Market Closed -
Nyse
16:00:02 2024-04-29 EDT
|
5-day change
|
1st Jan Change
|
97.34
USD
|
+1.86%
|
|
+0.29%
|
+8.37%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,779
|
13,588
|
16,255
|
9,768
|
10,645
|
11,238
|
-
|
-
|
Enterprise Value (EV)
1 |
16,357
|
18,642
|
20,955
|
14,426
|
14,943
|
15,505
|
15,451
|
15,383
|
P/E ratio
|
14.5
x
|
28.7
x
|
19.3
x
|
12.8
x
|
12
x
|
12.8
x
|
10.9
x
|
10.5
x
|
Yield
|
3.18%
|
2.66%
|
2.34%
|
3.77%
|
3.54%
|
3.35%
|
3.51%
|
3.76%
|
Capitalization / Revenue
|
1.16
x
|
1.6
x
|
1.55
x
|
0.92
x
|
1.16
x
|
1.2
x
|
1.14
x
|
1.07
x
|
EV / Revenue
|
1.76
x
|
2.2
x
|
2
x
|
1.36
x
|
1.62
x
|
1.65
x
|
1.56
x
|
1.46
x
|
EV / EBITDA
|
8.18
x
|
10.4
x
|
9.64
x
|
7.94
x
|
9.37
x
|
8.6
x
|
7.82
x
|
7.23
x
|
EV / FCF
|
15.2
x
|
17.4
x
|
19.7
x
|
18.7
x
|
27.4
x
|
24.5
x
|
26.1
x
|
17.5
x
|
FCF Yield
|
6.6%
|
5.75%
|
5.08%
|
5.35%
|
3.65%
|
4.09%
|
3.84%
|
5.72%
|
Price to Book
|
1.81
x
|
2.26
x
|
2.73
x
|
-
|
1.93
x
|
1.97
x
|
1.77
x
|
1.62
x
|
Nbr of stocks (in thousands)
|
136,000
|
135,500
|
134,440
|
119,940
|
118,513
|
117,599
|
-
|
-
|
Reference price
2 |
79.26
|
100.3
|
120.9
|
81.44
|
89.82
|
97.34
|
97.34
|
97.34
|
Announcement Date
|
20-01-30
|
21-01-28
|
22-01-27
|
23-01-26
|
24-02-01
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,273
|
8,473
|
10,476
|
10,580
|
9,210
|
9,400
|
9,895
|
10,527
|
EBITDA
1 |
2,000
|
1,790
|
2,173
|
1,816
|
1,595
|
1,802
|
1,977
|
2,128
|
EBIT
1 |
1,389
|
1,216
|
1,635
|
1,339
|
1,097
|
1,281
|
1,449
|
1,587
|
Operating Margin
|
14.98%
|
14.35%
|
15.61%
|
12.66%
|
11.91%
|
13.63%
|
14.64%
|
15.07%
|
Earnings before Tax (EBT)
1 |
902
|
530
|
1,082
|
977
|
1,087
|
1,067
|
1,256
|
1,281
|
Net income
1 |
759
|
478
|
857
|
793
|
894
|
895.2
|
1,054
|
1,087
|
Net margin
|
8.19%
|
5.64%
|
8.18%
|
7.5%
|
9.71%
|
9.52%
|
10.66%
|
10.32%
|
EPS
2 |
5.480
|
3.500
|
6.250
|
6.350
|
7.490
|
7.600
|
8.901
|
9.282
|
Free Cash Flow
1 |
1,079
|
1,072
|
1,064
|
772
|
546
|
633.6
|
592.9
|
879.5
|
FCF margin
|
11.64%
|
12.65%
|
10.16%
|
7.3%
|
5.93%
|
6.74%
|
5.99%
|
8.35%
|
FCF Conversion (EBITDA)
|
53.95%
|
59.89%
|
48.96%
|
42.51%
|
34.23%
|
35.16%
|
29.99%
|
41.32%
|
FCF Conversion (Net income)
|
142.16%
|
224.27%
|
124.15%
|
97.35%
|
61.07%
|
70.78%
|
56.23%
|
80.92%
|
Dividend per Share
2 |
2.520
|
2.670
|
2.830
|
3.070
|
3.180
|
3.258
|
3.418
|
3.657
|
Announcement Date
|
20-01-30
|
21-01-28
|
22-01-27
|
23-01-26
|
24-02-01
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
2,694
|
2,714
|
2,784
|
2,709
|
2,373
|
2,412
|
2,324
|
2,267
|
