Market Closed -
Nyse
16:00:01 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
28.51
USD
|
+0.39%
|
|
+0.35%
|
-10.01%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,003
|
2,682
|
2,670
|
1,791
|
2,290
|
2,047
|
-
|
-
|
Enterprise Value (EV)
1 |
6,239
|
6,370
|
5,884
|
5,104
|
5,420
|
5,013
|
4,792
|
4,568
|
P/E ratio
|
75.1
x
|
-24.6
x
|
18.5
x
|
-
|
-
|
-
|
-
|
-
|
Yield
|
2.75%
|
3.07%
|
3.07%
|
4.77%
|
3.75%
|
4.35%
|
4.42%
|
4.52%
|
Capitalization / Revenue
|
1.2
x
|
0.98
x
|
0.88
x
|
0.59
x
|
0.77
x
|
0.7
x
|
0.69
x
|
0.69
x
|
EV / Revenue
|
2.5
x
|
2.32
x
|
1.95
x
|
1.67
x
|
1.83
x
|
1.72
x
|
1.62
x
|
1.53
x
|
EV / EBITDA
|
11.4
x
|
11.3
x
|
9.49
x
|
8.99
x
|
9.07
x
|
8.3
x
|
7.65
x
|
7.32
x
|
EV / FCF
|
66.1
x
|
20.5
x
|
51.3
x
|
-66.5
x
|
16
x
|
10.7
x
|
13.7
x
|
11.4
x
|
FCF Yield
|
1.51%
|
4.88%
|
1.95%
|
-1.5%
|
6.24%
|
9.34%
|
7.29%
|
8.78%
|
Price to Book
|
5.52
x
|
8.67
x
|
7.34
x
|
13.7
x
|
-
|
6.61
x
|
4.2
x
|
3.05
x
|
Nbr of stocks (in thousands)
|
68,902
|
68,517
|
68,372
|
71,255
|
71,485
|
71,782
|
-
|
-
|
Reference price
2 |
43.58
|
39.14
|
39.05
|
25.14
|
32.04
|
28.51
|
28.51
|
28.51
|
Announcement Date
|
19-11-13
|
20-11-12
|
21-11-10
|
22-11-15
|
23-11-14
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,494
|
2,745
|
3,022
|
3,050
|
2,960
|
2,908
|
2,952
|
2,983
|
EBITDA
1 |
545.5
|
562
|
620.3
|
567.9
|
597.3
|
603.7
|
626.3
|
624.4
|
EBIT
1 |
476.9
|
427.6
|
488.7
|
440.4
|
474.6
|
464.5
|
485.7
|
488.8
|
Operating Margin
|
19.12%
|
15.58%
|
16.17%
|
14.44%
|
16.04%
|
15.97%
|
16.46%
|
16.39%
|
Earnings before Tax (EBT)
1 |
73.1
|
67.7
|
-
|
-
|
175.7
|
229.6
|
285.7
|
312.2
|
Net income
|
39.1
|
-109.5
|
144.7
|
-
|
140.5
|
-
|
-
|
-
|
Net margin
|
1.57%
|
-3.99%
|
4.79%
|
-
|
4.75%
|
-
|
-
|
-
|
EPS
|
0.5800
|
-1.590
|
2.110
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
94.4
|
311.1
|
114.8
|
-76.8
|
338.4
|
468
|
349.5
|
401
|
FCF margin
|
3.78%
|
11.33%
|
3.8%
|
-2.52%
|
11.43%
|
16.09%
|
11.84%
|
13.44%
|
FCF Conversion (EBITDA)
|
17.31%
|
55.36%
|
18.51%
|
-
|
56.65%
|
77.52%
|
55.81%
|
64.22%
|
FCF Conversion (Net income)
|
241.43%
|
-
|
79.34%
|
-
|
240.85%
|
-
|
-
|
-
|
Dividend per Share
2 |
1.200
|
1.200
|
1.200
|
1.200
|
1.200
|
1.239
|
1.260
|
1.289
|
Announcement Date
|
19-11-13
|
20-11-12
|
21-11-10
|
22-11-15
|
