Market Closed -
Nyse
01:30:02 03/05/2024 am IST
|
5-day change
|
1st Jan Change
|
26.82
USD
|
+1.78%
|
|
+4.24%
|
+4.93%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,998
|
2,214
|
3,504
|
3,341
|
3,988
|
4,702
|
-
|
-
|
Enterprise Value (EV)
1 |
2,712
|
3,002
|
4,619
|
4,771
|
5,619
|
6,572
|
6,817
|
7,298
|
P/E ratio
|
39.4
x
|
48.2
x
|
35.2
x
|
23.7
x
|
20.6
x
|
23.1
x
|
21.8
x
|
21.8
x
|
Yield
|
3.55%
|
4.39%
|
3.47%
|
4.58%
|
4.38%
|
4.31%
|
4.46%
|
4.46%
|
Capitalization / Revenue
|
14.3
x
|
13.5
x
|
15.2
x
|
11.7
x
|
11.1
x
|
10.6
x
|
9.1
x
|
8.23
x
|
EV / Revenue
|
19.5
x
|
18.3
x
|
20.1
x
|
16.7
x
|
15.6
x
|
14.9
x
|
13.2
x
|
12.8
x
|
EV / EBITDA
|
24.8
x
|
22.4
x
|
23.6
x
|
19
x
|
17.3
x
|
16.1
x
|
14.2
x
|
13.6
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.33
x
|
1.44
x
|
1.76
x
|
1.34
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
80,540
|
1,04,431
|
1,21,555
|
1,42,368
|
1,56,024
|
1,75,306
|
-
|
-
|
Reference price
2 |
24.81
|
21.20
|
28.83
|
23.47
|
25.56
|
26.82
|
26.82
|
26.82
|
Announcement Date
|
02/03/20
|
23/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
139.4
|
164
|
230.2
|
286.5
|
359.6
|
442
|
516.8
|
571
|
EBITDA
1 |
109.3
|
133.9
|
195.9
|
251.4
|
324.2
|
409.2
|
480.2
|
535.1
|
EBIT
1 |
68.26
|
74.48
|
126.7
|
162.8
|
168
|
237.9
|
279.8
|
297.4
|
Operating Margin
|
48.98%
|
45.41%
|
55.05%
|
56.82%
|
46.72%
|
53.83%
|
54.14%
|
52.09%
|
Earnings before Tax (EBT)
1 |
48.33
|
42.74
|
96.44
|
135.7
|
192.1
|
208.1
|
242.2
|
-
|
Net income
1 |
41.84
|
42.27
|
95.72
|
134.1
|
190.7
|
204.1
|
235.9
|
250.6
|
Net margin
|
30.03%
|
25.77%
|
41.58%
|
46.82%
|
53.03%
|
46.19%
|
45.64%
|
43.89%
|
EPS
2 |
0.6300
|
0.4400
|
0.8200
|
0.9900
|
1.240
|
1.162
|
1.228
|
1.230
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.8800
|
0.9300
|
1.000
|
1.075
|
1.120
|
1.156
|
1.197
|
1.197
|
Announcement Date
|
02/03/20
|
23/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
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 |
65.02
|
70.12
|
71.45
|
70.66
|
74.28
|
83.69
|
86.52
|
91.66
|
97.73
|
103.5
|
107.1
|
112
|
116.9
|
126.2
|
131.3
|
EBITDA
1 |
57.46
|
58.85
|
63.48
|
62
|
67.03
|
76.96
|
77.78
|
83.07
|
89.1
|
93.15
|
99.9
|
106.3
|
112.6
|
116.8
|
122.7
|
EBIT
1 |
38.5
|
38.54
|
41.41
|
39.94
|
42.91
|
53.14
|
53.04
|
56.86
|
44.59
|
64.62
|
57.41
|
60.66
|
63.86
|
57.02
|
60.64
|
Operating Margin
|
59.21%
|
54.96%
|
57.96%
|
56.52%
|
57.77%
|
63.5%
|
61.3%
|
62.03%
|
45.62%
|
62.44%
|
53.6%
|
54.17%
|
54.65%
|
45.16%
|
46.2%
|
Earnings before Tax (EBT)
1 |
29.84
|
27.12
|
36.09
|
36.78
|
35.75
|
43.21
|
53.16
|
46.25
|
49.44
|
47.28
|
51.17
|
53.67
|
56.43
|
58.36
|
59.8
|
Net income
1 |
29.64
|
26.7
|
35.65
|
36.43
|
35.35
|
42.9
|
52.8
|
45.91
|
49.1
|
46.98
|
50.04
|
52.05
|
54.07
|
57.06
|
59.94
|
Net margin
|
45.59%
|
38.08%
|
49.9%
|
51.55%
|
47.59%
|
51.26%
|
61.03%
|
50.09%
|
50.23%
|
45.39%
|
46.72%
|
46.48%
|
46.28%
|
45.2%
|
45.66%
|
EPS
2 |
0.2400
|
0.2100
|
0.2700
|
0.2600
|
0.2500
|
0.2900
|
0.3500
|
0.2900
|
0.3100
|
0.2800
|
0.2925
|
0.2900
|
0.2975
|
0.3000
|
0.3033
|
Dividend per Share
2 |
0.2600
|
0.2600
|
0.2700
|
0.2700
|
0.2750
|
0.2750
|
0.2800
|
0.2800
|
0.2850
|
-
|
0.2900
|
0.2900
|
0.2960
|
0.2960
|
0.2980
|
Announcement Date
|
16/02/22
|
27/04/22
|
28/07/22
|
27/10/22
|
15/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
14/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
714
|
788
|
1,114
|
1,430
|
1,631
|
1,871
|
2,115
|
2,596
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.53
x
|
5.885
x
|
5.688
x
|
5.689
x
|
5.03
x
|
4.572
x
|
4.405
x
|
4.852
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
4.76%
|
3.05%
|
5.3%
|
5.93%
|
6.98%
|
6.18%
|
6.94%
|
7.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
18.60
|
14.70
|
16.30
|
17.50
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
1.030
|
1.430
|
1.550
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
02/03/20
|
23/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Last Close Price
26.82
USD Average target price
28.23
USD Spread / Average Target +5.26% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.93% | 4.7B | | -13.72% | 12.24B | | -11.04% | 7.68B | | -6.50% | 5.51B | | -1.44% | 5.29B | | -10.13% | 5.14B | | -6.18% | 4.75B | | -0.95% | 4.56B | | +7.11% | 4.06B | | -13.11% | 3.19B |
Diversified REITs
|