Real-time Estimate
Cboe BZX
15:53:30 03/05/2024 BST
|
5-day change
|
1st Jan Change
|
109.1
USD
|
+0.44%
|
|
-2.28%
|
-8.74%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
1,859
|
1,618
|
1,946
|
2,408
|
2,929
|
2,667
|
-
|
Enterprise Value (EV)
1 |
2,150
|
1,839
|
1,946
|
2,408
|
2,929
|
2,667
|
2,667
|
P/E ratio
|
19.5
x
|
16.1
x
|
21.9
x
|
21
x
|
16.8
x
|
21.5
x
|
17.7
x
|
Yield
|
1.96%
|
2.5%
|
2.17%
|
1.84%
|
1.55%
|
1.75%
|
1.75%
|
Capitalization / Revenue
|
3.26
x
|
2.83
x
|
3.15
x
|
3.28
x
|
3.52
x
|
3.06
x
|
2.92
x
|
EV / Revenue
|
3.26
x
|
2.83
x
|
3.15
x
|
3.28
x
|
3.52
x
|
3.06
x
|
2.92
x
|
EV / EBITDA
|
7.85
x
|
6.71
x
|
7.89
x
|
8.33
x
|
9
x
|
7.83
x
|
7.38
x
|
EV / FCF
|
41.4
x
|
12.7
x
|
12.9
x
|
38.2
x
|
57
x
|
30.9
x
|
25
x
|
FCF Yield
|
2.41%
|
7.85%
|
7.75%
|
2.62%
|
1.75%
|
3.23%
|
4%
|
Price to Book
|
2.93
x
|
2.41
x
|
2.69
x
|
3
x
|
3.14
x
|
2.68
x
|
2.48
x
|
Nbr of stocks (in thousands)
|
24,285
|
24,111
|
24,247
|
24,382
|
24,489
|
24,549
|
-
|
Reference price
2 |
76.54
|
67.10
|
80.26
|
98.74
|
119.6
|
108.6
|
108.6
|
Announcement Date
|
25/02/20
|
23/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
570.2
|
572.6
|
616.8
|
733.8
|
831.8
|
871.4
|
914.1
|
EBITDA
1 |
236.8
|
241
|
246.6
|
288.9
|
325.7
|
340.4
|
361.6
|
EBIT
1 |
141.4
|
140.8
|
132.4
|
165.6
|
189.7
|
226.8
|
244.2
|
Operating Margin
|
24.79%
|
24.58%
|
21.47%
|
22.56%
|
22.81%
|
26.03%
|
26.71%
|
Earnings before Tax (EBT)
1 |
129.1
|
132
|
121.8
|
150
|
149.5
|
180.7
|
201.7
|
Net income
1 |
96.81
|
102
|
89.7
|
115.1
|
174.6
|
123.6
|
150.1
|
Net margin
|
16.98%
|
17.81%
|
14.54%
|
15.69%
|
20.99%
|
14.19%
|
16.43%
|
EPS
2 |
3.930
|
4.160
|
3.660
|
4.700
|
7.120
|
5.045
|
6.135
|
Free Cash Flow
1 |
44.85
|
127
|
150.9
|
63
|
51.35
|
86.22
|
106.6
|
FCF margin
|
7.87%
|
22.18%
|
24.46%
|
8.59%
|
6.17%
|
9.89%
|
11.66%
|
FCF Conversion (EBITDA)
|
18.94%
|
52.7%
|
61.19%
|
21.81%
|
15.77%
|
25.33%
|
29.48%
|
FCF Conversion (Net income)
|
46.33%
|
124.54%
|
168.2%
|
54.72%
|
29.41%
|
69.75%
|
70.99%
|
Dividend per Share
2 |
1.500
|
1.680
|
1.740
|
1.820
|
1.860
|
1.900
|
1.900
|
Announcement Date
|
25/02/20
|
23/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
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 |
175.9
|
145.4
|
177
|
200.5
|
210.9
|
173.2
|
203
|
243.5
|
221.6
|
187.8
|
