Market Closed -
Nyse
16:00:02 2024-05-03 EDT
|
5-day change
|
1st Jan Change
|
58.52
USD
|
+1.12%
|
|
+2.09%
|
+44.82%
|
Fiscal Period: January |
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
3,928
|
3,736
|
7,598
|
11,245
|
-
|
-
|
Enterprise Value (EV)
1 |
5,398
|
5,018
|
9,490
|
13,095
|
12,480
|
11,650
|
P/E ratio
|
42.6
x
|
10.2
x
|
18.9
x
|
24.1
x
|
20.9
x
|
17.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.79
x
|
0.56
x
|
1.13
x
|
1.51
x
|
1.43
x
|
1.31
x
|
EV / Revenue
|
1.08
x
|
0.75
x
|
1.42
x
|
1.75
x
|
1.59
x
|
1.36
x
|
EV / EBITDA
|
8.94
x
|
5.37
x
|
10.4
x
|
13.7
x
|
12.1
x
|
9.77
x
|
EV / FCF
|
-106
x
|
13.3
x
|
9.21
x
|
22.7
x
|
20.4
x
|
-
|
FCF Yield
|
-0.94%
|
7.49%
|
10.9%
|
4.4%
|
4.91%
|
-
|
Price to Book
|
4.35
x
|
3.05
x
|
5.63
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
167,522
|
172,399
|
187,373
|
192,152
|
-
|
-
|
Reference price
2 |
23.45
|
21.67
|
40.55
|
58.52
|
58.52
|
58.52
|
Announcement Date
|
22-03-30
|
23-03-28
|
24-03-19
|
-
|
-
|
-
|
Fiscal Period: Januari |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
-
|
5,004
|
6,651
|
6,702
|
7,462
|
7,861
|
8,560
|
EBITDA
1 |
-
|
604
|
935
|
910
|
955.2
|
1,031
|
1,192
|
EBIT
1 |
-
|
425
|
775
|
740
|
802.3
|
874.4
|
1,019
|
Operating Margin
|
-
|
8.49%
|
11.65%
|
11.04%
|
10.75%
|
11.12%
|
11.91%
|
Earnings before Tax (EBT)
1 |
-
|
276
|
709
|
659
|
668.3
|
730.6
|
751.8
|
Net income
1 |
44.5
|
166
|
366
|
371
|
490.4
|
544.7
|
-
|
Net margin
|
-
|
3.32%
|
5.5%
|
5.54%
|
6.57%
|
6.93%
|
-
|
EPS
2 |
0.4800
|
0.5500
|
2.130
|
2.150
|
2.431
|
2.804
|
3.357
|
Free Cash Flow
1 |
-
|
-51
|
376
|
1,030
|
576.7
|
613
|
-
|
FCF margin
|
-
|
-1.02%
|
5.65%
|
15.37%
|
7.73%
|
7.8%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
40.21%
|
113.19%
|
60.37%
|
59.44%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
102.73%
|
277.63%
|
117.59%
|
112.54%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-06-14
|
22-03-30
|
23-03-28
|
24-03-19
|
-
|
-
|
-
|
Fiscal Period: January |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Net sales
1 |
1,405
|
1,246
|
1,598
|
1,861
|
1,818
|
1,374
|
1,574
|
1,861
|
1,827
|
1,440
|
1,719
|
2,064
|
2,043
|
1,657
|
1,818
|
EBITDA
1 |
189.1
|
151
|
219
|
277
|
275
|
164
|
220
|
270
|
260
|
160
|
208.8
|
282.7
|
277.9
|
183.8
|
229
|
EBIT
1 |
147.5
|
109
|
180
|
237
|
234
|
124
|
181
|
226
|
217
|
116
|
174.4
|
244.7
|
241.2
|
147.6
|
185
|
Operating Margin
|
10.5%
|
8.75%
|
11.26%
|
12.74%
|
12.87%
|
9.02%
|
11.5%
|
12.14%
|
11.88%
|
8.06%
|
10.14%
|
11.86%
|
11.8%
|
8.91%
|
10.18%
|
Earnings before Tax (EBT)
1 |
134.2
|
96
|
167
|
220
|
218
|
104
|
164
|
204
|
197
|
94
|
145.9
|
216
|
207.7
|
107.6
|
-
|
Net income
1 |
64.4
|
48
|
86
|
115
|
111
|
54
|
86
|
110
|
112
|
63
|
107.5
|
160
|
150.6
|
75.75
|
-
|
Net margin
|
4.58%
|
3.85%
|
5.38%
|
6.18%
|
6.11%
|
3.93%
|
5.46%
|
5.91%
|
6.13%
|
4.38%
|
6.25%
|
7.75%
|
7.37%
|
4.57%
|
-
|
EPS
2 |
0.3900
|
0.2800
|
0.5000
|
0.6700
|
0.6500
|
0.3100
|
0.5000
|
0.6600
|
0.6500
|
0.3400
|
0.5319
|
0.7732
|
0.7609
|
0.3958
|
0.7000
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-12-07
|
22-03-30
|
22-06-14
|
22-09-13
|
22-12-13
|
23-03-28
|
23-06-06
|
23-09-06
|
23-12-05
|
24-03-19
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: January |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
1,470
|
1,282
|
1,892
|
1,850
|
1,235
|
405
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
2.434
x
|
1.371
x
|
2.079
x
|
1.937
x
|
1.198
x
|
0.3399
x
|
Free Cash Flow
1 |
-
|
-51
|
376
|
1,030
|
577
|
613
|
-
|
ROE (net income / shareholders' equity)
|
-
|
22.4%
|
24.7%
|
23.2%
|
27.7%
|
24.5%
|
23.2%
|
ROA (Net income/ Total Assets)
|
-
|
5.69%
|
8.13%
|
7.44%
|
9.11%
|
8.96%
|
-
|
Assets
1 |
-
|
2,918
|
4,500
|
4,989
|
5,384
|
6,077
|
-
|
Book Value Per Share
|
-
|
5.390
|
7.100
|
7.210
|
-
|
-
|
-
|
Cash Flow per Share
2 |
-
|
-0.1300
|
1.630
|
4.690
|
2.610
|
3.010
|
-
|
Capex
1 |
-
|
20
|
25
|
39
|
40.5
|
41.8
|
-
|
Capex / Sales
|
-
|
0.4%
|
0.38%
|
0.58%
|
0.54%
|
0.53%
|
-
|
Announcement Date
|
21-06-14
|
22-03-30
|
23-03-28
|
24-03-19
|
-
|
-
|
-
|
Last Close Price
58.52
USD Average target price
60.36
USD Spread / Average Target +3.15% Consensus |
1st Jan change
|
Capi.
|
---|
| +44.82% | 11.24B | | +12.96% | 84.57B | | +16.38% | 68.85B | | +12.13% | 34.99B | | +19.98% | 33.27B | | +12.78% | 28.93B | | +3.33% | 26.78B | | +0.73% | 25.51B | | +13.59% | 24.82B | | +16.37% | 24.6B |
Other Industrial Machinery & Equipment
|