Delayed
Nyse
|
5-day change
|
1st Jan Change
|
- USD
|
-.--%
|
|
+0.08%
|
+11.03%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,717
|
1,955
|
3,356
|
2,903
|
2,853
|
3,267
|
-
|
-
|
Enterprise Value (EV)
1 |
4,548
|
3,819
|
4,991
|
4,590
|
3,927
|
3,636
|
3,058
|
3,609
|
P/E ratio
|
42.5
x
|
127
x
|
31
x
|
18.7
x
|
11.3
x
|
3,324
x
|
75.9
x
|
57.7
x
|
Yield
|
5.71%
|
2.47%
|
2.97%
|
3.81%
|
4.99%
|
3.29%
|
3.34%
|
3.34%
|
Capitalization / Revenue
|
6.06
x
|
4.69
x
|
6.82
x
|
5.37
x
|
5.29
x
|
7.16
x
|
6.98
x
|
-
|
EV / Revenue
|
10.1
x
|
9.16
x
|
10.1
x
|
8.49
x
|
7.28
x
|
7.97
x
|
6.53
x
|
-
|
EV / EBITDA
|
14.7
x
|
14.2
x
|
15.4
x
|
13.7
x
|
11.9
x
|
13.6
x
|
13.3
x
|
19.7
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.37
x
|
1.01
x
|
1.64
x
|
1.4
x
|
1.31
x
|
1.59
x
|
1.53
x
|
-
|
Nbr of stocks (in thousands)
|
1,93,799
|
1,93,220
|
2,11,978
|
2,12,512
|
2,09,318
|
2,09,543
|
-
|
-
|
Reference price
2 |
14.02
|
10.12
|
15.83
|
13.66
|
13.63
|
15.59
|
15.59
|
15.59
|
Announcement Date
|
13/02/20
|
18/02/21
|
09/02/22
|
08/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
448.6
|
416.8
|
492.3
|
540.8
|
539.5
|
456.4
|
468.3
|
-
|
EBITDA
1 |
309.9
|
269
|
325
|
335.8
|
329.7
|
267
|
230.2
|
182.9
|
EBIT
1 |
144.9
|
98.38
|
139.3
|
132.3
|
117.2
|
118.7
|
50.8
|
12.97
|
Operating Margin
|
32.29%
|
23.61%
|
28.28%
|
24.46%
|
21.73%
|
26%
|
10.85%
|
-
|
Earnings before Tax (EBT)
1 |
75.13
|
9.065
|
54.42
|
49.49
|
38.41
|
-7.765
|
-7.05
|
-82.37
|
Net income
1 |
61.29
|
15.19
|
106.1
|
157.6
|
254.5
|
6.602
|
33.03
|
33.38
|
Net margin
|
13.66%
|
3.64%
|
21.55%
|
29.13%
|
47.19%
|
1.45%
|
7.05%
|
-
|
EPS
2 |
0.3300
|
0.0800
|
0.5100
|
0.7300
|
1.210
|
0.004690
|
0.2053
|
0.2700
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.8000
|
0.2500
|
0.4700
|
0.5200
|
0.6800
|
0.5125
|
0.5214
|
0.5200
|
Announcement Date
|
13/02/20
|
18/02/21
|
09/02/22
|
08/02/23
|
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 |
124.6
|
131.1
|
137.1
|
136.2
|
136.4
|
136.8
|
136.4
|
143.1
|
123.2
|
120.6
|
113.6
|
111.2
|
110.9
|
114.9
|
114.6
|
EBITDA
1 |
85.08
|
79.95
|
86.43
|
85.31
|
84.12
|
84.83
|
81.37
|
91.97
|
71.52
|
73.74
|
70
|
65.04
|
59.98
|
61.2
|
62.4
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24.59
|
30.59
|
24.33
|
18.39
|
15.02
|
15.61
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19.97%
|
25.36%
|
21.43%
|
16.54%
|
13.53%
|
13.58%
|
-
|
Earnings before Tax (EBT)
1 |
18.11
|
10.82
|
12.81
|
13.49
|
12.36
|
10.2
|
5.715
|
48.88
|
9.78
|
-
|
16.4
|
14.41
|
16.46
|
17.01
|
17.73
|
Net income
1 |
56.2
|
11.15
|
57.6
|
63.41
|
25.41
|
12.5
|
2.564
|
45.85
|
193.6
|
-26.34
|
10.16
|
11.19
|
9.188
|
10.06
|
9.068
|
Net margin
|
45.12%
|
8.51%
|
42.01%
|
46.56%
|
18.62%
|
9.13%
|
1.88%
|
32.05%
|
157.23%
|
-21.84%
|
8.95%
|
10.06%
|
8.28%
|
8.75%
|
7.91%
|
EPS
2 |
0.2600
|
0.0500
|
0.2700
|
0.3000
|
0.1200
|
0.0600
|
0.0100
|
0.2200
|
0.9200
|
-0.1300
|
0.0352
|
0.0418
|
0.0170
|
-
|
-
|
Dividend per Share
2 |
0.1200
|
0.1300
|
0.1300
|
0.1300
|
0.1300
|
0.1300
|
0.1300
|
0.1300
|
0.2900
|
0.1300
|
0.1300
|
0.1267
|
0.1262
|
0.1300
|
0.1300
|
Announcement Date
|
09/02/22
|
26/04/22
|
28/07/22
|
25/10/22
|
08/02/23
|
25/04/23
|
25/07/23
|
30/10/23
|
13/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,831
|
1,864
|
1,636
|
1,687
|
1,074
|
369
|
-
|
342
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
208
|
-
|
Leverage (Debt/EBITDA)
|
5.908
x
|
6.927
x
|
5.032
x
|
5.023
x
|
3.259
x
|
1.383
x
|
-
|
1.871
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
1.64%
|
0.78%
|
5.69%
|
7.64%
|
11.9%
|
0.23%
|
0.8%
|
0.38%
|
ROA (Net income/ Total Assets)
|
0.8%
|
0.89%
|
2.8%
|
3.93%
|
6.28%
|
0.53%
|
0.53%
|
-
|
Assets
1 |
7,668
|
1,698
|
3,784
|
4,006
|
4,053
|
1,253
|
6,279
|
-
|
Book Value Per Share
2 |
10.20
|
10.10
|
9.640
|
9.780
|
10.40
|
9.800
|
10.20
|
-
|
Cash Flow per Share
|
1.470
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
115
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
25.52%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
13/02/20
|
18/02/21
|
09/02/22
|
08/02/23
|
13/02/24
|
-
|
-
|
-
|
Last Close Price
15.59
USD Average target price
14.89
USD Spread / Average Target -4.51% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.60% | 5.05TCr | | +1.22% | 1.45TCr | | -0.96% | 1.22TCr | | -25.43% | 1.07TCr | | +7.08% | 846.16Cr | | +5.33% | 738.48Cr | | +6.96% | 675.96Cr | | -1.96% | 628.05Cr | | +3.94% | 521.9Cr |
Retail REITs
|