Real-time Estimate
Cboe BZX
18:57:57 14/05/2024 BST
|
5-day change
|
1st Jan Change
|
30.14
USD
|
+0.23%
|
|
-0.23%
|
-16.18%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
212.7
|
155.5
|
192.9
|
198.1
|
226.1
|
190
|
-
|
Enterprise Value (EV)
1 |
212.7
|
155.5
|
192.9
|
198.1
|
226.1
|
190
|
190
|
P/E ratio
|
21.4
x
|
11.6
x
|
8.89
x
|
7.72
x
|
8.91
x
|
14
x
|
9.47
x
|
Yield
|
0.83%
|
1.71%
|
2.25%
|
3.15%
|
-
|
3.99%
|
3.99%
|
Capitalization / Revenue
|
5.13
x
|
3.18
x
|
3.08
x
|
2.91
x
|
3.48
x
|
2.8
x
|
2.64
x
|
EV / Revenue
|
5.13
x
|
3.18
x
|
3.08
x
|
2.91
x
|
3.48
x
|
2.8
x
|
2.64
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.09
x
|
0.76
x
|
0.88
x
|
0.9
x
|
0.94
x
|
0.79
x
|
0.75
x
|
Nbr of stocks (in thousands)
|
6,755
|
6,640
|
6,578
|
6,244
|
6,298
|
6,320
|
-
|
Reference price
2 |
31.49
|
23.41
|
29.33
|
31.72
|
35.90
|
30.07
|
30.07
|
Announcement Date
|
29/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
41.45
|
48.85
|
62.6
|
68.08
|
65.02
|
67.9
|
72
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
17.1
|
22.52
|
32.81
|
-
|
33.44
|
20.09
|
34.55
|
Operating Margin
|
41.26%
|
46.09%
|
52.42%
|
-
|
51.44%
|
29.59%
|
47.98%
|
Earnings before Tax (EBT)
1 |
12.3
|
17.29
|
29.19
|
34.05
|
30.34
|
18.42
|
27.48
|
Net income
1 |
10.14
|
13.81
|
22.49
|
26.49
|
25.76
|
14.23
|
20.99
|
Net margin
|
24.47%
|
28.26%
|
35.92%
|
38.91%
|
39.63%
|
20.96%
|
29.15%
|
EPS
2 |
1.470
|
2.010
|
3.300
|
4.110
|
4.030
|
2.150
|
3.175
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2600
|
0.4000
|
0.6600
|
1.000
|
-
|
1.200
|
1.200
|
Announcement Date
|
29/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
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 |
16.11
|
16
|
15.85
|
16.29
|
17.7
|
18.25
|
16.66
|
15.66
|
16.68
|
16.01
|
15.45
|
16.9
|
17.1
|
17.3
|
17.2
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
8.88
|
8.504
|
8.053
|
7.971
|
-
|
9.572
|
-
|
9.412
|
8.928
|
6.84
|
5.597
|
6.297
|
-0.175
|
8.373
|
7.62
|
Operating Margin
|
55.12%
|
53.15%
|
50.79%
|
48.94%
|
-
|
52.46%
|
-
|
60.1%
|
53.51%
|
42.72%
|
36.23%
|
37.26%
|
-1.02%
|
48.4%
|
44.3%
|
Earnings before Tax (EBT)
1 |
7.68
|
8.204
|
7.632
|
7.971
|
9.078
|
9.372
|
7.998
|
6.949
|
9.11
|
6.278
|
5.411
|
5.834
|
-0.801
|
7.98
|
6.174
|
Net income
1 |
5.927
|
6.183
|
6.021
|
6.327
|
6.975
|
7.171
|
6.097
|
6.788
|
7.598
|
5.282
|
4.345
|
4.434
|
-0.609
|
6.064
|
4.714
|
Net margin
|
36.79%
|
38.64%
|
37.98%
|
38.85%
|
39.42%
|
39.3%
|
36.59%
|
43.34%
|
45.54%
|
32.99%
|
28.13%
|
26.24%
|
-3.56%
|
35.05%
|
27.41%
|
EPS
2 |
0.8800
|
0.9200
|
0.9100
|
0.9800
|
1.090
|
1.130
|
0.9500
|
1.070
|
1.190
|
0.8200
|
0.6800
|
0.6900
|
-0.0900
|
0.8700
|
0.7150
|
Dividend per Share
2 |
0.1800
|
0.1800
|
0.2500
|
0.2500
|
0.2500
|
0.2500
|
0.3000
|
0.3000
|
-
|
-
|
0.3000
|
0.3000
|
0.3000
|
0.3000
|
0.3000
|
Announcement Date
|
21/10/21
|
27/01/22
|
21/04/22
|
21/07/22
|
20/10/22
|
26/01/23
|
20/04/23
|
27/07/23
|
26/10/23
|
25/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5.33%
|
6.82%
|
10.6%
|
12.1%
|
11.2%
|
5.75%
|
8.28%
|
ROA (Net income/ Total Assets)
|
0.75%
|
0.9%
|
1.37%
|
1.61%
|
1.46%
|
0.68%
|
0.96%
|
Assets
1 |
1,353
|
1,529
|
1,645
|
1,645
|
1,759
|
2,093
|
2,198
|
Book Value Per Share
2 |
29.00
|
30.80
|
33.40
|
35.20
|
38.00
|
37.90
|
40.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
Last Close Price
30.07
USD Average target price
33
USD Spread / Average Target +9.74% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.18% | 190M | | +17.65% | 571B | | +14.65% | 299B | | +17.02% | 252B | | +25.20% | 214B | | +19.57% | 183B | | +23.83% | 170B | | +11.16% | 163B | | +6.16% | 148B | | -14.53% | 132B |
Other Banks
|