
|
Enterprise Value (EV)
1 |
3,724
|
3,132
|
8,219
|
6,614
|
10,868
|
20,251
|
20,060
|
19,609
|
P/E ratio
|
16.6
x
|
13.9
x
|
24.5
x
|
16.8
x
|
23.2
x
|
30.7
x
|
27.8
x
|
24.1
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.03%
|
Capitalization / Revenue
|
2.12
x
|
1.76
x
|
3.66
x
|
2.37
x
|
3.27
x
|
5.08
x
|
4.57
x
|
4.12
x
|
EV / Revenue
|
1.84
x
|
1.47
x
|
3.23
x
|
2.1
x
|
3
x
|
4.81
x
|
4.29
x
|
3.77
x
|
EV / EBITDA
|
10
x
|
8.31
x
|
15.1
x
|
10.9
x
|
15.5
x
|
22
x
|
19.8
x
|
17.1
x
|
EV / FCF
|
11.3
x
|
12.3
x
|
14.6
x
|
54.5
x
|
23.8
x
|
29
x
|
31.6
x
|
24.6
x
|
FCF Yield
|
8.87%
|
8.11%
|
6.86%
|
1.83%
|
4.2%
|
3.44%
|
3.16%
|
4.06%
|
Price to Book
|
4.21
x
|
3.37
x
|
6.42
x
|
4.94
x
|
6.66
x
|
10.1
x
|
7.9
x
|
6.17
x
|
Nbr of stocks (in thousands)
|
29,131
|
27,988
|
28,170
|
27,241
|
26,359
|
25,668
|
-
|
-
|
Reference price
2 |
147.0
|
134.0
|
330.4
|
273.8
|
449.6
|
833.5
|
833.5
|
833.5
|
Announcement Date
|
23/05/19
|
21/05/20
|
20/05/21
|
19/05/22
|
25/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,020
|
2,133
|
2,546
|
3,150
|
3,627
|
4,212
|
4,680
|
5,198
|
EBITDA
1 |
371.9
|
377
|
544.7
|
607.6
|
700.6
|
918.9
|
1,013
|
1,147
|
EBIT
1 |
327
|
338.1
|
504.2
|
564.7
|
652.8
|
864
|
948.9
|
1,077
|
Operating Margin
|
16.18%
|
15.85%
|
19.81%
|
17.93%
|
18%
|
20.51%
|
20.27%
|
20.72%
|
Earnings before Tax (EBT)
1 |
328.9
|
340.9
|
501.5
|
564.6
|
666.1
|
905.6
|
976.6
|
1,085
|
Net income
1 |
264.3
|
276.1
|
382.6
|
451.9
|
516.8
|
706.1
|
762.2
|
858.5
|
Net margin
|
13.08%
|
12.95%
|
15.03%
|
14.35%
|
14.25%
|
16.76%
|
16.28%
|
16.52%
|
EPS
2 |
8.840
|
9.620
|
13.47
|
16.26
|
19.37
|
27.16
|
29.94
|
34.56
|
Free Cash Flow
1 |
330.4
|
253.9
|
564
|
121.3
|
456.4
|
697.5
|
634.3
|
796.4
|
FCF margin
|
16.35%
|
11.9%
|
22.16%
|
3.85%
|
12.58%
|
16.56%
|
13.55%
|
15.32%
|
FCF Conversion (EBITDA)
|
88.84%
|
67.33%
|
103.54%
|
19.97%
|
65.14%
|
75.9%
|
62.63%
|
69.45%
|
FCF Conversion (Net income)
|
125.01%
|
91.94%
|
147.42%
|
26.85%
|
88.31%
|
98.78%
|
83.22%
|
92.76%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.2500
|
Announcement Date
|
23/05/19
|
21/05/20
|
20/05/21
|
19/05/22
|
25/05/23
|
-
|
-
|
-
|
Fiscal Period: März |
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
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
721.9
|
1,188
|
736
|
614.5
|
875.6
|
1,346
|
791.6
|
675.8
|
1,092
|
1,560
