Market Closed -
Nyse
01:30:02 27/04/2024 am IST
|
5-day change
|
1st Jan Change
|
36.15
USD
|
+1.60%
|
|
-3.06%
|
-30.19%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,009
|
5,938
|
7,220
|
3,563
|
4,497
|
3,081
|
-
|
-
|
Enterprise Value (EV)
1 |
3,234
|
5,819
|
7,028
|
3,492
|
4,144
|
2,688
|
2,544
|
2,501
|
P/E ratio
|
60.4
x
|
38.5
x
|
34.3
x
|
40.1
x
|
26.7
x
|
15.2
x
|
13.6
x
|
13.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.29
x
|
5.44
x
|
5.12
x
|
2.23
x
|
2.71
x
|
1.7
x
|
1.58
x
|
1.49
x
|
EV / Revenue
|
3.54
x
|
5.33
x
|
4.98
x
|
2.19
x
|
2.5
x
|
1.49
x
|
1.31
x
|
1.21
x
|
EV / EBITDA
|
17.3
x
|
22.7
x
|
21.7
x
|
11.1
x
|
13.4
x
|
7.93
x
|
6.8
x
|
6.33
x
|
EV / FCF
|
59
x
|
16.6
x
|
77.7
x
|
63.5
x
|
17.6
x
|
17.7
x
|
11.4
x
|
11
x
|
FCF Yield
|
1.7%
|
6.03%
|
1.29%
|
1.57%
|
5.68%
|
5.64%
|
8.77%
|
9.08%
|
Price to Book
|
24.9
x
|
20.6
x
|
14
x
|
6.78
x
|
-
|
3.57
x
|
2.91
x
|
2.63
x
|
Nbr of stocks (in thousands)
|
85,905
|
87,082
|
87,642
|
86,248
|
86,853
|
85,222
|
-
|
-
|
Reference price
2 |
35.03
|
68.19
|
82.38
|
41.31
|
51.78
|
36.15
|
36.15
|
36.15
|
Announcement Date
|
13/02/20
|
11/02/21
|
17/02/22
|
23/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
913.7
|
1,092
|
1,411
|
1,595
|
1,659
|
1,807
|
1,948
|
2,065
|
EBITDA
1 |
187
|
256
|
324
|
314.1
|
309.2
|
338.9
|
373.9
|
395
|
EBIT
1 |
158.1
|
224.3
|
295.1
|
274.3
|
262.8
|
289
|
320.7
|
338.6
|
Operating Margin
|
17.31%
|
20.54%
|
20.92%
|
17.19%
|
15.84%
|
15.99%
|
16.46%
|
16.4%
|
Earnings before Tax (EBT)
1 |
67.26
|
205.2
|
268.4
|
116.2
|
225.9
|
269.7
|
307.8
|
334.6
|
Net income
1 |
50.43
|
155.8
|
212.6
|
89.69
|
169.9
|
202.7
|
225.7
|
233.3
|
Net margin
|
5.52%
|
14.27%
|
15.07%
|
5.62%
|
10.24%
|
11.21%
|
11.59%
|
11.3%
|
EPS
2 |
0.5800
|
1.770
|
2.400
|
1.030
|
1.940
|
2.372
|
2.649
|
2.667
|
Free Cash Flow
1 |
54.82
|
350.9
|
90.4
|
54.96
|
235.3
|
151.6
|
223
|
227
|
FCF margin
|
6%
|
32.14%
|
6.41%
|
3.45%
|
14.18%
|
8.39%
|
11.45%
|
11%
|
FCF Conversion (EBITDA)
|
29.31%
|
137.05%
|
27.9%
|
17.5%
|
76.09%
|
44.72%
|
59.66%
|
57.47%
|
FCF Conversion (Net income)
|
108.69%
|
225.2%
|
42.52%
|
61.28%
|
138.49%
|
74.79%
|
98.81%
|
97.29%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
13/02/20
|
11/02/21
|
17/02/22
|
23/02/23
|
15/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
362.6
|
443.1
|
293.6
|
420
|
433.6
|
448
|
302.8
|
402.6
|
433.6
|
519.8
|
333.3
|
459.8
|
