Delayed
Nyse
10:35:39 2024-06-26 EDT
|
5-day change
|
1st Jan Change
|
25.03
USD
|
-0.32%
|
|
+0.64%
|
+7.20%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,745
|
4,784
|
6,966
|
5,462
|
5,506
|
5,543
|
-
|
-
|
Enterprise Value (EV)
1 |
5,745
|
4,784
|
6,966
|
5,462
|
5,506
|
5,543
|
5,543
|
5,543
|
P/E ratio
|
11.3
x
|
14.1
x
|
9.77
x
|
7.59
x
|
10.9
x
|
10.1
x
|
8.42
x
|
7.6
x
|
Yield
|
3.06%
|
4.08%
|
2.76%
|
3.62%
|
4.04%
|
4.02%
|
4.18%
|
4.41%
|
Capitalization / Revenue
|
2.94
x
|
2.37
x
|
3.51
x
|
2.48
x
|
2.48
x
|
2.71
x
|
2.35
x
|
2.23
x
|
EV / Revenue
|
2.94
x
|
2.37
x
|
3.51
x
|
2.48
x
|
2.48
x
|
2.71
x
|
2.35
x
|
2.23
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.31
x
|
1.04
x
|
1.46
x
|
1.39
x
|
1.21
x
|
1.16
x
|
1.04
x
|
0.9
x
|
Nbr of stocks (in thousands)
|
146,545
|
147,806
|
145,511
|
145,458
|
146,242
|
146,440
|
-
|
-
|
Reference price
2 |
39.20
|
32.37
|
47.87
|
37.55
|
37.65
|
37.85
|
37.85
|
37.85
|
Announcement Date
|
20-01-24
|
21-01-26
|
22-01-20
|
23-01-18
|
24-01-17
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,952
|
2,019
|
1,983
|
2,206
|
2,221
|
2,044
|
2,357
|
2,490
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
939.9
|
858.1
|
907
|
1,058
|
1,020
|
975.7
|
1,065
|
-
|
Operating Margin
|
48.16%
|
42.5%
|
45.74%
|
47.96%
|
45.92%
|
47.73%
|
45.2%
|
-
|
Earnings before Tax (EBT)
1 |
765
|
484.7
|
989.4
|
964.2
|
696.2
|
631.3
|
877
|
922.9
|
Net income
1 |
540.9
|
340.5
|
727.3
|
724.7
|
507.8
|
548.7
|
642.8
|
748.4
|
Net margin
|
27.71%
|
16.86%
|
36.68%
|
32.85%
|
22.86%
|
26.84%
|
27.27%
|
30.06%
|
EPS
2 |
3.470
|
2.300
|
4.900
|
4.950
|
3.460
|
3.764
|
4.493
|
4.979
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.200
|
1.320
|
1.320
|
1.360
|
1.520
|
1.520
|
1.584
|
1.670
|
Announcement Date
|
20-01-24
|
21-01-26
|
22-01-20
|
23-01-18
|
24-01-17
|
-
|
-
|
-
|
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 |
509.4
|
497.6
|
522.7
|
582.2
|
603.8
|
613.9
|
567.8
|
550.3
|
488.7
|
537.7
|
388.1
|
560.2
|
569.6
|
566.7
|
576.6
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
225.8
|
222.4
|
245.3
|
292.3
|
298.2
|
295
|
266.7
|
246.6
|
211.5
|
217.8
|
241.2
|
253.3
|
262.6
|
251.3
|
263.6
|
Operating Margin
|
44.33%
|
44.69%
|
46.94%
|
50.2%
|
49.38%
|
48.06%
|
46.96%
|
44.8%
|
43.28%
|
40.51%
|
62.15%
|
45.22%
|
46.11%
|
44.34%
|
45.71%
|
Earnings before Tax (EBT)
1 |
269.4
|
213.7
|
227.9
|
262.6
|
259.9
|
259.9
|
221.7
|
124.2
|
90.35
|
161
|
155.2
|
203.7
|
211.4
|
204.5
|
213.6
|
Net income
1 |
192.1
|
162.7
|
169.8
|
194.8
|
197.5
|
193.9
|
165.8
|
87.42
|
60.64
|
114.8
|
136.7
|
147.4
|
153.5
|
145.2
|
153.7
|
Net margin
|
37.71%
|
32.71%
|
32.48%
|
33.45%
|
32.71%
|
31.58%
|
29.2%
|
15.89%
|
12.41%
|
21.35%
|
35.23%
|
26.3%
|
26.94%
|
25.63%
|
26.65%
|
EPS
2 |
1.310
|
1.110
|
1.160
|
1.330
|
1.350
|
1.320
|
1.130
|
0.6000
|
0.4100
|
0.7800
|
0.9419
|
1.010
|
1.053
|
1.023
|
1.095
|
Dividend per Share
2 |
0.3300
|
0.3400
|
0.3400
|
0.3400
|
0.3400
|
0.3800
|
0.3800
|
0.3800
|
0.3800
|
0.3800
|
0.3800
|
0.3800
|
0.3800
|
0.3950
|
0.3950
|
Announcement Date
|
22-01-20
|
22-04-21
|
22-07-21
|
22-10-20
|
23-01-18
|
23-04-19
|
23-07-19
|
23-10-18
|
24-01-17
|
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)
|
12.3%
|
7.51%
|
15.7%
|
16.6%
|
12.6%
|
12.1%
|
12.8%
|
14.9%
|
ROA (Net income/ Total Assets)
|
1.2%
|
0.75%
|
1.39%
|
1.22%
|
1.01%
|
0.91%
|
1.08%
|
1.16%
|
Assets
1 |
45,075
|
45,404
|
52,324
|
59,374
|
50,213
|
60,541
|
59,520
|
64,520
|
Book Value Per Share
2 |
29.90
|
31.20
|
32.80
|
27.10
|
31.20
|
32.60
|
36.40
|
42.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-01-24
|
21-01-26
|
22-01-20
|
23-01-18
|
24-01-17
|
-
|
-
|
-
|
Last Close Price
37.85
USD Average target price
42.81
USD Spread / Average Target +13.11% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.70% | 569B | | +15.59% | 308B | | +20.94% | 259B | | +24.52% | 188B | | +28.19% | 172B | | +8.21% | 160B | | -0.45% | 156B | | +7.67% | 150B | | +13.51% | 143B |
Other Banks
|