|
885
|
781.2
|
1,185
|
1,711
|
1,016
|
EBITDA
1 |
138.1
|
304.2
|
92.97
|
68.43
|
139.1
|
374.7
|
118.7
|
83.65
|
238
|
503.7
|
96.97
|
103.5
|
248.3
|
532.8
|
125.7
|
EBIT
1 |
128.2
|
293
|
81.3
|
56.34
|
127.8
|
362.7
|
105.9
|
70.74
|
224.6
|
487.9
|
80.63
|
90.86
|
235.9
|
516.4
|
110.8
|
Operating Margin
|
17.76%
|
24.66%
|
11.05%
|
9.17%
|
14.6%
|
26.95%
|
13.38%
|
10.47%
|
20.57%
|
31.27%
|
9.11%
|
11.63%
|
19.91%
|
30.19%
|
10.91%
|
Earnings before Tax (EBT)
1 |
127.7
|
293
|
82.35
|
57
|
128.9
|
365.3
|
114.9
|
81.36
|
234.3
|
499.1
|
89.73
|
99.13
|
241.1
|
532.3
|
116.6
|
Net income
1 |
102.1
|
232.9
|
68.82
|
44.85
|
101.5
|
278.7
|
91.79
|
63.55
|
178.5
|
389.9
|
73.89
|
76.81
|
185.7
|
411.4
|
92.8
|
Net margin
|
14.14%
|
19.61%
|
9.35%
|
7.3%
|
11.59%
|
20.71%
|
11.6%
|
9.4%
|
16.35%
|
24.99%
|
8.35%
|
9.83%
|
15.67%
|
24.05%
|
9.14%
|
EPS
2 |
3.660
|
8.420
|
2.510
|
1.660
|
3.800
|
10.48
|
3.460
|
2.410
|
6.820
|
15.11
|
2.922
|
2.932
|
7.313
|
16.11
|
3.615
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/10/21
|
03/02/22
|
19/05/22
|
28/07/22
|
27/10/22
|
02/02/23
|
25/05/23
|
27/07/23
|
26/10/23
|
01/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
558
|
619
|
1,089
|
844
|
982
|
1,143
|
1,333
|
1,784
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
330
|
254
|
564
|
121
|
456
|
697
|
634
|
796
|
ROE (net income / shareholders' equity)
|
26.6%
|
25.3%
|
29.6%
|
30.3%
|
31.3%
|
35.3%
|
31.7%
|
29.6%
|
ROA (Net income/ Total Assets)
|
19.6%
|
17.3%
|
19.5%
|
20.1%
|
21.1%
|
17.8%
|
16.7%
|
15.8%
|
Assets
1 |
1,345
|
1,596
|
1,966
|
2,250
|
2,444
|
3,973
|
4,571
|
5,461
|
Book Value Per Share
2 |
35.00
|
39.70
|
51.50
|
55.40
|
67.50
|
82.20
|
106.0
|
135.0
|
Cash Flow per Share
2 |
12.00
|
9.980
|
21.00
|
6.200
|
20.10
|
33.00
|
32.30
|
37.20
|
Capex
1 |
29.1
|
32.5
|
32.2
|
51
|
81
|
102
|
113
|
121
|
Capex / Sales
|
1.44%
|
1.52%
|
1.27%
|
1.62%
|
2.23%
|
2.43%
|
2.41%
|
2.34%
|
Announcement Date
|
23/05/19
|
21/05/20
|
20/05/21
|
19/05/22
|
25/05/23
|
-
|
-
|
-
|
Last Close Price
833.5
USD Average target price
923.9
USD Spread / Average Target +10.85% Consensus |
1st Jan change
|
Capi.
|
---|
| +24.62% | 21.39B | | +22.47% | 10.31B | | +6.21% | 10.21B | | -7.54% | 8.54B | | +35.80% | 7.61B | | -12.29% | 6.99B | | +17.48% | 3.26B | | +63.19% | 2.95B | | -7.72% | 2.48B | | -17.71% | 2.1B |
Other Footwear
|