Real-time Estimate
Cboe BZX
17:57:38 06/05/2024 BST
|
5-day change
|
1st Jan Change
|
15.64
USD
|
+1.82%
|
|
-2.45%
|
+1.44%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
642.6
|
617.7
|
1,340
|
897.3
|
1,017
|
1,081
|
-
|
-
|
Enterprise Value (EV)
1 |
642.6
|
1,159
|
1,723
|
897.3
|
1,017
|
1,081
|
1,081
|
1,081
|
P/E ratio
|
262
x
|
-20.6
x
|
60.7
x
|
-24
x
|
-102
x
|
-614
x
|
96
x
|
56.9
x
|
Yield
|
4.58%
|
4.86%
|
2.78%
|
4.97%
|
5.35%
|
5.43%
|
5.6%
|
5.99%
|
Capitalization / Revenue
|
4.38
x
|
3.78
x
|
7.2
x
|
4.58
x
|
4.6
x
|
4.67
x
|
4.57
x
|
-
|
EV / Revenue
|
4.38
x
|
3.78
x
|
7.2
x
|
4.58
x
|
4.6
x
|
4.67
x
|
4.57
x
|
-
|
EV / EBITDA
|
11.3
x
|
8.82
x
|
16.9
x
|
11.5
x
|
11.1
x
|
9.68
x
|
8.76
x
|
-
|
EV / FCF
|
-
|
-
|
-
|
-10,071,689
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
40,853
|
41,710
|
49,014
|
55,735
|
66,398
|
70,404
|
-
|
-
|
Reference price
2 |
15.73
|
14.81
|
27.33
|
16.10
|
15.32
|
15.36
|
15.36
|
15.36
|
Announcement Date
|
05/03/20
|
10/03/21
|
24/02/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
146.6
|
163.6
|
186.1
|
195.8
|
220.9
|
231.7
|
236.4
|
-
|
EBITDA
1 |
56.82
|
70.02
|
79.06
|
78.29
|
91.84
|
111.7
|
123.4
|
-
|
EBIT
1 |
20.01
|
28.31
|
33.94
|
29.52
|
-
|
14.16
|
20.04
|
-
|
Operating Margin
|
13.65%
|
17.31%
|
18.24%
|
15.08%
|
-
|
6.11%
|
8.48%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
2.566
|
-29.76
|
21.25
|
-36.26
|
-8.714
|
-1.927
|
11.89
|
21.74
|
Net margin
|
1.75%
|
-18.19%
|
11.42%
|
-18.52%
|
-3.94%
|
-0.83%
|
5.03%
|
-
|
EPS
2 |
0.0600
|
-0.7200
|
0.4500
|
-0.6700
|
-0.1500
|
-0.0250
|
0.1600
|
0.2700
|
Free Cash Flow
|
-
|
-
|
-
|
-89.1
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-45.51%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.7200
|
0.7200
|
0.7600
|
0.8000
|
0.8200
|
0.8340
|
0.8600
|
0.9200
|
Announcement Date
|
05/03/20
|
10/03/21
|
24/02/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
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 |
45.98
|
45.87
|
49.22
|
51.94
|
48.75
|
52.61
|
55.29
|
56.04
|
56.98
|
57.68
|
57.38
|
59.08
|
60.1
|
54.52
|
55.64
|
EBITDA
1 |
20.03
|
19.76
|
19.95
|
19.65
|
18.93
|
20.74
|
22.67
|
23.75
|
24.68
|
24.01
|
27.56
|
28.49
|
29.2
|
29.24
|
29.35
|
EBIT
1 |
8.478
|
8.044
|
7.965
|
7.349
|
6.166
|
7.367
|
8.919
|
-
|
-
|
9.272
|
3.317
|
4.225
|
4.814
|
5.319
|
4.878
|
Operating Margin
|
18.44%
|
17.54%
|
16.18%
|
14.15%
|
12.65%
|
14%
|
16.13%
|
-
|
-
|
16.07%
|
5.78%
|
7.15%
|
8.01%
|
9.76%
|
8.77%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
9.41
|
-4.325
|
-22.48
|
-9.745
|
0.283
|
-5.297
|
-4.418
|
-5.831
|
6.832
|
-6.264
|
1.059
|
1.839
|
2.08
|
2.387
|
2.7
|
Net margin
|
20.47%
|
-9.43%
|
-45.67%
|
-18.76%
|
0.58%
|
-10.07%
|
-7.99%
|
-10.4%
|
11.99%
|
-10.86%
|
1.85%
|
3.11%
|
3.46%
|
4.38%
|
4.85%
|
EPS
2 |
0.1700
|
-0.0900
|
-0.4100
|
-0.1800
|
0.005000
|
-0.0900
|
-0.0700
|
-0.0900
|
0.1000
|
-0.0900
|
0.0133
|
0.0267
|
0.0267
|
0.0350
|
0.0350
|
Dividend per Share
2 |
0.1900
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2050
|
0.2050
|
0.2050
|
0.2050
|
-
|
0.2090
|
0.2110
|
0.2110
|
0.2175
|
0.2175
|
Announcement Date
|
24/02/22
|
04/05/22
|
03/08/22
|
08/11/22
|
28/02/23
|
09/05/23
|
08/08/23
|
08/11/23
|
28/02/24
|
02/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
541
|
383
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
7.726
x
|
4.846
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-89.1
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
20.1
|
20.8
|
59.3
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
13.7%
|
12.7%
|
31.85%
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/03/20
|
10/03/21
|
24/02/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Last Close Price
15.36
USD Average target price
18.5
USD Spread / Average Target +20.44% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.44% | 1.08B | | +4.16% | 27.38B | | +8.68% | 24.98B | | +1.86% | 21.07B | | +2.59% | 16.07B | | +1.02% | 15.54B | | -13.66% | 14.62B | | -0.10% | 13.1B | | +1.25% | 12.59B | | -10.82% | 11.81B |
Residential REITs
|