Real-time Estimate
Cboe BZX
07:56:50 02/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
84.55
USD
|
+1.20%
|
|
-5.17%
|
-22.90%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,691
|
11,928
|
9,177
|
4,612
|
5,093
|
3,807
|
-
|
-
|
Enterprise Value (EV)
1 |
6,550
|
10,575
|
7,696
|
3,450
|
3,915
|
2,645
|
2,629
|
3,807
|
P/E ratio
|
43.3
x
|
75.4
x
|
33.4
x
|
43.8
x
|
23.4
x
|
31.2
x
|
19.9
x
|
13.8
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
5.85
x
|
9.93
x
|
6.28
x
|
3.23
x
|
3.96
x
|
3.47
x
|
2.98
x
|
2.7
x
|
EV / Revenue
|
4.98
x
|
8.81
x
|
5.27
x
|
2.41
x
|
3.04
x
|
2.41
x
|
2.06
x
|
2.7
x
|
EV / EBITDA
|
17.5
x
|
36.1
x
|
16.6
x
|
8.71
x
|
13
x
|
15.1
x
|
9.33
x
|
10.8
x
|
EV / FCF
|
34.5
x
|
53.5
x
|
28.9
x
|
33.7
x
|
21.1
x
|
18.9
x
|
20.6
x
|
22.8
x
|
FCF Yield
|
2.9%
|
1.87%
|
3.46%
|
2.97%
|
4.74%
|
5.29%
|
4.86%
|
4.39%
|
Price to Book
|
3.25
x
|
4.61
x
|
3.32
x
|
1.91
x
|
2.08
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
53,070
|
53,301
|
53,309
|
48,714
|
46,922
|
45,568
|
-
|
-
|
Reference price
2 |
144.9
|
223.8
|
172.1
|
94.67
|
108.5
|
83.55
|
83.55
|
83.55
|
Announcement Date
|
13/02/20
|
16/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,315
|
1,201
|
1,461
|
1,430
|
1,287
|
1,096
|
1,276
|
1,409
|
EBITDA
1 |
374.3
|
293.2
|
464.2
|
396
|
301.2
|
174.7
|
281.8
|
352.8
|
EBIT
1 |
233.8
|
244.4
|
367.9
|
305.5
|
231.6
|
103.4
|
205.3
|
270.6
|
Operating Margin
|
17.78%
|
20.36%
|
25.18%
|
21.37%
|
17.99%
|
9.44%
|
16.09%
|
19.21%
|
Earnings before Tax (EBT)
1 |
248.4
|
205.7
|
366.5
|
183.4
|
274.9
|
162.2
|
253.3
|
363
|
Net income
1 |
180.2
|
159.6
|
278.4
|
109.9
|
218.9
|
123
|
190.6
|
280
|
Net margin
|
13.71%
|
13.29%
|
19.06%
|
7.69%
|
17%
|
11.23%
|
14.94%
|
19.88%
|
EPS
2 |
3.350
|
2.970
|
5.160
|
2.160
|
4.630
|
2.679
|
4.196
|
6.070
|
Free Cash Flow
1 |
190
|
197.6
|
266.6
|
102.5
|
185.5
|
139.9
|
127.8
|
167
|
FCF margin
|
14.45%
|
16.46%
|
18.25%
|
7.17%
|
14.41%
|
12.77%
|
10.01%
|
11.86%
|
FCF Conversion (EBITDA)
|
50.76%
|
67.4%
|
57.43%
|
25.88%
|
61.59%
|
80.1%
|
45.33%
|
47.34%
|
FCF Conversion (Net income)
|
105.41%
|
123.86%
|
95.75%
|
93.27%
|
84.75%
|
113.74%
|
67.01%
|
59.64%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
13/02/20
|
16/02/21
|
15/02/22
|
14/02/23
|
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 |
364.5
|
370
|
377
|
349
|
333.5
|
347.2
|
340
|
301.4
|
298.9
|
252
|
257.9
|
282.8
|
303.2
|
294.7
|
306.6
|
EBITDA
1 |
109
|
116.6
|
95.34
|
95.08
|
77.73
|
93.5
|
91.79
|
72.78
|
46.23
|
30.21
|
32.85
|
49.95
|
53.75
|
55.99
|
60.13
|
EBIT
1 |
84.8
|
93.14
|
71.68
|
72.33
|
57.02
|
75.61
|
73.03
|
55.44
|
29.29
|
14
|
17.81
|
30.69
|
34.71
|
37.68
|
43.97
|
Operating Margin
|
23.27%
|
25.18%
|
19.01%
|
20.73%
|
17.09%
|
21.78%
|
21.48%
|
18.39%
|
9.8%
|
5.55%
|
6.91%
|
10.85%
|
11.45%
|
12.79%
|
14.34%
|
Earnings before Tax (EBT)
1 |
84.52
|
92.84
|
73.47
|
97.09
|
-80.04
|
83.29
|
81.61
|
67.82
|
42.15
|
33.6
|
31.53
|
44.9
|
52.87
|
51.39
|
57.55
|
Net income
1 |
65.09
|
69.57
|
56.97
|
76.26
|
-92.9
|
60.14
|
62.32
|
54.99
|
41.43
|
24.1
|
23.09
|
35.9
|
40.36
|
38.54
|
43.16
|
Net margin
|
17.86%
|
18.8%
|
15.11%
|
21.85%
|
-27.85%
|
17.32%
|
18.33%
|
18.25%
|
13.86%
|
9.56%
|
8.95%
|
12.69%
|
13.31%
|
13.08%
|
14.07%
|
EPS
2 |
1.210
|
1.310
|
1.100
|
1.470
|
-1.910
|
1.260
|
1.310
|
1.160
|
0.8900
|
0.5200
|
0.5043
|
0.7829
|
0.8829
|
0.8517
|
0.9550
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/02/22
|
03/05/22
|
02/08/22
|
01/11/22
|
14/02/23
|
02/05/23
|
01/08/23
|
31/10/23
|
13/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,141
|
1,353
|
1,480
|
1,162
|
1,177
|
1,162
|
1,178
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
190
|
198
|
267
|
103
|
186
|
140
|
128
|
167
|
ROE (net income / shareholders' equity)
|
9.21%
|
6.39%
|
10.4%
|
8.05%
|
9.15%
|
4.94%
|
7.65%
|
7.81%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
44.60
|
48.50
|
51.80
|
49.60
|
52.10
|
-
|
-
|
-
|
Cash Flow per Share
2 |
6.010
|
5.310
|
7.230
|
4.180
|
6.260
|
4.290
|
3.980
|
-
|
Capex
1 |
134
|
87.7
|
123
|
110
|
110
|
111
|
107
|
160
|
Capex / Sales
|
10.16%
|
7.3%
|
8.43%
|
7.7%
|
8.58%
|
10.15%
|
8.41%
|
11.36%
|
Announcement Date
|
13/02/20
|
16/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Last Close Price
83.55
USD Average target price
105.7
USD Spread / Average Target +26.56% Consensus |
1st Jan change
|
Capi.
|
---|
| -22.90% | 3.81B | | +19.56% | 71.63B | | +49.28% | 66.41B | | -6.52% | 34.47B | | -15.24% | 28.95B | | -11.19% | 13.79B | | -11.85% | 10.06B | | +8.41% | 9.77B | | +76.30% | 8.8B | | +75.39% | 8.48B |
Electronic Component
|