210.2
|
241.4
|
232
|
179.4
|
218.8
|
EBITDA
1 |
72.96
|
56.72
|
66.29
|
74.72
|
90.97
|
65.43
|
76.97
|
95.33
|
87.93
|
72.07
|
80.5
|
95.2
|
92.6
|
66.7
|
84.24
|
EBIT
1 |
42.97
|
27.36
|
37.05
|
45.34
|
55.81
|
21.95
|
47.58
|
66.58
|
55.68
|
42.67
|
52.62
|
67.11
|
64.26
|
38.83
|
56.36
|
Operating Margin
|
24.43%
|
18.82%
|
20.93%
|
22.61%
|
26.46%
|
12.68%
|
23.44%
|
27.34%
|
25.13%
|
22.72%
|
25.03%
|
27.8%
|
27.7%
|
21.65%
|
25.76%
|
Earnings before Tax (EBT)
1 |
39.7
|
24.56
|
33.87
|
40.93
|
50.67
|
14.34
|
37.62
|
55.52
|
43.69
|
29.9
|
41.27
|
56.01
|
53.41
|
30.13
|
47.86
|
Net income
1 |
28.45
|
18.79
|
26.14
|
30.57
|
39.64
|
71.66
|
30.58
|
40.37
|
32.02
|
22.85
|
26.93
|
37.88
|
35.93
|
22.3
|
35.42
|
Net margin
|
16.17%
|
12.93%
|
14.76%
|
15.24%
|
18.8%
|
41.38%
|
15.06%
|
16.58%
|
14.45%
|
12.16%
|
12.81%
|
15.69%
|
15.49%
|
12.43%
|
16.19%
|
EPS
2 |
1.160
|
0.7700
|
1.070
|
1.250
|
1.620
|
2.920
|
1.250
|
1.650
|
1.300
|
0.9300
|
1.100
|
1.550
|
1.470
|
0.9100
|
1.450
|
Dividend per Share
2 |
0.4350
|
0.4550
|
0.4550
|
0.4550
|
0.4550
|
0.4650
|
0.4650
|
0.4650
|
0.4650
|
-
|
0.4750
|
0.4750
|
0.4750
|
-
|
-
|
Announcement Date
|
23/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
22/02/23
|
04/05/23
|
27/07/23
|
26/10/23
|
21/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
291
|
222
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.229
x
|
0.9191
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
44.9
|
127
|
151
|
63
|
51.4
|
86.2
|
107
|
ROE (net income / shareholders' equity)
|
16.1%
|
15.5%
|
12.7%
|
15%
|
13%
|
14.2%
|
14.3%
|
ROA (Net income/ Total Assets)
|
7.66%
|
7.89%
|
6.25%
|
6.97%
|
5.76%
|
6%
|
6.4%
|
Assets
1 |
1,264
|
1,293
|
1,436
|
1,652
|
3,030
|
2,060
|
2,346
|
Book Value Per Share
2 |
26.10
|
27.80
|
29.90
|
33.00
|
38.10
|
40.60
|
43.80
|
Cash Flow per Share
|
7.630
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
12.1
|
13.7
|
2.68
|
17.6
|
44
|
15
|
15
|
Capex / Sales
|
2.12%
|
2.4%
|
0.43%
|
2.4%
|
5.29%
|
1.72%
|
1.64%
|
Announcement Date
|
25/02/20
|
23/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -8.74% | 2.67B | | +17.48% | 44.25B | | +4.28% | 30.73B | | +17.15% | 16.83B | | -14.72% | 7.17B | | +21.84% | 5.66B | | -0.24% | 4.21B | | -4.18% | 3.63B | | +16.36% | 2.13B | | -2.97% | 1.68B |
Commercial Equipment Rental
|