Market Closed -
Nyse
01:30:02 26/06/2024 am IST
|
5-day change
|
1st Jan Change
|
22.77
USD
|
-0.48%
|
|
-1.30%
|
-3.68%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,994
|
2,492
|
6,161
|
3,281
|
3,444
|
3,100
|
-
|
-
|
Enterprise Value (EV)
1 |
3,507
|
4,468
|
9,077
|
3,281
|
7,038
|
6,549
|
6,513
|
6,490
|
P/E ratio
|
-224
x
|
68
x
|
70.6
x
|
36.5
x
|
28
x
|
133
x
|
-318
x
|
-
|
Yield
|
3.78%
|
3.75%
|
2.3%
|
-
|
5.38%
|
5.43%
|
5.53%
|
5.61%
|
Capitalization / Revenue
|
5.14
x
|
5.77
x
|
10.5
x
|
4.09
x
|
4.01
x
|
3.98
x
|
3.89
x
|
3.76
x
|
EV / Revenue
|
9.04
x
|
10.3
x
|
15.5
x
|
4.09
x
|
8.2
x
|
8.42
x
|
8.16
x
|
7.87
x
|
EV / EBITDA
|
14.2
x
|
16
x
|
22.9
x
|
5.93
x
|
12.1
x
|
13.2
x
|
12.7
x
|
12.3
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.13
x
|
2.65
x
|
4.8
x
|
-
|
2.4
x
|
2.98
x
|
3.49
x
|
3.93
x
|
Nbr of stocks (in thousands)
|
59,303
|
69,166
|
89,031
|
90,839
|
83,056
|
74,943
|
-
|
-
|
Reference price
2 |
33.62
|
36.03
|
69.20
|
36.12
|
41.47
|
41.36
|
41.36
|
41.36
|
Announcement Date
|
24/02/20
|
22/02/21
|
22/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
387.9
|
432.2
|
585.7
|
801.6
|
858.1
|
777.9
|
797.7
|
824.6
|
EBITDA
1 |
247.5
|
278.6
|
396.3
|
553
|
581.8
|
495
|
511.7
|
529.6
|
EBIT
1 |
126.8
|
147.1
|
218.2
|
289.5
|
336.7
|
287.8
|
301.5
|
319.1
|
Operating Margin
|
32.7%
|
34.04%
|
37.26%
|
36.12%
|
39.24%
|
37%
|
37.79%
|
38.7%
|
Earnings before Tax (EBT)
1 |
67.36
|
81.15
|
148.6
|
188.5
|
238.6
|
162.7
|
153.7
|
165.9
|
Net income
1 |
-8.407
|
35.51
|
92.15
|
90.31
|
137.6
|
42.9
|
-10.3
|
-
|
Net margin
|
-2.17%
|
8.22%
|
15.73%
|
11.27%
|
16.04%
|
5.51%
|
-1.29%
|
-
|
EPS
2 |
-0.1500
|
0.5300
|
0.9800
|
0.9900
|
1.480
|
0.3100
|
-0.1300
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.270
|
1.350
|
1.590
|
-
|
2.230
|
2.244
|
2.288
|
2.319
|
Announcement Date
|
24/02/20
|
22/02/21
|
22/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
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 |
173.6
|
187.2
|
198.9
|
206.8
|
208.7
|
208
|
215.5
|
219.1
|
215.4
|
196.1
|
192.4
|
195.4
|
193.9
|
195
|
201.8
|
EBITDA
1 |
118.8
|
128.6
|
136.5
|
142.1
|
145.7
|
141.1
|
146.6
|
147.5
|
146.6
|
128.1
|
123.5
|
125
|
121.7
|
122.3
|
126.9
|
EBIT
1 |
62.74
|
65.32
|
72.58
|
70.36
|
81.28
|
80.06
|
84.09
|
85.49
|
87.06
|
74.96
|
72.21
|
71.74
|
70.12
|
74.15
|
75.88
|
Operating Margin
|
36.14%
|
34.9%
|
36.49%
|
34.03%
|
38.94%
|
38.49%
|
39.02%
|
39.01%
|
40.42%
|
38.21%
|
37.52%
|
36.72%
|
36.17%
|
38.03%
|
37.61%
|
Earnings before Tax (EBT)
1 |
43.27
|
45.63
|
49.16
|
42.25
|
51.41
|
41.59
|
46.21
|
43.99
|
106.8
|
95.97
|
37.2
|
39.84
|
38.66
|
35.01
|
38.66
|
Net income
1 |
22.2
|
21.95
|
21.66
|
18.83
|
27.88
|
25
|
24.33
|
24.13
|
63.92
|
53.92
|
-4
|
-3
|
-4
|
-4.5
|
-3.1
|
Net margin
|
12.79%
|
11.73%
|
10.89%
|
9.11%
|
13.36%
|
12.02%
|
11.29%
|
11.01%
|
29.67%
|
27.49%
|
-2.08%
|
-1.54%
|
-2.06%
|
-2.31%
|
-1.54%
|
EPS
2 |
0.2500
|
0.2400
|
0.2400
|
0.2100
|
0.3100
|
0.2400
|
0.2800
|
0.1651
|
0.7200
|
0.6500
|
-0.0500
|
-0.0400
|
-0.0500
|
-0.0600
|
-0.0400
|
Dividend per Share
2 |
0.4500
|
0.5000
|
0.5500
|
0.5500
|
-
|
0.5500
|
0.5600
|
0.5600
|
0.5600
|
0.5600
|
0.5618
|
0.5618
|
0.5634
|
0.5765
|
0.5771
|
Announcement Date
|
22/02/22
|
04/05/22
|
03/08/22
|
02/11/22
|
27/02/23
|
01/05/23
|
07/08/23
|
01/11/23
|
28/02/24
|
01/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,513
|
1,976
|
2,916
|
-
|
3,593
|
3,449
|
3,414
|
3,391
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.114
x
|
7.092
x
|
7.357
x
|
-
|
6.176
x
|
6.967
x
|
6.671
x
|
6.403
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-1.22%
|
3.76%
|
6.72%
|
-
|
8.97%
|
8.29%
|
15.8%
|
12.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
2.29%
|
1.01%
|
1.2%
|
1.48%
|
Assets
1 |
-
|
-
|
-
|
-
|
6,001
|
4,253
|
-857.4
|
-
|
Book Value Per Share
2 |
15.80
|
13.60
|
14.40
|
-
|
17.30
|
13.90
|
11.80
|
10.50
|
Cash Flow per Share
2 |
-
|
-
|
2.460
|
-
|
3.020
|
3.640
|
3.720
|
4.680
|
Capex
1 |
-
|
16.8
|
-
|
-
|
34.2
|
33.7
|
20.7
|
21
|
Capex / Sales
|
-
|
3.88%
|
-
|
-
|
3.99%
|
4.33%
|
2.6%
|
2.55%
|
Announcement Date
|
24/02/20
|
22/02/21
|
22/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Last Close Price
41.36
USD Average target price
37.64
USD Spread / Average Target -8.99% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.06% | 5.14TCr | | -1.95% | 3.37TCr | | -2.63% | 1.03TCr | | -15.29% | 406.78Cr | | -2.78% | 297.46Cr | | -9.50% | 222.72Cr | | +2.17% | 213.56Cr | | +5.75% | 103.27Cr | | -8.84% | 96Cr |
Self-Storage REITs
|