Market Closed -
Nyse
01:30:02 04/05/2024 am IST
|
5-day change
|
1st Jan Change
|
73.98
USD
|
-1.67%
|
|
-3.48%
|
+10.98%
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
2,811
|
5,859
|
8,290
|
9,744
|
8,604
|
9,836
|
-
|
-
|
Enterprise Value (EV)
1 |
4,462
|
6,922
|
11,195
|
12,799
|
11,490
|
12,678
|
12,579
|
12,487
|
P/E ratio
|
15.2
x
|
14.1
x
|
19.7
x
|
19.3
x
|
16.6
x
|
18.8
x
|
17.1
x
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.21
x
|
0.38
x
|
0.5
x
|
0.5
x
|
0.43
x
|
0.48
x
|
0.45
x
|
0.43
x
|
EV / Revenue
|
0.34
x
|
0.45
x
|
0.67
x
|
0.66
x
|
0.58
x
|
0.62
x
|
0.58
x
|
0.55
x
|
EV / EBITDA
|
7.67
x
|
8.07
x
|
12.7
x
|
12.3
x
|
10.6
x
|
11.6
x
|
10.6
x
|
9.34
x
|
EV / FCF
|
28.2
x
|
10.6
x
|
21.2
x
|
30.6
x
|
43.5
x
|
39.9
x
|
32.5
x
|
24.6
x
|
FCF Yield
|
3.55%
|
9.39%
|
4.71%
|
3.26%
|
2.3%
|
2.51%
|
3.07%
|
4.06%
|
Price to Book
|
-51.7
x
|
18.3
x
|
12.7
x
|
9.27
x
|
5.88
x
|
5.33
x
|
4.33
x
|
3.37
x
|
Nbr of stocks (in thousands)
|
1,37,266
|
1,37,280
|
1,36,106
|
1,34,434
|
1,33,381
|
1,32,961
|
-
|
-
|
Reference price
2 |
20.48
|
42.68
|
60.91
|
72.48
|
64.51
|
73.98
|
73.98
|
73.98
|
Announcement Date
|
05/03/20
|
04/03/21
|
03/03/22
|
09/03/23
|
07/03/24
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
13,191
|
15,430
|
16,667
|
19,315
|
19,969
|
20,442
|
21,758
|
22,903
|
EBITDA
1 |
581.6
|
857.5
|
879.6
|
1,038
|
1,082
|
1,095
|
1,181
|
1,337
|
EBIT
1 |
352.2
|
649.3
|
617.3
|
738
|
800.4
|
783.6
|
842
|
909.4
|
Operating Margin
|
2.67%
|
4.21%
|
3.7%
|
3.82%
|
4.01%
|
3.83%
|
3.87%
|
3.97%
|
Earnings before Tax (EBT)
1 |
244
|
558
|
557.9
|
690.5
|
735.9
|
724.5
|
792.9
|
809
|
Net income
1 |
187.2
|
421
|
426.7
|
513.2
|
523.7
|
521.4
|
569.3
|
-
|
Net margin
|
1.42%
|
2.73%
|
2.56%
|
2.66%
|
2.62%
|
2.55%
|
2.62%
|
-
|
EPS
2 |
1.350
|
3.030
|
3.090
|
3.760
|
3.880
|
3.931
|
4.334
|
-
|
Free Cash Flow
1 |
158.2
|
650.2
|
527.1
|
417.6
|
264.1
|
317.9
|
386.7
|
506.8
|
FCF margin
|
1.2%
|
4.21%
|
3.16%
|
2.16%
|
1.32%
|
1.56%
|
1.78%
|
2.21%
|
FCF Conversion (EBITDA)
|
27.21%
|
75.83%
|
59.93%
|
40.23%
|
24.41%
|
29.03%
|
32.74%
|
37.91%
|
FCF Conversion (Net income)
|
84.54%
|
154.43%
|
123.55%
|
81.38%
|
50.43%
|
60.98%
|
67.93%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/03/20
|
04/03/21
|
03/03/22
|
09/03/23
|
07/03/24
|
-
|
-
|
-
|
Fiscal Period: February |
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
|
2025 Q4
|
2026 Q1
|
---|
Net sales
1 |
4,264
|
4,358
|
4,496
|
5,104
|
4,785
|
4,930
|
4,723
