Market Closed -
Nyse
16:00:01 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
126.7
USD
|
-0.26%
|
|
+2.37%
|
+5.66%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,999
|
3,417
|
4,586
|
5,915
|
6,004
|
8,757
|
-
|
-
|
Enterprise Value (EV)
1 |
2,722
|
3,041
|
3,740
|
5,915
|
6,004
|
8,757
|
8,757
|
8,757
|
P/E ratio
|
18.9
x
|
18.6
x
|
14.6
x
|
13.7
x
|
22
x
|
29.9
x
|
23.4
x
|
20.4
x
|
Yield
|
2.36%
|
2.38%
|
1.95%
|
1.96%
|
2.42%
|
1.74%
|
1.82%
|
1.95%
|
Capitalization / Revenue
|
2.77
x
|
2.95
x
|
3.01
x
|
2.61
x
|
3.32
x
|
4.6
x
|
3.89
x
|
3.5
x
|
EV / Revenue
|
2.51
x
|
2.62
x
|
2.45
x
|
2.61
x
|
3.32
x
|
4.6
x
|
3.89
x
|
3.5
x
|
EV / EBITDA
|
9.91
x
|
-
|
8.43
x
|
8.11
x
|
13.7
x
|
20.2
x
|
16.2
x
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.36
x
|
3.48
x
|
3.28
x
|
4.05
x
|
3.69
x
|
4.77
x
|
4.28
x
|
4.1
x
|
Nbr of stocks (in thousands)
|
65,413
|
65,561
|
68,951
|
67,368
|
68,621
|
69,113
|
-
|
-
|
Reference price
2 |
45.85
|
52.12
|
66.51
|
87.80
|
87.49
|
126.7
|
126.7
|
126.7
|
Announcement Date
|
19-05-08
|
20-05-12
|
21-05-11
|
22-05-12
|
23-05-09
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,084
|
1,159
|
1,525
|
2,270
|
1,809
|
1,906
|
2,252
|
2,499
|
EBITDA
1 |
274.8
|
-
|
443.6
|
729.5
|
437.4
|
434.2
|
540.9
|
-
|
EBIT
1 |
260.3
|
276.9
|
432.5
|
681
|
424.1
|
418.4
|
530.9
|
614.9
|
Operating Margin
|
24%
|
23.88%
|
28.35%
|
30%
|
23.44%
|
21.96%
|
23.58%
|
24.61%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
159.1
|
183.8
|
312.8
|
437.8
|
269.2
|
290.7
|
374.5
|
430.5
|
Net margin
|
14.67%
|
15.85%
|
20.5%
|
19.28%
|
14.88%
|
15.25%
|
16.63%
|
17.23%
|
EPS
2 |
2.420
|
2.800
|
4.550
|
6.410
|
3.980
|
4.241
|
5.421
|
6.223
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.080
|
1.240
|
1.300
|
1.720
|
2.120
|
2.203
|
2.311
|
2.475
|
Announcement Date
|
19-05-08
|
20-05-12
|
21-05-11
|
22-05-12
|
23-05-09
|
-
|
-
|
-
|
Fiscal Period: März |
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
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
537.3
|
888.8
|
471.2
|
418.6
|
489.5
|
456.5
|
444.8
|
415.8
|
467
|
511.1
|
509
|
507.3
|
543.1
|
595.9
|
598.5
|
EBITDA
1 |
167.9
|
303.7
|
-
|
-
|
-
|
-
|
106.4
|
87.63
|
108.2
|
119.8
|
118.7
|
118.6
|
130.5
|
148.6
|
143.3
|
EBIT
1 |
163.5
|
283.6
|
122
|
101.6
|
116.1
|
103.1
|
103.2
|
84.45
|
104.4
|
114.7
|
115.4
|
114.2
|
124.6
|
143
|
151.4
|
Operating Margin
|
30.44%
|
31.91%
|
25.9%
|
24.27%
|
23.72%
|
22.59%
|
23.21%
|
20.31%
|
22.37%
|
22.43%
|
22.67%
|
22.52%
|
22.94%
|
24%
|
25.3%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
112.9
|
173.7
|
65.17
|
70.78
|
60.73
|
63.05
|
74.66
|
61.39
|
67.03
|
70.8
|
75.68
|
83.32
|
90.38
|
100.3
|
100.5
|
Net margin
|
21.01%
|
19.55%
|
13.83%
|
16.91%
|
12.41%
|
13.81%
|
16.79%
|
14.76%
|
14.35%
|
13.85%
|
14.87%
|
16.42%
|
16.64%
|
16.84%
|
16.79%
|
EPS
2 |
1.650
|
2.540
|
0.9700
|
1.030
|
0.8700
|
0.9000
|
1.100
|
0.9000
|
0.9900
|
1.040
|
1.106
|
1.208
|
1.307
|
1.453
|
1.453
|
Dividend per Share
2 |
0.4300
|
0.4300
|
0.4300
|
0.5300
|
0.5300
|
0.5252
|
0.5300
|
0.5500
|
0.5500
|
0.5500
|
0.5500
|
0.5800
|
0.5800
|
0.5800
|
0.5800
|
Announcement Date
|
21-10-28
|
22-02-08
|
22-05-12
|
22-07-28
|
22-10-27
|
23-01-31
|
23-05-09
|
23-07-27
|
23-10-26
|
24-02-01
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
0.54
|
-
|
0.01
|
0.01
|
0.01
|
Net Cash position
1 |
277
|
376
|
846
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
0.000739
x
|
-
|
0.000023
x
|
0.000018
x
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
18.2%
|
22.5%
|
26.8%
|
34.3%
|
20.5%
|
17.8%
|
20.6%
|
23.3%
|
ROA (Net income/ Total Assets)
|
11.2%
|
13.6%
|
15.5%
|
18.3%
|
10.8%
|
10.4%
|
12.8%
|
14.6%
|
Assets
1 |
1,421
|
1,354
|
2,023
|
2,398
|
2,500
|
2,803
|
2,916
|
2,940
|
Book Value Per Share
2 |
13.60
|
15.00
|
20.30
|
21.70
|
23.70
|
26.60
|
29.60
|
30.90
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19-05-08
|
20-05-12
|
21-05-11
|
22-05-12
|
23-05-09
|
-
|
-
|
-
|
Last Close Price
126.7
USD Average target price
131.3
USD Spread / Average Target +3.66% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.66% | 8.76B | | -9.33% | 34.78B | | -9.61% | 12.87B | | +7.20% | 9.41B | | +12.75% | 3.51B | | -11.37% | 3.5B | | +2.27% | 3.42B | | -1.05% | 2.87B | | +1.58% | 2.83B | | -7.64% | 2.25B |
Investment Banking
|