Real-time Estimate
Cboe BZX
11:35:43 27/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
133.9
USD
|
-1.23%
|
|
+0.01%
|
+1.52%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
4,579
|
4,323
|
3,396
|
3,241
|
3,903
|
3,975
|
-
|
Enterprise Value (EV)
1 |
4,576
|
4,185
|
2,795
|
3,241
|
3,658
|
3,567
|
3,338
|
P/E ratio
|
17.8
x
|
17.1
x
|
14.5
x
|
18.4
x
|
19.4
x
|
17.7
x
|
15.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
5.88
x
|
5.12
x
|
3.79
x
|
3.56
x
|
4.06
x
|
3.85
x
|
3.58
x
|
EV / Revenue
|
5.88
x
|
4.96
x
|
3.12
x
|
3.56
x
|
3.81
x
|
3.45
x
|
3.01
x
|
EV / EBITDA
|
14.7
x
|
12.9
x
|
8.54
x
|
11.1
x
|
12.1
x
|
10.7
x
|
9.32
x
|
EV / FCF
|
16.1
x
|
15
x
|
9.83
x
|
17.5
x
|
18.4
x
|
15.7
x
|
13.8
x
|
FCF Yield
|
6.21%
|
6.68%
|
10.2%
|
5.73%
|
5.44%
|
6.38%
|
7.26%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
47,802
|
46,434
|
39,623
|
30,671
|
29,557
|
29,317
|
-
|
Reference price
2 |
95.79
|
93.11
|
85.71
|
105.7
|
132.0
|
135.6
|
135.6
|
Announcement Date
|
19/02/20
|
17/02/21
|
16/02/22
|
16/02/23
|
13/02/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
778.6
|
844.1
|
896.6
|
911.3
|
960.9
|
1,033
|
1,109
|
EBITDA
1 |
311.3
|
323.8
|
327.4
|
291.3
|
302.3
|
332.5
|
358.2
|
EBIT
1 |
265.1
|
277.4
|
282.2
|
237.5
|
249.3
|
281.6
|
306.1
|
Operating Margin
|
34.05%
|
32.87%
|
31.47%
|
26.06%
|
25.94%
|
27.25%
|
27.6%
|
Earnings before Tax (EBT)
1 |
317.5
|
333.1
|
331.3
|
240.1
|
259.7
|
290.5
|
314.6
|
Net income
1 |
259.2
|
257.2
|
260.3
|
184.7
|
205
|
222.2
|
239.8
|
Net margin
|
33.29%
|
30.47%
|
29.04%
|
20.26%
|
21.33%
|
21.5%
|
21.62%
|
EPS
2 |
5.370
|
5.450
|
5.920
|
5.730
|
6.800
|
7.660
|
8.630
|
Free Cash Flow
1 |
284
|
279.4
|
284.2
|
185.6
|
199.1
|
227.7
|
242.5
|
FCF margin
|
36.47%
|
33.1%
|
31.7%
|
20.36%
|
20.72%
|
22.03%
|
21.86%
|
FCF Conversion (EBITDA)
|
91.2%
|
86.28%
|
86.83%
|
63.7%
|
65.87%
|
68.49%
|
67.7%
|
FCF Conversion (Net income)
|
109.56%
|
108.64%
|
109.18%
|
100.49%
|
97.14%
|
102.47%
|
101.12%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19/02/20
|
17/02/21
|
16/02/22
|
16/02/23
|
13/02/24
|
-
|
-
|
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 |
251.4
|
244.1
|
199.8
|
208.7
|
258.7
|
250.1
|
210.6
|
221.9
|
278.3
|
274.7
|
223.6
|
241
|
294.1
|
295.2
|
240
|
EBITDA
1 |
109
|
90.42
|
45.61
|
53.09
|
102.2
|
86.64
|
47.73
|
57
|
110.9
|
98.59
|
50.73
|
65.24
|
117.9
|
104.7
|
54.2
|
EBIT
1 |
102.4
|
77.46
|
33.84
|
35.51
|
90.68
|
74.48
|
35.44
|
41.54
|
97.8
|
84.48
|
38.58
|
51.99
|
105.5
|
91.8
|
41.3
|
Operating Margin
|
40.74%
|
31.73%
|
16.94%
|
17.01%
|
35.05%
|
29.78%
|
16.83%
|
18.72%
|
35.14%
|
30.76%
|
17.26%
|
21.57%
|
35.87%
|
31.1%
|
17.21%
|
Earnings before Tax (EBT)
1 |
108.9
|
77.67
|
34.18
|
36.26
|
92.01
|
76.61
|
38.02
|
44.28
|
100.8
|
88.2
|
40.93
|
53.85
|
107.5
|
95.3
|
45.4
|
Net income
1 |
85.11
|
58.08
|
25.56
|
30.01
|
71.03
|
59.56
|
28.97
|
35.74
|
80.71
|
68.01
|
30.73
|
40.44
|
83.05
|
73.5
|
34.1
|
Net margin
|
33.86%
|
23.79%
|
12.8%
|
14.38%
|
27.46%
|
23.81%
|
13.76%
|
16.1%
|
29%
|
24.76%
|
13.74%
|
16.78%
|
28.24%
|
24.9%
|
14.21%
|
EPS
2 |
2.150
|
1.660
|
0.8000
|
0.9600
|
2.300
|
1.940
|
0.9600
|
-
|
2.710
|
2.290
|
1.030
|
1.410
|
2.930
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
16/02/22
|
04/05/22
|
04/08/22
|
27/10/22
|
16/02/23
|
02/05/23
|
03/08/23
|
02/11/23
|
13/02/24
|
07/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
2.96
|
138
|
601
|
-
|
245
|
408
|
637
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
284
|
279
|
284
|
186
|
199
|
228
|
243
|
ROE (net income / shareholders' equity)
|
19.5%
|
17%
|
19.9%
|
22%
|
30.2%
|
27.6%
|
23.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
2 |
6.350
|
6.550
|
7.120
|
6.850
|
6.610
|
7.780
|
8.390
|
Capex
1 |
22.4
|
29.4
|
28.9
|
35.2
|
44.5
|
39.8
|
42.2
|
Capex / Sales
|
2.88%
|
3.49%
|
3.22%
|
3.87%
|
4.63%
|
3.85%
|
3.8%
|
Announcement Date
|
19/02/20
|
17/02/21
|
16/02/22
|
16/02/23
|
13/02/24
|
-
|
-
|
Last Close Price
135.6
USD Average target price
165
USD Spread / Average Target +21.68% Consensus |