Market Closed -
Nyse
21:00:02 03/05/2024 BST
|
5-day change
|
1st Jan Change
|
141.9
USD
|
+1.49%
|
|
+6.29%
|
-11.51%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,679
|
14,973
|
30,357
|
19,711
|
33,874
|
30,028
|
-
|
-
|
Enterprise Value (EV)
1 |
18,655
|
20,610
|
36,239
|
26,949
|
44,792
|
41,269
|
41,272
|
41,400
|
P/E ratio
|
32.6
x
|
31.2
x
|
36.6
x
|
23
x
|
33.8
x
|
32.1
x
|
29.7
x
|
27
x
|
Yield
|
3.37%
|
3.11%
|
1.98%
|
4.08%
|
4.04%
|
4.25%
|
4.83%
|
4.94%
|
Capitalization / Revenue
|
12.1
x
|
12.9
x
|
22.6
x
|
11.9
x
|
15.2
x
|
10.7
x
|
10.3
x
|
9.88
x
|
EV / Revenue
|
16.5
x
|
17.8
x
|
27
x
|
16.3
x
|
20.2
x
|
14.7
x
|
14.2
x
|
13.6
x
|
EV / EBITDA
|
21.9
x
|
23.1
x
|
29.8
x
|
20.1
x
|
26.7
x
|
17.5
x
|
17.3
x
|
16.6
x
|
EV / FCF
|
26,652,475
x
|
-
|
-
|
23,367,246
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
5.63
x
|
5.97
x
|
9.74
x
|
6.05
x
|
2.35
x
|
2.23
x
|
2.25
x
|
2.37
x
|
Nbr of stocks (in thousands)
|
129,511
|
129,235
|
133,892
|
133,922
|
211,278
|
211,659
|
-
|
-
|
Reference price
2 |
105.6
|
115.9
|
226.7
|
147.2
|
160.3
|
141.9
|
141.9
|
141.9
|
Announcement Date
|
18/02/20
|
22/02/21
|
23/02/22
|
22/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,130
|
1,158
|
1,341
|
1,655
|
2,223
|
2,815
|
2,915
|
3,039
|
EBITDA
1 |
853.6
|
890.6
|
1,218
|
1,339
|
1,676
|
2,361
|
2,391
|
2,488
|
EBIT
1 |
633.8
|
666.1
|
976
|
1,050
|
1,170
|
1,450
|
1,512
|
1,650
|
Operating Margin
|
56.08%
|
57.55%
|
72.78%
|
63.48%
|
52.65%
|
51.53%
|
51.87%
|
54.29%
|
Earnings before Tax (EBT)
1 |
451.2
|
509
|
859.5
|
900.7
|
817.2
|
1,106
|
1,126
|
1,241
|
Net income
1 |
420
|
481.8
|
827.6
|
860.7
|
803.2
|
1,033
|
1,063
|
1,167
|
Net margin
|
37.16%
|
41.62%
|
61.72%
|
52.01%
|
36.14%
|
36.69%
|
36.45%
|
38.4%
|
EPS
2 |
3.240
|
3.710
|
6.190
|
6.410
|
4.740
|
4.422
|
4.769
|
5.264
|
Free Cash Flow
|
699.9
|
-
|
-
|
1,153
|
-
|
-
|
-
|
-
|
FCF margin
|
61.93%
|
-
|
-
|
69.7%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
82%
|
-
|
-
|
86.15%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
166.66%
|
-
|
-
|
134%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
3.560
|
3.600
|
4.500
|
6.000
|
6.480
|
6.030
|
6.853
|
7.003
|
Announcement Date
|
18/02/20
|
22/02/21
|
23/02/22
|
22/02/23
|
27/02/24
|
-
|
-
|
-
|
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 |
351.4
|
364.5
|
379.8
|
408
|
428.8
|
438.1
|
434
|
440.7
|
650.9
|
697
|
688
|
699.8
|
712
|
712.2
|
709.7
|
EBITDA
1 |
287.8
|
374
|
303.2
|
344.7
|
