Real-time Estimate
Cboe BZX
08:46:25 29/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
159.9
USD
|
+0.30%
|
|
+4.44%
|
-5.05%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,102
|
4,157
|
6,277
|
4,849
|
6,031
|
5,721
|
-
|
-
|
Enterprise Value (EV)
1 |
3,243
|
4,238
|
6,594
|
5,185
|
6,280
|
5,851
|
5,730
|
5,721
|
P/E ratio
|
76.9
x
|
94.6
x
|
125
x
|
66
x
|
83.4
x
|
71.2
x
|
52.4
x
|
48
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
4.95
x
|
7.04
x
|
8.88
x
|
5.63
x
|
6.84
x
|
5.8
x
|
5.27
x
|
4.87
x
|
EV / Revenue
|
5.18
x
|
7.18
x
|
9.33
x
|
6.02
x
|
7.12
x
|
5.93
x
|
5.28
x
|
4.87
x
|
EV / EBITDA
|
26.9
x
|
35
x
|
43.2
x
|
28.2
x
|
32
x
|
26.7
x
|
22.8
x
|
21
x
|
EV / FCF
|
61.8
x
|
32.7
x
|
88.3
x
|
72.9
x
|
62.7
x
|
45.6
x
|
44.6
x
|
37.2
x
|
FCF Yield
|
1.62%
|
3.06%
|
1.13%
|
1.37%
|
1.59%
|
2.19%
|
2.24%
|
2.69%
|
Price to Book
|
7.54
x
|
8.72
x
|
12
x
|
8.45
x
|
9.01
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
35,074
|
35,161
|
35,600
|
35,690
|
35,810
|
35,891
|
-
|
-
|
Reference price
2 |
88.44
|
118.2
|
176.3
|
135.9
|
168.4
|
159.4
|
159.4
|
159.4
|
Announcement Date
|
26/02/20
|
01/03/21
|
01/03/22
|
01/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
626.1
|
590.6
|
706.8
|
860.9
|
881.7
|
986
|
1,085
|
1,174
|
EBITDA
1 |
120.7
|
121
|
152.7
|
184.1
|
196.2
|
219.3
|
251.1
|
273
|
EBIT
1 |
99.57
|
85.25
|
116.9
|
147.5
|
156.6
|
174.2
|
204.9
|
223
|
Operating Margin
|
15.9%
|
14.43%
|
16.54%
|
17.13%
|
17.76%
|
17.67%
|
18.88%
|
18.99%
|
Earnings before Tax (EBT)
1 |
45.77
|
48.4
|
56.17
|
87.16
|
83.75
|
99.65
|
135.3
|
147
|
Net income
1 |
40.77
|
44.52
|
50.33
|
74.05
|
72.88
|
80.53
|
109.4
|
119
|
Net margin
|
6.51%
|
7.54%
|
7.12%
|
8.6%
|
8.27%
|
8.17%
|
10.08%
|
10.14%
|
EPS
2 |
1.150
|
1.250
|
1.410
|
2.060
|
2.020
|
2.240
|
3.040
|
3.320
|
Free Cash Flow
1 |
52.5
|
129.7
|
74.65
|
71.14
|
100.1
|
128.4
|
128.6
|
154
|
FCF margin
|
8.39%
|
21.96%
|
10.56%
|
8.26%
|
11.36%
|
13.02%
|
11.85%
|
13.12%
|
FCF Conversion (EBITDA)
|
43.48%
|
107.21%
|
48.87%
|
38.63%
|
51.02%
|
58.57%
|
51.21%
|
56.41%
|
FCF Conversion (Net income)
|
128.77%
|
291.36%
|
148.32%
|
96.06%
|
137.37%
|
159.47%
|
117.54%
|
129.41%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/02/20
|
01/03/21
|
01/03/22
|
01/03/23
|
28/02/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
177.7
|
199
|
204.2
|
215.4
|
223
|
218.4
|
219.1
|
229.5
|
221.5
|
211.6
|
228.4
|
241.9
|
255
|
264.5
|
EBITDA
1 |
40.39
|
42.61
|
43.59
|
45.04
|
49.38
|
46.11
|
46.98
|
51.72
|
52.22
|
45.3
|
45.95
|
51.74
|
59.58
|
62.23
|
EBIT
1 |
31.56
|
33.9
|
33.54
|
36.65
|
40
|
37.27
|
36.9
|
42.08
|
42.97
|
34.67
|
34.38
|
40.5
|
48.26
|
51.06
|
Operating Margin
|
17.76%
|
17.04%
|
16.43%
|
17.02%
|
17.94%
|
17.07%
|
16.84%
|
18.34%
|
19.4%
|
16.39%
|
15.05%
|
16.74%
|
18.92%
|
19.3%
|
Earnings before Tax (EBT)
1 |
13.53
|
18.84
|
20.7
|
20.75
|
26.77
|
18.94
|
19.74
|
25.27
|
22.99
|
15.75
|
14.3
|
21.69
|
30.13
|
33.42
|
Net income
1 |
13.6
|
13.75
|
18.82
|
17.48
|
22.49
|
15.26
|
18.26
|
20.88
|
21.22
|
12.51
|
11.54
|
17.52
|
24.35
|
27
|
Net margin
|
7.65%
|
6.91%
|
9.22%
|
8.12%
|
10.09%
|
6.99%
|
8.34%
|
9.1%
|
9.58%
|
5.91%
|
5.05%
|
7.24%
|
9.55%
|
10.21%
|
EPS
2 |
0.3800
|
0.3800
|
0.5300
|
0.4900
|
0.6300
|
0.4200
|
0.5100
|
0.5800
|
0.5900
|
0.3500
|
0.3200
|
0.4900
|
0.6800
|
0.7500
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
09/11/21
|
01/03/22
|
10/05/22
|
09/08/22
|
08/11/22
|
01/03/23
|
09/05/23
|
08/08/23
|
07/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
141
|
81.6
|
317
|
335
|
249
|
130
|
9
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.171
x
|
0.6742
x
|
2.076
x
|
1.821
x
|
1.271
x
|
0.5929
x
|
0.0358
x
|
-
|
Free Cash Flow
1 |
52.5
|
130
|
74.6
|
71.1
|
100
|
128
|
129
|
154
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
11.70
|
13.60
|
14.60
|
16.10
|
18.70
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
10.7
|
10.5
|
20
|
19.6
|
20
|
25
|
26.3
|
26
|
Capex / Sales
|
1.72%
|
1.78%
|
2.83%
|
2.28%
|
2.26%
|
2.54%
|
2.43%
|
2.21%
|
Announcement Date
|
26/02/20
|
01/03/21
|
01/03/22
|
01/03/23
|
28/02/24
|
-
|
-
|
-
|
Last Close Price
159.4
USD Average target price
175.1
USD Spread / Average Target +9.84% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.05% | 5.72B | | +22.53% | 72.37B | | -4.21% | 34.41B | | -16.43% | 28.52B | | -7.71% | 14.26B | | -13.03% | 9.92B | | +5.83% | 9.52B | | +71.16% | 8.54B | | +26.83% | 8.36B | | +69.91% | 8.21B |
Electronic Component
|