2,207
|
2,310
|
2,365
|
2,404
|
2,343
|
2,440
|
2,491
|
EBITDA
1 |
458
|
487
|
591
|
450
|
288
|
424
|
455
|
376
|
340
|
401
|
465.9
|
494.4
|
451.6
|
469.6
|
497.6
|
EBIT
1 |
336
|
366
|
469
|
333
|
171
|
283
|
336
|
256
|
222
|
274
|
335.4
|
358.2
|
316.9
|
340.4
|
358.6
|
Operating Margin
|
12.47%
|
13.49%
|
16.85%
|
12.29%
|
7.21%
|
11.73%
|
14.46%
|
11.29%
|
10.06%
|
11.86%
|
14.18%
|
14.9%
|
13.53%
|
13.95%
|
14.4%
|
Earnings before Tax (EBT)
1 |
529
|
287
|
381
|
281
|
28
|
194
|
269
|
199
|
425
|
214
|
281.7
|
304.3
|
268.3
|
282.5
|
350
|
Net income
1 |
378
|
235
|
256
|
301
|
1
|
134
|
272
|
178
|
310
|
165
|
235.5
|
257.8
|
232.5
|
238
|
295
|
Net margin
|
14.03%
|
8.66%
|
9.2%
|
11.11%
|
0.04%
|
5.56%
|
11.7%
|
7.85%
|
14.05%
|
7.14%
|
9.96%
|
10.72%
|
9.92%
|
9.76%
|
11.84%
|
EPS
2 |
2.810
|
1.800
|
2.030
|
2.460
|
0.0100
|
1.120
|
2.270
|
1.490
|
2.610
|
1.390
|
1.995
|
2.192
|
1.917
|
1.950
|
2.520
|
Dividend per Share
2 |
0.7600
|
0.7600
|
0.7600
|
0.7600
|
0.7900
|
0.7900
|
0.7900
|
-
|
0.8100
|
0.8100
|
0.8100
|
0.8100
|
0.8168
|
0.8552
|
0.8552
|
Announcement Date
|
22-01-27
|
22-04-28
|
22-07-28
|
22-10-27
|
23-01-26
|
23-04-27
|
23-07-27
|
23-10-26
|
24-02-01
|
24-04-25
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,578
|
5,054
|
4,700
|
4,658
|
4,298
|
4,267
|
4,213
|
4,145
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.789
x
|
2.823
x
|
2.163
x
|
2.565
x
|
2.695
x
|
2.368
x
|
2.131
x
|
1.947
x
|
Free Cash Flow
1 |
1,079
|
1,072
|
1,064
|
772
|
546
|
634
|
593
|
880
|
ROE (net income / shareholders' equity)
|
16.8%
|
14%
|
20.7%
|
-
|
14.4%
|
15.7%
|
16.8%
|
17.1%
|
ROA (Net income/ Total Assets)
|
6.17%
|
5.23%
|
7.68%
|
-
|
5.21%
|
5.91%
|
6.53%
|
6.84%
|
Assets
1 |
12,293
|
9,142
|
11,164
|
-
|
17,165
|
15,137
|
16,142
|
15,896
|
Book Value Per Share
2 |
43.80
|
44.30
|
44.20
|
-
|
46.50
|
49.50
|
55.00
|
60.00
|
Cash Flow per Share
2 |
10.90
|
10.70
|
11.80
|
7.810
|
11.50
|
12.00
|
16.20
|
14.70
|
Capex
1 |
425
|
383
|
555
|
611
|
828
|
733
|
854
|
854
|
Capex / Sales
|
4.58%
|
4.52%
|
5.3%
|
5.78%
|
8.99%
|
7.8%
|
8.63%
|
8.11%
|
Announcement Date
|
20-01-30
|
21-01-28
|
22-01-27
|
23-01-26
|
24-02-01
|
-
|
-
|
-
|
Last Close Price
95.56
USD Average target price
106
USD Spread / Average Target +10.95% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.37% | 11.24B | | -0.19% | 74.89B | | +0.56% | 46.52B | | -3.94% | 30.82B | | +11.27% | 18.19B | | -9.54% | 11.54B | | -7.33% | 9.73B | | +2.79% | 9.4B | | +6.33% | 9.37B | | +3.85% | 8.11B |
Diversified Chemicals
|