Market Closed -
Nyse
16:00:07 2024-05-03 EDT
|
5-day change
|
1st Jan Change
|
131.9
USD
|
-2.06%
|
|
-1.31%
|
+10.89%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,095
|
6,767
|
13,906
|
12,108
|
22,485
|
25,674
|
-
|
-
|
Enterprise Value (EV)
1 |
11,748
|
16,428
|
24,802
|
12,108
|
22,485
|
28,332
|
25,674
|
25,674
|
P/E ratio
|
21.4
x
|
25.3
x
|
37.8
x
|
20.4
x
|
32.6
x
|
29.5
x
|
21.6
x
|
16.5
x
|
Yield
|
3.81%
|
3.4%
|
2.31%
|
-
|
2.59%
|
2.78%
|
3.37%
|
3.58%
|
Capitalization / Revenue
|
2.32
x
|
3.84
x
|
6.12
x
|
4.32
x
|
7.46
x
|
6.7
x
|
5.15
x
|
4.28
x
|
EV / Revenue
|
6.65
x
|
9.31
x
|
10.9
x
|
4.32
x
|
7.46
x
|
7.39
x
|
5.15
x
|
4.28
x
|
EV / EBITDA
|
23.3
x
|
26.4
x
|
28.1
x
|
10.7
x
|
17.8
x
|
14.2
x
|
9.73
x
|
8.48
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-74,839,247
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-0%
|
-
|
-
|
-
|
Price to Book
|
5.01
x
|
10.2
x
|
12.8
x
|
-
|
11.8
x
|
8.48
x
|
7.05
x
|
5.94
x
|
Nbr of stocks (in thousands)
|
114,746
|
143,832
|
171,103
|
176,910
|
189,077
|
194,636
|
-
|
-
|
Reference price
2 |
35.69
|
47.05
|
81.27
|
68.44
|
118.9
|
131.9
|
131.9
|
131.9
|
Announcement Date
|
20-02-13
|
21-02-11
|
22-02-11
|
23-02-09
|
24-02-08
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,765
|
1,764
|
2,272
|
2,803
|
3,013
|
3,832
|
4,981
|
5,999
|
EBITDA
1 |
503.5
|
622.6
|
882.9
|
1,131
|
1,266
|
1,990
|
2,638
|
3,028
|
EBIT
1 |
462.9
|
582
|
776.2
|
795.9
|
1,032
|
1,270
|
1,804
|
2,358
|
Operating Margin
|
26.22%
|
32.99%
|
34.16%
|
28.39%
|
34.26%
|
33.13%
|
36.22%
|
39.3%
|
Earnings before Tax (EBT)
1 |
503.5
|
582
|
882.9
|
1,131
|
1,266
|
1,614
|
2,241
|
-
|
Net income
1 |
193.2
|
266.8
|
408.8
|
1,062
|
702.5
|
894.6
|
1,259
|
1,627
|
Net margin
|
10.94%
|
15.13%
|
17.99%
|
37.88%
|
23.31%
|
23.34%
|
25.27%
|
27.12%
|
EPS
2 |
1.670
|
1.860
|
2.150
|
3.350
|
3.650
|
4.465
|
6.115
|
7.976
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-300.4
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-9.97%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.360
|
1.600
|
1.880
|
-
|
3.080
|
3.662
|
4.442
|
4.728
|
Announcement Date
|
20-02-13
|
21-02-11
|
22-02-11
|
23-02-09
|
24-02-08
|
-
|
-
|
-
|
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 |
504.2
|
847.9
|
559.4
|
618.2
|
610.6
|
1,083
|
675.7
|
674.8
|
699.4
|
977.2
|
755.4
|
858.8
|
912.4
|
1,287
|
1,058
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
162.2
|
305.4
|
183.9
|
206.9
|
-0.12
|
381
|
208.6
|
269.2
|
158.9
|
395.6
|
285.1
|
308.1
|
324.3
|
388.4
|
386.4
|
Operating Margin
|
32.17%
|
36.01%
|
32.88%
|
33.47%
|
-0.02%
|
35.18%
|
30.88%
|
39.89%
|
22.72%
|
40.48%
|
36.21%
|
35.88%
|
35.54%
|
30.17%
|
36.53%
|
Earnings before Tax (EBT)
1 |
198.9
|
340.3
|
222
|
247.2
|
243.4
|
418.3
|
254.3
|
312.2
|
264.5
|
434.6
|
289.2
|
372.1
|
384.1
|
578.3
|
458.9
|
Net income
1 |
84.7
|
124.1
|
118.2
|
135.3
|
136.8
|
388.7
|
232
|
170.2
|
161
|
237.9
|
265.1
|
201.3
|
210.6
|
313.6
|
251.7
|
Net margin
|
16.8%
|
14.64%
|
21.14%
|
21.89%
|
22.4%
|
35.9%
|
34.34%
|
25.22%
|
23.02%
|
24.35%
|
35.09%
|
23.45%
|
23.09%
|
24.36%
|
23.8%
|
EPS
2 |
0.4500
|
0.6600
|
0.6500
|
0.7400
|
0.7500
|
1.210
|
0.7100
|
0.9000
|
0.8300
|
1.210
|
0.8000
|
1.017
|
1.052
|
1.538
|
1.236
|
Dividend per Share
2 |
0.4700
|
0.4700
|
0.6100
|
0.6100
|
0.6100
|
-
|
0.7700
|
0.7700
|
0.7700
|
0.7700
|
0.9271
|
0.9057
|
0.9057
|
0.9257
|
1.055
|
Announcement Date
|
21-10-27
|
22-02-11
|
22-04-28
|
22-07-28
|
22-10-27
|
23-02-09
|
23-04-28
|
23-08-01
|
23-10-31
|
24-02-08
|
24-05-02
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
7,653
|
9,661
|
10,896
|
-
|
-
|
2,657
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
15.2
x
|
15.52
x
|
12.34
x
|
-
|
-
|
1.336
x
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-300
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
22%
|
27.2%
|
27.1%
|
-
|
40.3%
|
38.8%
|
41.9%
|
44.9%
|
ROA (Net income/ Total Assets)
|
1.39%
|
1.96%
|
2.22%
|
-
|
3.01%
|
-
|
-
|
-
|
Assets
1 |
13,900
|
13,592
|
18,387
|
-
|
23,339
|
-
|
-
|
-
|
Book Value Per Share
2 |
7.120
|
4.600
|
6.360
|
-
|
10.10
|
15.60
|
18.70
|
22.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-13
|
21-02-11
|
22-02-11
|
23-02-09
|
24-02-08
|
-
|
-
|
-
|
Last Close Price
131.9
USD Average target price
146.6
USD Spread / Average Target +11.14% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.89% | 25.67B | | -9.88% | 85.22B | | +14.68% | 84.08B | | -4.06% | 17.89B | | +0.91% | 14.75B | | -21.52% | 12.3B | | +22.24% | 10.03B | | +20.47% | 8.36B | | +27.09% | 7.13B | | +8.47% | 5.45B |
Investment Management
|