465.2
|
550.3
|
358
|
EBITDA
1 |
82.72
|
106.2
|
46.69
|
83.65
|
83.32
|
100.5
|
33.08
|
78.89
|
82.6
|
114.6
|
40.96
|
88.19
|
88.39
|
120.6
|
42.62
|
EBIT
1 |
74.22
|
99.78
|
38.04
|
73.81
|
73.31
|
89.13
|
21.68
|
67.09
|
71.4
|
102.6
|
28.17
|
75.54
|
76.83
|
109.2
|
31.79
|
Operating Margin
|
20.47%
|
22.52%
|
12.96%
|
17.57%
|
16.91%
|
19.9%
|
7.16%
|
16.67%
|
16.47%
|
19.74%
|
8.45%
|
16.43%
|
16.52%
|
19.84%
|
8.88%
|
Earnings before Tax (EBT)
1 |
66.66
|
92.22
|
33.43
|
61.56
|
59.69
|
-38.5
|
14.51
|
50.84
|
57.56
|
103
|
23.98
|
69.82
|
72.18
|
103.8
|
31.1
|
Net income
1 |
52.97
|
72.88
|
25.66
|
46.25
|
45.52
|
-27.74
|
10.56
|
38.07
|
42.66
|
78.59
|
18.7
|
53.08
|
53.42
|
77.16
|
19.83
|
Net margin
|
14.61%
|
16.45%
|
8.74%
|
11.01%
|
10.5%
|
-6.19%
|
3.49%
|
9.46%
|
9.84%
|
15.12%
|
5.61%
|
11.54%
|
11.48%
|
14.02%
|
5.54%
|
EPS
2 |
0.6000
|
0.8200
|
0.2900
|
0.5300
|
0.5200
|
-0.3200
|
0.1200
|
0.4400
|
0.4900
|
0.9000
|
0.2082
|
0.6191
|
0.6264
|
0.9218
|
0.2267
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/11/21
|
17/02/22
|
11/05/22
|
04/08/22
|
10/11/22
|
23/02/23
|
11/05/23
|
10/08/23
|
09/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
224
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
120
|
192
|
70.6
|
354
|
392
|
537
|
579
|
Leverage (Debt/EBITDA)
|
1.2
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
54.8
|
351
|
90.4
|
55
|
235
|
152
|
223
|
227
|
ROE (net income / shareholders' equity)
|
66.8%
|
75.9%
|
52.7%
|
17.2%
|
27.2%
|
26.5%
|
23.8%
|
22.5%
|
ROA (Net income/ Total Assets)
|
8.82%
|
-
|
-
|
-
|
14.3%
|
13.8%
|
14.2%
|
-
|
Assets
1 |
571.9
|
-
|
-
|
-
|
1,187
|
1,469
|
1,590
|
-
|
Book Value Per Share
2 |
1.410
|
3.310
|
5.900
|
6.090
|
-
|
10.10
|
12.40
|
13.80
|
Cash Flow per Share
2 |
1.010
|
4.170
|
1.650
|
1.160
|
3.270
|
2.800
|
3.810
|
-
|
Capex
1 |
32.1
|
15.6
|
56.1
|
45.9
|
50.7
|
60.5
|
63.1
|
60.4
|
Capex / Sales
|
3.51%
|
1.43%
|
3.98%
|
2.88%
|
3.05%
|
3.35%
|
3.24%
|
2.92%
|
Announcement Date
|
13/02/20
|
11/02/21
|
17/02/22
|
23/02/23
|
15/02/24
|
-
|
-
|
-
|
Last Close Price
36.15
USD Average target price
44.19
USD Spread / Average Target +22.23% Consensus |
1st Jan change
|
Capi.
|
---|
| -30.19% | 3.08B | | -16.20% | 5.51B | | -14.93% | 5.36B | | -11.56% | 4.74B | | -2.29% | 2.99B | | +20.92% | 2.67B | | +18.26% | 2.03B | | -13.46% | 1.85B | | +28.33% | 1.08B | | +26.62% | 782M |
Other Recreational Products
|