Market Closed -
Nyse
01:30:02 27/04/2024 am IST
|
5-day change
|
1st Jan Change
|
99.62
USD
|
+1.44%
|
|
+3.46%
|
+0.33%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,274
|
9,732
|
18,261
|
11,918
|
10,601
|
10,844
|
-
|
-
|
Enterprise Value (EV)
1 |
12,775
|
12,478
|
20,818
|
15,589
|
14,057
|
14,260
|
14,392
|
14,535
|
P/E ratio
|
47.8
x
|
80.6
x
|
60.4
x
|
18.5
x
|
26.8
x
|
58.8
x
|
56.6
x
|
45.6
x
|
Yield
|
3.02%
|
3.32%
|
1.86%
|
3.36%
|
4.03%
|
4.12%
|
4.25%
|
4.37%
|
Capitalization / Revenue
|
9.99
x
|
9.32
x
|
16
x
|
8.38
x
|
6.87
x
|
6.96
x
|
6.79
x
|
6.49
x
|
EV / Revenue
|
12.4
x
|
12
x
|
18.2
x
|
11
x
|
9.12
x
|
9.16
x
|
9.01
x
|
8.7
x
|
EV / EBITDA
|
21.7
x
|
20.8
x
|
32.1
x
|
18.5
x
|
15.6
x
|
16.1
x
|
16.1
x
|
15.7
x
|
EV / FCF
|
-
|
-
|
36.3
x
|
23.8
x
|
37.1
x
|
21.2
x
|
21.2
x
|
-
|
FCF Yield
|
-
|
-
|
2.75%
|
4.2%
|
2.69%
|
4.73%
|
4.72%
|
-
|
Price to Book
|
2.91
x
|
2.88
x
|
4.34
x
|
2.41
x
|
2.17
x
|
2.36
x
|
2.55
x
|
2.77
x
|
Nbr of stocks (in thousands)
|
96,832
|
97,396
|
1,02,197
|
1,06,528
|
1,06,771
|
1,08,849
|
-
|
-
|
Reference price
2 |
106.1
|
99.92
|
178.7
|
111.9
|
99.29
|
99.62
|
99.62
|
99.62
|
Announcement Date
|
30/01/20
|
04/02/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,028
|
1,044
|
1,144
|
1,423
|
1,542
|
1,557
|
1,597
|
1,671
|
EBITDA
1 |
589.6
|
598.9
|
648.1
|
842.4
|
901.1
|
883
|
894.9
|
923.6
|
EBIT
1 |
253.4
|
231.7
|
227.4
|
265.3
|
326.3
|
292.9
|
301.7
|
346.7
|
Operating Margin
|
24.64%
|
22.2%
|
19.89%
|
18.65%
|
21.16%
|
18.81%
|
18.89%
|
20.74%
|
Earnings before Tax (EBT)
1 |
225.4
|
130.6
|
314.3
|
664.5
|
414.2
|
174
|
178.8
|
196.8
|
Net income
1 |
219.6
|
123.9
|
303.9
|
653.6
|
403.3
|
180.9
|
182.2
|
226.2
|
Net margin
|
21.35%
|
11.87%
|
26.57%
|
45.94%
|
26.15%
|
11.61%
|
11.41%
|
13.54%
|
EPS
2 |
2.220
|
1.240
|
2.960
|
6.040
|
3.700
|
1.694
|
1.761
|
2.184
|
Free Cash Flow
1 |
-
|
-
|
573.4
|
654
|
378.4
|
674
|
680
|
-
|
FCF margin
|
-
|
-
|
50.14%
|
45.97%
|
24.54%
|
43.28%
|
42.59%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
88.48%
|
77.64%
|
42%
|
76.33%
|
75.98%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
188.69%
|
100.06%
|
93.83%
|
372.67%
|
373.16%
|
-
|
Dividend per Share
2 |
3.200
|
3.320
|
3.320
|
3.760
|
4.000
|
4.109
|
4.229
|
4.354
|
Announcement Date
|
30/01/20
|
04/02/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
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 |
294.1
|
305.4
|
311.4
|
361.7
|
373.8
|
375.9
|
378.2
|
385.5
|
390.8
|
387.6
|
385.8
|
388.4
|
391.4
|
391.5
|
394.2
|
EBITDA
1 |
165
|
182
|
182.5
|
