End-of-day quote
Nyse
18:00:00 2024-02-04 EST
|
5-day change
|
1st Jan Change
|
25.8
USD
|
-1.90%
|
|
-8.74%
|
-12.81%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,291
|
2,815
|
5,736
|
4,499
|
5,405
|
5,301
|
-
|
-
|
Enterprise Value (EV)
1 |
3,291
|
2,815
|
5,736
|
4,499
|
5,405
|
5,301
|
5,301
|
5,301
|
P/E ratio
|
13.7
x
|
12.9
x
|
19.3
x
|
10
x
|
10.1
x
|
11.5
x
|
10.4
x
|
-
|
Yield
|
2.26%
|
2.72%
|
2.62%
|
3.57%
|
3.18%
|
3.42%
|
3.49%
|
3.76%
|
Capitalization / Revenue
|
3.52
x
|
2.73
x
|
4.84
x
|
2.43
x
|
2.75
x
|
2.97
x
|
2.81
x
|
2.78
x
|
EV / Revenue
|
3.52
x
|
2.73
x
|
4.84
x
|
2.43
x
|
2.75
x
|
2.97
x
|
2.81
x
|
2.78
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.3
x
|
1.06
x
|
1.1
x
|
1.09
x
|
1.08
x
|
1.01
x
|
0.93
x
|
0.8
x
|
Nbr of stocks (in thousands)
|
104,771
|
102,577
|
192,546
|
182,445
|
182,665
|
182,681
|
-
|
-
|
Reference price
2 |
31.41
|
27.44
|
29.79
|
24.66
|
29.59
|
29.02
|
29.02
|
29.02
|
Announcement Date
|
20-01-22
|
21-01-25
|
22-01-25
|
23-01-30
|
24-01-29
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
934.4
|
1,030
|
1,186
|
1,849
|
1,963
|
1,787
|
1,887
|
1,907
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
304.8
|
376.3
|
442.8
|
610.6
|
612.3
|
680
|
752.4
|
718.1
|
Operating Margin
|
32.62%
|
36.53%
|
37.33%
|
33.03%
|
31.2%
|
38.06%
|
39.87%
|
37.65%
|
Earnings before Tax (EBT)
1 |
299.5
|
287.5
|
246.9
|
599.4
|
726.7
|
618
|
676.6
|
-
|
Net income
1 |
234.3
|
218.6
|
185.7
|
453.7
|
532.8
|
468.5
|
513.7
|
-
|
Net margin
|
25.07%
|
21.21%
|
15.65%
|
24.55%
|
27.15%
|
26.22%
|
27.23%
|
-
|
EPS
2 |
2.300
|
2.120
|
1.540
|
2.460
|
2.920
|
2.522
|
2.800
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.7100
|
0.7450
|
0.7800
|
0.8800
|
0.9400
|
0.9925
|
1.014
|
1.092
|
Announcement Date
|
20-01-22
|
21-01-25
|
22-01-25
|
23-01-30
|
24-01-29
|
-
|
-
|
-
|
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 |
266
|
375.9
|
441.3
|
451.1
|
480.9
|
475.3
|
428.3
|
465.8
|
448
|
729.3
|
437.7
|
442.3
|
452.1
|
456.1
|
454.7
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
86.08
|
133.8
|
149.6
|
165.2
|
161.2
|
134.6
|
174.6
|
162
|
153.6
|
137.9
|
174.2
|
171.4
|
178.7
|
184
|
174.6
|
Operating Margin
|
32.36%
|
35.58%
|
33.9%
|
36.62%
|
33.51%
|
28.33%
|
40.75%
|
34.77%
|
34.28%
|
18.91%
|
39.79%
|
38.74%
|
39.52%
|
40.34%
|
38.4%
|
Earnings before Tax (EBT)
1 |
93.08
|
-47.69
|
148.6
|
163.1
|
160.1
|
127.6
|
99.06
|
147
|
118.7
|
361.9
|
152.5
|
150.5
|
155.8
|
160.5
|
152.7
|
Net income
1 |
70.35
|
-37.03
|
112.6
|
124.6
|
121
|
95.56
|
74.26
|
111.7
|
90.21
|
256.7
|
114.6
|
114.6
|
119
|
122.3
|
116.2
|
Net margin
|
26.45%
|
-9.85%
|
25.51%
|
27.62%
|
25.17%
|
20.11%
|
17.34%
|
23.97%
|
20.14%
|
35.2%
|
26.18%
|
25.9%
|
26.31%
|
26.82%
|
25.56%
|
EPS
2 |
0.6500
|
-0.2200
|
0.6000
|
0.6800
|
0.6600
|
0.5200
|
0.4000
|
0.6100
|
0.4900
|
1.410
|
0.6200
|
0.6170
|
0.6390
|
0.6610
|
0.6338
|
Dividend per Share
2 |
0.2000
|
0.2000
|
0.2200
|
0.2200
|
0.2200
|
0.2200
|
0.2350
|
0.2350
|
0.2350
|
0.2350
|
0.2436
|
0.2464
|
0.2482
|
0.2482
|
0.2543
|
Announcement Date
|
21-10-25
|
22-01-25
|
22-04-25
|
22-07-25
|
22-10-24
|
23-01-30
|
23-04-24
|
23-07-24
|
23-10-23
|
24-01-29
|
24-04-22
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
9.9%
|
8.37%
|
5.86%
|
10.3%
|
12.3%
|
8.95%
|
9.39%
|
9.95%
|
ROA (Net income/ Total Assets)
|
1.23%
|
1%
|
0.65%
|
0.97%
|
1.11%
|
0.95%
|
1.02%
|
-
|
Assets
1 |
19,046
|
21,856
|
28,565
|
46,778
|
48,001
|
49,259
|
50,416
|
-
|
Book Value Per Share
2 |
24.10
|
25.90
|
27.00
|
22.70
|
27.40
|
28.90
|
31.10
|
36.10
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-01-22
|
21-01-25
|
22-01-25
|
23-01-30
|
24-01-29
|
-
|
-
|
-
|
Last Close Price
29.02
USD Average target price
31.96
USD Spread / Average Target +10.14% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | +0.10% | 139B | | -11.67% | 138B |
Other Banks
|