Market Closed -
London S.E.
15:19:07 15/04/2024 BST
|
5-day change
|
1st Jan Change
|
78.6
CAD
|
-2.47%
|
|
+6.61%
|
-7.70%
|
Fiscal Period: Octubre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
134,694
|
106,572
|
163,522
|
158,095
|
139,586
|
131,402
|
-
|
-
|
Enterprise Value (EV)
1 |
134,694
|
106,572
|
163,522
|
158,095
|
139,586
|
131,402
|
131,402
|
131,402
|
P/E ratio
|
12
x
|
9.14
x
|
11.6
x
|
9.21
x
|
13.8
x
|
11.2
x
|
9.52
x
|
8.96
x
|
Yield
|
3.84%
|
5.29%
|
3.52%
|
4.08%
|
4.96%
|
5.41%
|
5.75%
|
5.96%
|
Capitalization / Revenue
|
3.51
x
|
2.7
x
|
4.07
x
|
3.22
x
|
2.69
x
|
2.62
x
|
2.51
x
|
2.39
x
|
EV / Revenue
|
3.51
x
|
2.7
x
|
4.07
x
|
3.22
x
|
2.69
x
|
2.62
x
|
2.51
x
|
2.39
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.66
x
|
1.19
x
|
1.74
x
|
1.59
x
|
1.37
x
|
1.27
x
|
1.2
x
|
1.14
x
|
Nbr of stocks (in thousands)
|
1,790,907
|
1,813,064
|
1,820,149
|
1,813,220
|
1,802,041
|
1,747,364
|
-
|
-
|
Reference price
2 |
75.21
|
58.78
|
89.84
|
87.19
|
77.46
|
75.20
|
75.20
|
75.20
|
Announcement Date
|
05/12/19
|
03/12/20
|
02/12/21
|
01/12/22
|
30/11/23
|
-
|
-
|
-
|
Fiscal Period: Octubre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
38,393
|
39,498
|
40,138
|
49,032
|
51,839
|
50,203
|
52,368
|
55,065
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
17,308
|
18,160
|
17,229
|
24,673
|
24,409
|
21,913
|
22,709
|
23,875
|
Operating Margin
|
45.08%
|
45.98%
|
42.92%
|
50.32%
|
47.09%
|
43.65%
|
43.36%
|
43.36%
|
Earnings before Tax (EBT)
1 |
13,229
|
11,914
|
17,134
|
20,424
|
13,086
|
14,296
|
15,647
|
18,082
|
Net income
1 |
11,416
|
11,628
|
14,049
|
17,170
|
10,219
|
11,829
|
13,316
|
14,147
|
Net margin
|
29.73%
|
29.44%
|
35%
|
35.02%
|
19.71%
|
23.56%
|
25.43%
|
25.69%
|
EPS
2 |
6.250
|
6.430
|
7.720
|
9.470
|
5.600
|
6.689
|
7.897
|
8.396
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.890
|
3.110
|
3.160
|
3.560
|
3.840
|
4.068
|
4.324
|
4.485
|
Announcement Date
|
05/12/19
|
03/12/20
|
02/12/21
|
01/12/22
|
30/11/23
|
-
|
-
|
-
|
Fiscal Period: Octubre |
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
|
2025 Q3
|
---|
Net sales
1 |
10,563
|
10,481
|
10,815
|
15,563
|
13,102
|
12,539
|
13,013
|
13,185
|
13,771
|
13,883
|
13,014
|
13,202
|
13,856
|
13,727
|
14,246
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
4,666
|
4,482
|
4,782
|
9,133
|
6,561
|
5,846
|
6,060
|
5,942
|
6,646
|
6,799
|
5,369
|
5,356
|
5,504
|
5,291
|
5,684
|
Operating Margin
|
44.17%
|
42.76%
|
44.22%
|
58.68%
|
50.08%
|
46.62%
|
46.57%
|
45.07%
|
48.26%
|
48.97%
|
41.26%
|
40.57%
|
39.72%
|
38.54%
|
39.9%
|
Earnings before Tax (EBT)
1 |
4,486
|
4,611
|
3,649
|
7,678
|
2,244
|
3,976
|
3,508
|
3,358
|
3,317
|
-
|
4,271
|
4,099
|
3,927
|
3,503
|
3,690
|
Net income
1 |
3,690
|
3,745
|
3,171
|
6,564
|
1,499
|
3,141
|
2,889
|
2,690
|
2,750
|
2,374
|
3,704
|
3,550
|
3,367
|
2,884
|
3,199
|
Net margin
|
34.93%
|
35.73%
|
29.32%
|
42.18%
|
11.44%
|
25.05%
|
22.2%
|
20.4%
|
19.97%
|
17.1%
|
28.46%
|
26.89%
|
24.3%
|
21.01%
|
22.45%
|
EPS
2 |
2.020
|
2.070
|
1.750
|
3.620
|
0.8200
|
1.720
|
1.570
|
1.490
|
1.550
|
1.350
|
2.022
|
2.012
|
2.210
|
2.060
|
2.300
|
Dividend per Share
2 |
0.8900
|
0.8900
|
0.8900
|
0.8900
|
0.9600
|
0.9600
|
0.9600
|
0.9600
|
1.020
|
1.020
|
1.020
|
1.047
|
1.100
|
1.100
|
1.100
|
Announcement Date
|
03/03/22
|
26/05/22
|
25/08/22
|
01/12/22
|
02/03/23
|
25/05/23
|
24/08/23
|
30/11/23
|
29/02/24
|
23/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: Octubre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15.6%
|
11.4%
|
15.9%
|
15.9%
|
14.4%
|
13.8%
|
13.6%
|
11.9%
|
ROA (Net income/ Total Assets)
|
0.91%
|
0.62%
|
0.82%
|
0.83%
|
0.75%
|
0.68%
|
0.72%
|
0.72%
|
Assets
1 |
1,255,609
|
1,876,695
|
1,722,324
|
2,063,702
|
1,357,105
|
1,729,336
|
1,839,286
|
1,955,823
|
Book Value Per Share
2 |
45.20
|
49.50
|
51.70
|
55.00
|
56.60
|
59.10
|
62.60
|
65.90
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/12/19
|
03/12/20
|
02/12/21
|
01/12/22
|
30/11/23
|
-
|
-
|
-
|
Last Close Price
75.2
CAD Average target price
85.84
CAD Spread / Average Target +14.15% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.91% | 581B | | +18.12% | 311B | | +21.47% | 263B | | +24.09% | 187B | | +29.19% | 175B | | +7.62% | 158B | | -1.49% | 154B | | +8.69% | 150B | | +13.94% | 142B |
Other Banks
|