23-11-14
|
-
|
-
|
-
|
Fiscal Period: September |
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 |
766
|
846.3
|
685.4
|
728
|
790.4
|
765.1
|
684.1
|
699.4
|
811.1
|
716.6
|
664
|
716.4
|
813.2
|
732.2
|
678.2
|
EBITDA
1 |
135.9
|
161.8
|
114.6
|
145.5
|
146
|
145.6
|
139.5
|
126.8
|
185.4
|
132.9
|
138.8
|
141.3
|
192.9
|
145.6
|
147.1
|
EBIT
1 |
107.1
|
131.3
|
78.8
|
108.1
|
114.7
|
107.5
|
101.6
|
97.2
|
155.7
|
115.6
|
103.1
|
106.9
|
157.8
|
108.8
|
110.8
|
Operating Margin
|
13.98%
|
15.51%
|
11.5%
|
14.85%
|
14.51%
|
14.05%
|
14.85%
|
13.9%
|
19.2%
|
16.13%
|
15.53%
|
14.92%
|
19.41%
|
14.86%
|
16.34%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
50.4
|
40.4
|
22.6
|
9.4
|
57.2
|
63.7
|
99.4
|
-
|
-
|
Net income
|
79.1
|
-
|
-
|
-
|
-
|
-
|
40
|
31.8
|
19.7
|
1.9
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
10.33%
|
-
|
-
|
-
|
-
|
-
|
5.85%
|
4.55%
|
2.43%
|
0.27%
|
-
|
-
|
-
|
-
|
-
|
EPS
|
1.140
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.3000
|
0.3000
|
0.3000
|
0.3000
|
0.3000
|
0.3000
|
0.3000
|
0.3000
|
0.3000
|
-
|
0.3047
|
0.3045
|
0.3043
|
0.3257
|
0.3186
|
Announcement Date
|
21-11-10
|
22-02-07
|
22-05-09
|
22-08-08
|
22-11-15
|
23-02-06
|
23-05-08
|
23-08-08
|
23-11-14
|
24-02-06
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,237
|
3,688
|
3,214
|
3,313
|
3,129
|
2,966
|
2,745
|
2,522
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.933
x
|
6.563
x
|
5.181
x
|
5.834
x
|
5.239
x
|
4.913
x
|
4.383
x
|
4.039
x
|
Free Cash Flow
1 |
94.4
|
311
|
115
|
-76.8
|
338
|
468
|
350
|
401
|
ROE (net income / shareholders' equity)
|
76.1%
|
41.5%
|
76.8%
|
90.9%
|
131%
|
90.2%
|
64.3%
|
46.2%
|
ROA (Net income/ Total Assets)
|
5.01%
|
3.16%
|
4.76%
|
4.62%
|
4.93%
|
5.11%
|
5.14%
|
5.08%
|
Assets
|
780.6
|
-3,461
|
3,041
|
-
|
2,848
|
-
|
-
|
-
|
Book Value Per Share
2 |
7.890
|
4.510
|
5.320
|
1.830
|
-
|
4.310
|
6.790
|
9.360
|
Cash Flow per Share
|
2.220
|
5.420
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
55.1
|
65.3
|
64.9
|
77.8
|
56.8
|
103
|
79
|
86.2
|
Capex / Sales
|
2.21%
|
2.38%
|
2.15%
|
2.55%
|
1.92%
|
3.54%
|
2.68%
|
2.89%
|
Announcement Date
|
19-11-13
|
20-11-12
|
21-11-10
|
22-11-15
|
23-11-14
|
-
|
-
|
-
|
Last Close Price
28.51
USD Average target price
33.67
USD Spread / Average Target +18.09% Consensus |