Delayed
OTC Markets
11:10:11 2024-06-21 EDT
|
5-day change
|
1st Jan Change
|
35.4
USD
|
-1.83%
|
|
+3.48%
|
+8.99%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
27,905
|
23,850
|
31,442
|
25,053
|
24,163
|
27,087
|
-
|
-
|
Enterprise Value (EV)
1 |
27,905
|
23,850
|
31,442
|
25,053
|
24,163
|
27,087
|
27,087
|
27,087
|
P/E ratio
|
11.5
x
|
17.1
x
|
12.3
x
|
8.9
x
|
7.3
x
|
8.62
x
|
8.75
x
|
8.1
x
|
Yield
|
1.49%
|
0.77%
|
5.3%
|
6.66%
|
7.07%
|
7.2%
|
6.95%
|
7.49%
|
Capitalization / Revenue
|
3.66
x
|
3.31
x
|
4.16
x
|
2.91
x
|
2.15
x
|
2.45
x
|
2.37
x
|
2.27
x
|
EV / Revenue
|
3.66
x
|
3.31
x
|
4.16
x
|
2.91
x
|
2.15
x
|
2.45
x
|
2.37
x
|
2.27
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.48
x
|
1.19
x
|
1.46
x
|
1.29
x
|
1.09
x
|
1.18
x
|
1.14
x
|
1.08
x
|
Nbr of stocks (in thousands)
|
416,113
|
416,373
|
416,673
|
417,000
|
411,498
|
402,239
|
-
|
-
|
Reference price
2 |
67.06
|
57.28
|
75.46
|
60.08
|
58.72
|
67.34
|
67.34
|
67.34
|
Announcement Date
|
20-02-13
|
21-02-11
|
22-02-10
|
23-02-09
|
24-02-08
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,629
|
7,195
|
7,558
|
8,612
|
11,224
|
11,045
|
11,430
|
11,936
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,209
|
3,039
|
3,162
|
3,794
|
4,398
|
4,052
|
4,295
|
4,620
|
Operating Margin
|
42.06%
|
42.24%
|
41.84%
|
44.05%
|
39.18%
|
36.69%
|
37.58%
|
38.71%
|
Earnings before Tax (EBT)
1 |
3,116
|
1,847
|
3,418
|
3,500
|
4,179
|
3,787
|
3,886
|
4,136
|
Net income
1 |
2,489
|
1,440
|
2,614
|
2,864
|
3,402
|
3,166
|
3,009
|
3,166
|
Net margin
|
32.63%
|
20.01%
|
34.59%
|
33.26%
|
30.31%
|
28.67%
|
26.33%
|
26.53%
|
EPS
2 |
5.850
|
3.340
|
6.150
|
6.750
|
8.040
|
7.811
|
7.700
|
8.314
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.000
|
0.4400
|
4.000
|
4.000
|
4.150
|
4.850
|
4.680
|
5.043
|
Announcement Date
|
20-02-13
|
21-02-11
|
22-02-10
|
23-02-09
|
24-02-08
|
-
|
-
|
-
|
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 |
1,887
|
2,116
|
2,123
|
2,115
|
2,257
|
3,060
|
2,775
|
2,715
|
2,674
|
2,708
|
2,787
|
2,808
|
2,818
|
2,848
|
2,907
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
809
|
596
|
1,052
|
1,048
|
1,097
|
1,559
|
1,756
|
1,142
|
1,006
|
696
|
1,195
|
1,152
|
1,097
|
-
|
-
|
Operating Margin
|
42.87%
|
28.17%
|
49.55%
|
49.55%
|
48.6%
|
50.95%
|
63.28%
|
42.06%
|
37.62%
|
25.7%
|
42.88%
|
41.02%
|
38.92%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
823
|
571
|
1,023
|
945
|
962
|
1,062
|
1,202
|
1,079
|
836
|
680
|
1,100
|
1,055
|
998.6
|
600.5
|
1,099
|
Net income
1 |
663
|
458
|
811
|
776
|
818
|
882
|
966
|
877
|
677
|
506
|
857.9
|
822.1
|
1,076
|
448.8
|
836.4
|
Net margin
|
35.14%
|
21.64%
|
38.2%
|
36.69%
|
36.24%
|
28.82%
|
34.81%
|
32.3%
|
25.32%
|
18.69%
|
30.78%
|
29.27%
|
38.17%
|
15.76%
|
28.77%
|
EPS
2 |
1.560
|
1.070
|
1.920
|
1.830
|
1.930
|
2.080
|
2.290
|
2.070
|
1.590
|
1.180
|
2.100
|
2.054
|
2.442
|
1.289
|
2.102
|
Dividend per Share
|
3.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.150
|
-
|
-
|
-
|
4.500
|
-
|
-
|
Announcement Date
|
22-02-10
|
22-05-12
|
22-08-11
|
22-11-09
|
23-02-09
|
23-05-16
|
23-08-10
|
23-11-09
|
24-02-08
|
24-05-16
|
-
|
-
|
-
|
-
|
-
|
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)
|
14.3%
|
8%
|
13%
|
14%
|
15.8%
|
13.7%
|
12.8%
|
13.2%
|
ROA (Net income/ Total Assets)
|
0.87%
|
0.47%
|
0.79%
|
0.82%
|
0.97%
|
0.86%
|
0.79%
|
0.83%
|
Assets
1 |
287,281
|
305,732
|
330,551
|
348,097
|
350,722
|
368,876
|
379,967
|
381,497
|
Book Value Per Share
2 |
45.30
|
48.10
|
51.80
|
46.60
|
53.90
|
57.20
|
58.90
|
62.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-13
|
21-02-11
|
22-02-10
|
23-02-09
|
24-02-08
|
-
|
-
|
-
|
Last Close Price
67.34
EUR Average target price
75.55
EUR Spread / Average Target +12.19% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.81% | 571B | | +18.15% | 313B | | +18.32% | 256B | | +22.80% | 188B | | +27.52% | 172B | | +8.07% | 162B | | -2.54% | 152B | | +5.41% | 146B | | +14.20% | 142B |
Other Banks
|