Real-time Estimate
Cboe BZX
12:32:06 30/05/2024 am IST
|
5-day change
|
1st Jan Change
|
37.22
USD
|
+0.43%
|
|
+3.56%
|
+9.92%
|
Fiscal Period: December |
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,349
|
1,482
|
-
|
-
|
Enterprise Value (EV)
1 |
1,349
|
1,482
|
1,482
|
1,482
|
P/E ratio
|
15.1
x
|
13.6
x
|
12.6
x
|
11.4
x
|
Yield
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.52
x
|
1.33
x
|
1.2
x
|
1.14
x
|
EV / Revenue
|
1.52
x
|
1.33
x
|
1.2
x
|
1.14
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
Price to Book
|
2.12
x
|
2.01
x
|
1.77
x
|
1.49
x
|
Nbr of stocks (in thousands)
|
39,828
|
39,995
|
-
|
-
|
Reference price
2 |
33.88
|
37.06
|
37.06
|
37.06
|
Announcement Date
|
20/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
642.4
|
886
|
1,111
|
1,232
|
1,300
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
49.78
|
110.1
|
149.3
|
161.8
|
174
|
Net income
1 |
20.52
|
84.31
|
117.2
|
127.1
|
136
|
Net margin
|
3.19%
|
9.52%
|
10.55%
|
10.32%
|
10.46%
|
EPS
2 |
1.210
|
2.240
|
2.722
|
2.950
|
3.260
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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 |
-
|
187.4
|
189.9
|
210.5
|
239.2
|
246.3
|
265
|
276.5
|
289.8
|
281.5
|
305.5
|
299
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
25.96
|
19.72
|
25.02
|
27.8
|
37.57
|
46.98
|
33.72
|
30.98
|
38.18
|
42.11
|
40.06
|
Net income
1 |
-2.399
|
10.66
|
14.28
|
19.45
|
21.71
|
29.26
|
36.78
|
26.36
|
24.34
|
30.07
|
33.05
|
31.45
|
Net margin
|
-
|
5.69%
|
7.52%
|
9.24%
|
9.08%
|
11.88%
|
13.88%
|
9.53%
|
8.4%
|
10.68%
|
10.82%
|
10.52%
|
EPS
2 |
-0.1500
|
0.6300
|
0.4200
|
0.5100
|
0.5700
|
0.7400
|
0.9000
|
0.6300
|
0.5783
|
0.7083
|
0.7725
|
0.7250
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/11/22
|
28/02/23
|
09/05/23
|
08/08/23
|
06/11/23
|
20/02/24
|
01/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
13.8%
|
14.9%
|
16.1%
|
15.1%
|
14.3%
|
ROA (Net income/ Total Assets)
|
-
|
3.17%
|
3.6%
|
3.3%
|
-
|
Assets
1 |
-
|
2,658
|
3,254
|
3,851
|
-
|
Book Value Per Share
2 |
12.90
|
16.00
|
18.40
|
21.00
|
24.80
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/02/23
|
20/02/24
|
-
|
-
|
-
|
Last Close Price
37.06
USD Average target price
44.38
USD Spread / Average Target +19.74% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.92% | 1.48B | | +51.91% | 67.02B | | +14.49% | 51.34B | | +9.80% | 48.17B | | +16.85% | 43.46B | | +37.22% | 38.24B | | +79.37% | 33.75B | | +9.13% | 29.43B | | +1.72% | 22.12B | | +12.79% | 20.85B |
Other Property & Casualty Insurance
|