212.4
|
221.4
|
226.2
|
220.1
|
224
|
227.5
|
228.4
|
219.7
|
220.1
|
221.9
|
225.2
|
220.5
|
EBIT
1 |
53.53
|
65.53
|
69.31
|
54.65
|
62.48
|
78.89
|
77.61
|
80.96
|
83.14
|
83.42
|
70.59
|
71.49
|
72.97
|
76.11
|
77.23
|
Operating Margin
|
18.2%
|
21.46%
|
22.26%
|
15.11%
|
16.72%
|
20.99%
|
20.52%
|
21%
|
21.28%
|
21.52%
|
18.3%
|
18.4%
|
18.64%
|
19.44%
|
19.59%
|
Earnings before Tax (EBT)
1 |
31.08
|
218.5
|
84.19
|
499.8
|
32.29
|
48.22
|
44.77
|
93.79
|
50.57
|
225.1
|
41.64
|
43.6
|
43.32
|
44.81
|
42.53
|
Net income
1 |
29.48
|
212.9
|
80.74
|
497.3
|
29.84
|
45.71
|
41.92
|
91.1
|
47.96
|
222.3
|
43.23
|
43.14
|
46.45
|
48.81
|
42.67
|
Net margin
|
10.02%
|
69.72%
|
25.93%
|
137.49%
|
7.98%
|
12.16%
|
11.08%
|
23.63%
|
12.27%
|
57.36%
|
11.21%
|
11.11%
|
11.87%
|
12.47%
|
10.82%
|
EPS
2 |
0.2900
|
2.020
|
0.7600
|
4.540
|
0.2700
|
0.4200
|
0.3900
|
0.8400
|
0.4400
|
2.030
|
0.4079
|
0.4014
|
0.4275
|
0.4526
|
0.4177
|
Dividend per Share
2 |
0.8300
|
0.8300
|
0.9400
|
0.9400
|
0.9400
|
0.9400
|
1.000
|
1.000
|
1.000
|
1.000
|
1.022
|
1.029
|
1.029
|
1.029
|
1.050
|
Announcement Date
|
28/10/21
|
03/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
02/02/23
|
27/04/23
|
03/08/23
|
26/10/23
|
01/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,501
|
2,746
|
2,557
|
3,670
|
3,456
|
3,417
|
3,548
|
3,691
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.241
x
|
4.586
x
|
3.945
x
|
4.357
x
|
3.835
x
|
3.869
x
|
3.965
x
|
3.997
x
|
Free Cash Flow
1 |
-
|
-
|
573
|
654
|
378
|
674
|
680
|
-
|
ROE (net income / shareholders' equity)
|
5.24%
|
3.5%
|
3.42%
|
3.17%
|
3.61%
|
3.33%
|
4.12%
|
5.37%
|
ROA (Net income/ Total Assets)
|
2.81%
|
1.78%
|
1.72%
|
7.55%
|
1.92%
|
1.38%
|
1.31%
|
1.59%
|
Assets
1 |
7,829
|
6,974
|
17,661
|
8,652
|
20,977
|
13,070
|
13,947
|
14,199
|
Book Value Per Share
2 |
36.50
|
34.70
|
41.20
|
46.30
|
45.80
|
42.20
|
39.10
|
36.00
|
Cash Flow per Share
2 |
5.590
|
5.130
|
5.620
|
6.870
|
7.270
|
7.010
|
7.060
|
7.360
|
Capex
1 |
861
|
435
|
1,063
|
1,520
|
417
|
57.5
|
170
|
200
|
Capex / Sales
|
83.72%
|
41.65%
|
92.93%
|
106.83%
|
27.01%
|
3.69%
|
10.66%
|
11.94%
|
Announcement Date
|
30/01/20
|
04/02/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Last Close Price
99.62
USD Average target price
102.3
USD Spread / Average Target +2.65% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.33% | 10.84B | | +2.26% | 27.19B | | +6.51% | 24.68B | | +1.79% | 21.27B | | -0.41% | 15.85B | | -3.89% | 15.08B | | -10.90% | 14.84B | | +1.25% | 13.34B | | -0.99% | 12.48B | | -14.19% | 11.29B |
Residential REITs
|