Delayed
Nyse
|
5-day change
|
1st Jan Change
|
- USD
|
-.--%
|
|
+0.20%
|
-2.15%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
437,160
|
387,335
|
467,966
|
393,343
|
491,761
|
332,896
|
-
|
-
|
Enterprise Value (EV)
1 |
437,160
|
387,335
|
467,966
|
393,343
|
491,761
|
332,896
|
332,896
|
332,896
|
P/E ratio
|
13
x
|
14.3
x
|
10.3
x
|
11.1
x
|
10.5
x
|
12.5
x
|
12.3
x
|
11.4
x
|
Yield
|
2.44%
|
2.83%
|
2.4%
|
2.98%
|
2.41%
|
2.3%
|
2.42%
|
2.57%
|
Capitalization / Revenue
|
3.78
x
|
3.24
x
|
3.85
x
|
3.06
x
|
3.11
x
|
2.02
x
|
2.01
x
|
1.96
x
|
EV / Revenue
|
3.78
x
|
3.24
x
|
3.85
x
|
3.06
x
|
3.11
x
|
2.02
x
|
2.01
x
|
1.96
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
4.13
x
|
4.27
x
|
4.5
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.83
x
|
1.55
x
|
1.8
x
|
1.49
x
|
1.63
x
|
1.78
x
|
1.66
x
|
1.59
x
|
Nbr of stocks (in thousands)
|
3,136,012
|
3,048,203
|
2,955,266
|
2,933,205
|
2,891,008
|
1,647,105
|
-
|
-
|
Reference price
2 |
139.4
|
127.1
|
158.4
|
134.1
|
170.1
|
202.1
|
202.1
|
202.1
|
Announcement Date
|
20-01-14
|
21-01-15
|
22-01-14
|
23-01-13
|
24-01-12
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
115,627
|
119,543
|
121,649
|
128,695
|
158,104
|
164,907
|
165,834
|
170,277
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
80,642
|
77,967
|
74,012
|
EBIT
1 |
50,130
|
52,887
|
50,306
|
52,555
|
70,932
|
73,481
|
71,175
|
67,283
|
Operating Margin
|
43.35%
|
44.24%
|
41.35%
|
40.84%
|
44.86%
|
44.56%
|
42.92%
|
39.51%
|
Earnings before Tax (EBT)
1 |
44,545
|
35,407
|
59,562
|
46,166
|
61,612
|
63,087
|
62,410
|
65,277
|
Net income
1 |
34,642
|
27,410
|
46,503
|
35,892
|
47,760
|
46,850
|
46,123
|
47,039
|
Net margin
|
29.96%
|
22.93%
|
38.23%
|
27.89%
|
30.21%
|
28.41%
|
27.81%
|
27.63%
|
EPS
2 |
10.72
|
8.880
|
15.36
|
12.09
|
16.23
|
16.16
|
16.41
|
17.68
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
3.400
|
3.600
|
3.800
|
4.000
|
4.100
|
4.644
|
4.888
|
5.200
|
Announcement Date
|
20-01-14
|
21-01-15
|
22-01-14
|
23-01-13
|
24-01-12
|
-
|
-
|
-
|
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 |
29,257
|
30,717
|
30,715
|
32,716
|
34,547
|
38,349
|
41,307
|
39,874
|
38,574
|
41,934
|
41,367
|
40,974
|
40,044
|
41,842
|
41,577
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
11,369
|
11,526
|
11,966
|
13,538
|
15,525
|
18,242
|
20,485
|
18,117
|
14,088
|
19,177
|
18,959
|
18,419
|
16,989
|
18,110
|
18,110
|
Operating Margin
|
38.86%
|
37.52%
|
38.96%
|
41.38%
|
44.94%
|
47.57%
|
49.59%
|
45.44%
|
36.52%
|
45.73%
|
45.83%
|
44.95%
|
42.43%
|
43.28%
|
43.56%
|
Earnings before Tax (EBT)
1 |
12,657
|
10,063
|
10,865
|
12,001
|
13,237
|
15,967
|
17,586
|
16,733
|
11,326
|
17,293
|
16,106
|
15,417
|
14,126
|
16,135
|
15,718
|
Net income
1 |
9,927
|
7,845
|
8,195
|
9,255
|
10,598
|
12,193
|
14,011
|
12,685
|
8,870
|
12,942
|
11,935
|
11,230
|
10,317
|
11,923
|
11,576
|
Net margin
|
33.93%
|
25.54%
|
26.68%
|
28.29%
|
30.68%
|
31.79%
|
33.92%
|
31.81%
|
22.99%
|
30.86%
|
28.85%
|
27.41%
|
25.77%
|
28.49%
|
27.84%
|
EPS
2 |
3.330
|
2.630
|
2.760
|
3.120
|
3.570
|
4.100
|
4.750
|
4.330
|
3.040
|
4.440
|
4.103
|
3.927
|
3.633
|
4.137
|
4.081
|
Dividend per Share
2 |
1.000
|
1.000
|
1.000
|
1.000
|
1.000
|
1.000
|
1.000
|
1.050
|
1.050
|
1.150
|
1.150
|
1.165
|
1.165
|
1.185
|
1.193
|
Announcement Date
|
22-01-14
|
22-04-13
|
22-07-14
|
22-10-14
|
23-01-13
|
23-04-14
|
23-07-14
|
23-10-13
|
24-01-12
|
24-04-12
|
-
|
-
|
-
|
-
|
-
|
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)
|
15%
|
12%
|
19%
|
14%
|
17%
|
14.9%
|
14%
|
14.1%
|
ROA (Net income/ Total Assets)
|
1.33%
|
0.91%
|
1.3%
|
0.98%
|
1.3%
|
1.2%
|
1.15%
|
1.13%
|
Assets
1 |
2,604,662
|
3,012,088
|
3,577,154
|
3,662,449
|
3,673,846
|
3,904,144
|
4,021,195
|
4,175,090
|
Book Value Per Share
2 |
76.00
|
81.80
|
88.10
|
90.30
|
104.0
|
114.0
|
122.0
|
127.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-01-14
|
21-01-15
|
22-01-14
|
23-01-13
|
24-01-12
|
-
|
-
|
-
|
Last Close Price
202.1
USD Average target price
207.8
USD Spread / Average Target +2.83% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.53% | 304B | | +23.30% | 251B | | +26.36% | 217B | | +26.88% | 180B | | +29.87% | 169B | | +9.60% | 165B | | +8.07% | 149B | | +9.36% | 134B | | -14.57% | 131B |
Other Banks
|