Market Closed -
Nyse
16:00:02 2024-05-31 EDT
|
5-day change
|
1st Jan Change
|
17.35
USD
|
-0.74%
|
|
-1.14%
|
+0.75%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,153
|
7,079
|
8,830
|
13,152
|
7,912
|
8,662
|
-
|
-
|
Enterprise Value (EV)
1 |
5,153
|
7,079
|
8,830
|
13,152
|
7,912
|
8,662
|
8,662
|
8,662
|
P/E ratio
|
12
x
|
6.75
x
|
9.39
x
|
-
|
9.19
x
|
10.6
x
|
9.6
x
|
8.16
x
|
Yield
|
3.38%
|
4.7%
|
3.67%
|
2.45%
|
4.24%
|
3.8%
|
3.93%
|
3.79%
|
Capitalization / Revenue
|
2.76
x
|
2.24
x
|
2.87
x
|
4.08
x
|
2.27
x
|
2.59
x
|
2.5
x
|
2.33
x
|
EV / Revenue
|
2.76
x
|
2.24
x
|
2.87
x
|
4.08
x
|
2.27
x
|
2.59
x
|
2.5
x
|
2.33
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.1
x
|
0.94
x
|
1.13
x
|
1.82
x
|
0.93
x
|
0.96
x
|
0.9
x
|
0.88
x
|
Nbr of stocks (in thousands)
|
311,184
|
554,788
|
540,750
|
536,804
|
558,770
|
546,868
|
-
|
-
|
Reference price
2 |
16.56
|
12.76
|
16.33
|
24.50
|
14.16
|
15.84
|
15.84
|
15.84
|
Announcement Date
|
20-01-17
|
21-01-22
|
22-01-20
|
23-01-18
|
24-01-18
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,864
|
3,166
|
3,082
|
3,221
|
3,483
|
3,343
|
3,467
|
3,712
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
747
|
1,073
|
1,222
|
1,362
|
1,370
|
1,349
|
1,392
|
-
|
Operating Margin
|
40.07%
|
33.89%
|
39.65%
|
42.29%
|
39.33%
|
40.35%
|
40.14%
|
-
|
Earnings before Tax (EBT)
1 |
585.7
|
933
|
1,285
|
1,159
|
1,128
|
1,098
|
1,164
|
1,247
|
Net income
1 |
434.7
|
822
|
962
|
-
|
865
|
806.7
|
853.3
|
977.9
|
Net margin
|
23.32%
|
25.96%
|
31.21%
|
-
|
24.83%
|
24.13%
|
24.61%
|
26.34%
|
EPS
2 |
1.380
|
1.890
|
1.740
|
-
|
1.540
|
1.491
|
1.650
|
1.942
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.5600
|
0.6000
|
0.6000
|
0.6000
|
0.6000
|
0.6015
|
0.6223
|
0.6000
|
Announcement Date
|
20-01-17
|
21-01-22
|
22-01-20
|
23-01-18
|
24-01-18
|
-
|
-
|
-
|
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 |
748
|
704
|
733
|
843
|
886
|
863
|
806
|
782
|
804
|
823
|
827.4
|
844.4
|
850.9
|
849.4
|
857
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
274
|
249
|
295
|
403
|
424
|
406
|
349
|
318
|
298
|
323
|
331.7
|
345.2
|
351.4
|
340.6
|
350.5
|
Operating Margin
|
36.63%
|
35.37%
|
40.25%
|
47.81%
|
47.86%
|
47.05%
|
43.3%
|
40.66%
|
37.06%
|
39.25%
|
40.09%
|
40.88%
|
41.3%
|
40.1%
|
40.9%
|
Earnings before Tax (EBT)
1 |
282
|
255
|
225
|
346
|
334
|
331
|
425
|
194
|
177
|
254
|
272.9
|
289
|
292.2
|
282.7
|
282.8
|
Net income
1 |
219
|
187
|
166
|
257
|
-
|
243
|
317
|
129
|
175
|
184
|
197.3
|
212.2
|
213.7
|
199.8
|
203.4
|
Net margin
|
29.28%
|
26.56%
|
22.65%
|
30.49%
|
-
|
28.16%
|
39.33%
|
16.5%
|
21.77%
|
22.36%
|
23.85%
|
25.13%
|
25.11%
|
23.52%
|
23.74%
|
EPS
2 |
0.4000
|
0.3400
|
0.2900
|
0.4500
|
-
|
0.4300
|
0.5600
|
0.2300
|
0.3100
|
0.3300
|
0.3618
|
0.3953
|
0.4048
|
0.3853
|
0.4007
|
Dividend per Share
2 |
0.1500
|
0.1500
|
0.1500
|
0.1500
|
0.1500
|
0.1500
|
0.1500
|
0.1500
|
0.1500
|
0.1500
|
0.1500
|
0.1500
|
0.1518
|
0.1550
|
0.1557
|
Announcement Date
|
22-01-20
|
22-04-19
|
22-07-19
|
22-10-18
|
23-01-18
|
23-04-18
|
23-07-19
|
23-10-18
|
24-01-18
|
24-04-17
|
-
|
-
|
-
|
-
|
-
|
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)
|
9.6%
|
13.7%
|
12.5%
|
11.8%
|
11%
|
9.71%
|
10%
|
11.7%
|
ROA (Net income/ Total Assets)
|
1.08%
|
0.87%
|
1.36%
|
1.18%
|
1.05%
|
1%
|
1.02%
|
1.08%
|
Assets
1 |
40,251
|
94,483
|
70,735
|
-
|
82,381
|
80,688
|
83,607
|
90,549
|
Book Value Per Share
2 |
15.00
|
13.60
|
14.40
|
13.50
|
15.20
|
16.40
|
17.60
|
17.90
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-01-17
|
21-01-22
|
22-01-20
|
23-01-18
|
24-01-18
|
-
|
-
|
-
|
Last Close Price
15.84
USD Average target price
17.47
USD Spread / Average Target +10.28% Consensus |
1st Jan change
|
Capi.
|
---|
| +19.12% | 582B | | +18.87% | 313B | | +15.71% | 251B | | +21.74% | 209B | | +19.14% | 180B | | +24.16% | 169B | | +9.58% | 164B | | +11.18% | 154B | | -10.40% | 140B |
Other Banks
|