|
Fiscal Period: December
|
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
7 802 | 6 663 | 5 439 | - | - |
Enterprise Value (EV)1 |
9 560 | 8 341 | 6 869 | 6 716 | 6 501 |
P/E ratio |
-172x | 57,4x | 30,9x | 22,9x | 19,6x |
Yield |
- | - | - | - | - |
Capitalization / Revenue |
9,54x | 7,15x | 5,33x | 4,90x | 4,50x |
EV / Revenue |
11,7x | 8,95x | 6,73x | 6,05x | 5,38x |
EV / EBITDA |
22,8x | 17,3x | 13,2x | 11,4x | 9,96x |
Price to Book |
14,4x | 11,4x | 6,09x | 5,04x | 4,11x |
Nbr of stocks (in thousands) |
284 321 | 282 917 | 282 817 | - | - |
Reference price (USD) |
27,4 | 23,6 | 19,2 | 19,2 | 19,2 |
Announcement Date |
03/09/2021 | 03/01/2022 | - | - | - |
1 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
778 | 818 | 931 | 1 020 | 1 110 | 1 207 |
EBITDA1 |
- | 420 | 481 | 522 | 587 | 653 |
Operating profit (EBIT)1 |
- | 357 | 417 | 451 | 518 | 571 |
Operating Margin |
- | 43,6% | 44,8% | 44,2% | 46,7% | 47,3% |
Pre-Tax Profit (EBT) |
- | -38,9 | 176 | - | - | - |
Net income1 |
-20,9 | -38,6 | 117 | 174 | 236 | 278 |
Net margin |
-2,68% | -4,72% | 12,5% | 17,1% | 21,2% | 23,0% |
EPS2 |
- | -0,16 | 0,41 | 0,62 | 0,84 | 0,98 |
Dividend per Share2 |
- | - | - | - | - | - |
Announcement Date |
09/02/2020 | 03/09/2021 | 03/01/2022 | - | - | - |
1 USD in Million 2 USD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
Net sales1 |
217 | 212 | 252 | 226 | 241 | 237 | 256 | 256 | 271 | 257 | 270 |
EBITDA1 |
113 | 105 | 135 | 117 | 125 | 115 | 131 | 132 | 142 | 130 | 141 |
Operating profit (EBIT)1 |
97,1 | 89,9 | 119 | 100 | 108 | 99,5 | 114 | 115 | 125 | 111 | 121 |
Operating Margin |
44,8% | 42,4% | 47,2% | 44,3% | 44,8% | 42,0% | 44,4% | 44,7% | 46,0% | 43,3% | 44,8% |
Pre-Tax Profit (EBT) |
-35,1 | - | - | - | - | - | - | - | - | - | - |
Net income1 |
-43,7 | 10,8 | 42,6 | 27,4 | 36,0 | 30,6 | 42,5 | 44,7 | 51,6 | 44,0 | 52,0 |
Net margin |
-20,1% | 5,11% | 16,9% | 12,1% | 14,9% | 12,9% | 16,6% | 17,4% | 19,1% | 17,1% | 19,3% |
EPS2 |
-0,17 | 0,04 | 0,15 | 0,10 | 0,13 | 0,11 | 0,16 | 0,17 | 0,19 | 0,16 | 0,18 |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
03/09/2021 | 05/13/2021 | 08/12/2021 | 11/10/2021 | 03/01/2022 | 05/05/2022 | - | - | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: December
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
- | 1 758 | 1 679 | 1 430 | 1 277 | 1 063 |
Net Cash position1 |
- | - | - | - | - | - |
Leverage (Debt / EBITDA) |
- | 4,19x | 3,49x | 2,74x | 2,17x | 1,63x |
Free Cash Flow1 |
- | 67,1 | 179 | 229 | 322 | 416 |
ROE (Net Profit / Equities) |
- | - | 47,3% | 38,2% | 34,7% | 30,8% |
Shareholders' equity1 |
- | - | 247 | 456 | 678 | 904 |
ROA (Net Profit / Asset) |
- | 3,71% | 8,86% | 10,5% | 11,8% | 11,6% |
Assets1 |
- | -1 041 | 1 320 | 1 663 | 1 992 | 2 393 |
Book Value Per Share2 |
- | 1,90 | 2,07 | 3,16 | 3,82 | 4,68 |
Cash Flow per Share |
- | 0,51 | 0,37 | - | - | - |
Capex1 |
- | 53,5 | 102 | 154 | 121 | 104 |
Capex / Sales |
- | 6,54% | 11,0% | 15,1% | 10,9% | 8,61% |
Announcement Date |
09/02/2020 | 03/09/2021 | 03/01/2022 | - | - | - |
1 USD in Million 2 USD |
|
| |
|
Capitalization (USD) |
5 438 575 409 |
Net sales (USD) |
931 478 000 |
Number of employees |
3 000 |
Sales / Employee (USD) |
310 493 |
Free-Float |
96,0% |
Free-Float capitalization (USD) |
5 223 121 594 |
Avg. Exchange 20 sessions (USD) |
9 862 497 |
Average Daily Capital Traded |
0,18% |
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
|