|
4,964
|
4,925
|
5,357
|
4,846
|
5,141
|
5,134
|
5,355
|
5,171
|
EBITDA
1 |
228.4
|
228.6
|
220.8
|
273.7
|
272.3
|
271.3
|
257
|
268.8
|
274.9
|
290.7
|
241.1
|
274.7
|
283.8
|
297.5
|
278.3
|
EBIT
1 |
170.2
|
157.1
|
150.3
|
202.9
|
192
|
192.8
|
186.8
|
200.3
|
199.4
|
214
|
170.2
|
202.6
|
205.6
|
205.2
|
181.3
|
Operating Margin
|
3.99%
|
3.61%
|
3.34%
|
3.98%
|
4.01%
|
3.91%
|
3.95%
|
4.03%
|
4.05%
|
3.99%
|
3.51%
|
3.94%
|
4%
|
3.83%
|
3.51%
|
Earnings before Tax (EBT)
1 |
158.3
|
145.3
|
142.5
|
192
|
179.5
|
176.5
|
172.1
|
184
|
181.4
|
198.4
|
153.2
|
184.4
|
189.2
|
197.4
|
165.9
|
Net income
1 |
126.5
|
107.6
|
112.4
|
141
|
129.9
|
129.8
|
116.1
|
131.3
|
130.5
|
145.9
|
110.9
|
133.4
|
136.6
|
140.5
|
116.7
|
Net margin
|
2.97%
|
2.47%
|
2.5%
|
2.76%
|
2.72%
|
2.63%
|
2.46%
|
2.65%
|
2.65%
|
2.72%
|
2.29%
|
2.6%
|
2.66%
|
2.62%
|
2.26%
|
EPS
2 |
0.9200
|
0.7800
|
0.8200
|
1.030
|
0.9500
|
0.9500
|
0.8500
|
0.9700
|
0.9700
|
1.080
|
0.8314
|
1.003
|
1.029
|
1.072
|
0.8900
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
18/11/21
|
03/03/22
|
19/05/22
|
18/08/22
|
17/11/22
|
09/03/23
|
23/05/23
|
22/08/23
|
17/11/23
|
07/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
1,650
|
1,063
|
2,904
|
3,055
|
2,886
|
2,842
|
2,742
|
2,651
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.838
x
|
1.239
x
|
3.302
x
|
2.943
x
|
2.667
x
|
2.595
x
|
2.321
x
|
1.983
x
|
Free Cash Flow
1 |
158
|
650
|
527
|
418
|
264
|
318
|
387
|
507
|
ROE (net income / shareholders' equity)
|
-
|
269%
|
92.8%
|
60.6%
|
41.8%
|
31.2%
|
27.2%
|
23.5%
|
ROA (Net income/ Total Assets)
|
4.79%
|
8.03%
|
7.7%
|
8.54%
|
8.04%
|
7.36%
|
7.37%
|
-
|
Assets
1 |
3,904
|
5,240
|
5,540
|
6,009
|
6,514
|
7,085
|
7,721
|
-
|
Book Value Per Share
2 |
-0.4000
|
2.330
|
4.780
|
7.820
|
11.00
|
13.90
|
17.10
|
22.00
|
Cash Flow per Share
2 |
2.550
|
6.250
|
6.020
|
5.780
|
5.320
|
6.640
|
6.550
|
-
|
Capex
1 |
197
|
218
|
324
|
398
|
467
|
494
|
502
|
528
|
Capex / Sales
|
1.49%
|
1.41%
|
1.94%
|
2.06%
|
2.34%
|
2.42%
|
2.31%
|
2.31%
|
Announcement Date
|
05/03/20
|
04/03/21
|
03/03/22
|
09/03/23
|
07/03/24
|
-
|
-
|
-
|
Last Close Price
73.98
USD Average target price
82.17
USD Spread / Average Target +11.07% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.98% | 9.84B | | +10.97% | 73.11B | | -10.10% | 65.97B | | +1.13% | 30.2B | | +22.21% | 23.68B | | +9.66% | 14.4B | | +23.15% | 9.55B | | -6.89% | 6.56B | | +1.20% | 4.71B | | -26.61% | 2.74B |
Other Discount Stores
|