341.3
|
349.5
|
342
|
352.4
|
550.1
|
529.6
|
532.8
|
578.7
|
587.5
|
588.9
|
591.4
|
EBIT
1 |
226.3
|
311.8
|
235.3
|
275.7
|
269.9
|
269.6
|
263.5
|
273.3
|
299.8
|
333.5
|
335.8
|
366.6
|
368.3
|
371.8
|
392.7
|
Operating Margin
|
64.4%
|
85.52%
|
61.95%
|
67.56%
|
62.93%
|
61.53%
|
60.73%
|
62.02%
|
46.06%
|
47.84%
|
48.81%
|
52.39%
|
51.73%
|
52.21%
|
55.33%
|
Earnings before Tax (EBT)
1 |
198.3
|
279
|
211.8
|
243.3
|
231.7
|
213.9
|
202.9
|
208
|
190.8
|
215.5
|
215.8
|
243.4
|
257.3
|
251.1
|
242
|
Net income
1 |
188.3
|
268.4
|
203.6
|
232.1
|
220.7
|
204.3
|
196.3
|
202.4
|
188.4
|
216.1
|
213.1
|
237.4
|
248.3
|
243.6
|
238.8
|
Net margin
|
53.59%
|
73.63%
|
53.6%
|
56.89%
|
51.48%
|
46.62%
|
45.24%
|
45.92%
|
28.94%
|
31.01%
|
30.97%
|
33.93%
|
34.88%
|
34.2%
|
33.65%
|
EPS
2 |
1.400
|
2.000
|
1.438
|
1.626
|
1.650
|
1.520
|
1.460
|
1.500
|
0.9600
|
1.020
|
1.010
|
1.064
|
1.110
|
1.096
|
1.075
|
Dividend per Share
2 |
1.250
|
1.250
|
1.500
|
1.500
|
1.500
|
1.500
|
1.620
|
1.620
|
1.620
|
1.620
|
1.620
|
1.658
|
1.670
|
1.670
|
1.709
|
Announcement Date
|
27/10/21
|
23/02/22
|
03/05/22
|
02/08/22
|
01/11/22
|
22/02/23
|
02/05/23
|
03/08/23
|
07/11/23
|
27/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,976
|
5,637
|
5,882
|
7,239
|
10,918
|
11,241
|
11,244
|
11,372
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.829
x
|
6.33
x
|
4.83
x
|
5.407
x
|
6.513
x
|
4.761
x
|
4.703
x
|
4.57
x
|
Free Cash Flow
|
700
|
-
|
-
|
1,153
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
17%
|
18.9%
|
29.2%
|
27%
|
9.1%
|
7.8%
|
7.62%
|
7.57%
|
ROA (Net income/ Total Assets)
|
5.13%
|
5.37%
|
8.33%
|
7.6%
|
4.05%
|
4.3%
|
4%
|
4.7%
|
Assets
1 |
8,190
|
8,964
|
9,935
|
11,325
|
19,812
|
24,013
|
26,543
|
24,824
|
Book Value Per Share
2 |
18.80
|
19.40
|
23.30
|
24.30
|
68.10
|
63.70
|
63.20
|
59.80
|
Cash Flow per Share
2 |
-
|
-
|
-
|
8.740
|
8.290
|
8.950
|
9.300
|
-
|
Capex
1 |
53.7
|
67.3
|
1,290
|
84.9
|
116
|
147
|
95.9
|
156
|
Capex / Sales
|
4.75%
|
5.81%
|
96.16%
|
5.13%
|
5.23%
|
5.22%
|
3.29%
|
5.13%
|
Announcement Date
|
18/02/20
|
22/02/21
|
23/02/22
|
22/02/23
|
27/02/24
|
-
|
-
|
-
|
Last Close Price
141.9
USD Average target price
155.8
USD Spread / Average Target +9.79% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.51% | 30.03B | | -12.87% | 46.7B | | -9.97% | 9.39B | | -13.02% | 2.77B | | -8.67% | 2.73B | | -9.95% | 2.18B | | -6.52% | 1.95B | | +1.77% | 999M | | -8.13% | 967M | | -9.67% | 443M |
Self-Storage REITs
|