Market Closed -
Nyse
16:00:01 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
306.4
USD
|
+0.54%
|
|
+0.16%
|
-1.75%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
53,426
|
59,732
|
92,049
|
61,123
|
79,836
|
77,868
|
-
|
-
|
Enterprise Value (EV)
1 |
61,950
|
67,797
|
101,498
|
71,494
|
88,311
|
87,653
|
86,848
|
86,721
|
P/E ratio
|
35.4
x
|
33.3
x
|
50.5
x
|
30.7
x
|
33.7
x
|
28.9
x
|
25.6
x
|
24.7
x
|
Yield
|
0.77%
|
0.73%
|
0.62%
|
1.01%
|
0.78%
|
0.94%
|
1.05%
|
1.16%
|
Capitalization / Revenue
|
2.98
x
|
3.25
x
|
4.62
x
|
2.76
x
|
3.46
x
|
3.3
x
|
3.15
x
|
2.99
x
|
EV / Revenue
|
3.46
x
|
3.69
x
|
5.09
x
|
3.23
x
|
3.83
x
|
3.71
x
|
3.51
x
|
3.33
x
|
EV / EBITDA
|
20.3
x
|
19.7
x
|
31.1
x
|
19.8
x
|
20.8
x
|
19.3
x
|
17.7
x
|
16.4
x
|
EV / FCF
|
31.1
x
|
21.8
x
|
54.2
x
|
56.1
x
|
33.5
x
|
33.3
x
|
29.9
x
|
27.3
x
|
FCF Yield
|
3.22%
|
4.58%
|
1.84%
|
1.78%
|
2.98%
|
3%
|
3.34%
|
3.67%
|
Price to Book
|
13
x
|
18.2
x
|
38.6
x
|
19.8
x
|
21.3
x
|
20.2
x
|
16.8
x
|
15.6
x
|
Nbr of stocks (in thousands)
|
274,666
|
243,832
|
261,383
|
257,546
|
255,966
|
254,097
|
-
|
-
|
Reference price
2 |
194.5
|
245.0
|
352.2
|
237.3
|
311.9
|
306.4
|
306.4
|
306.4
|
Announcement Date
|
20-01-30
|
21-01-28
|
22-01-27
|
23-01-26
|
24-01-25
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
17,901
|
18,362
|
19,945
|
22,149
|
23,052
|
23,632
|
24,733
|
26,070
|
EBITDA
1 |
3,057
|
3,441
|
3,268
|
3,608
|
4,239
|
4,532
|
4,915
|
5,278
|
EBIT
1 |
2,611
|
2,860
|
2,695
|
3,027
|
3,617
|
4,076
|
4,464
|
4,875
|
Operating Margin
|
14.59%
|
15.57%
|
13.51%
|
13.67%
|
15.69%
|
17.25%
|
18.05%
|
18.7%
|
Earnings before Tax (EBT)
1 |
1,982
|
2,519
|
2,249
|
2,573
|
3,110
|
3,473
|
3,874
|
3,995
|
Net income
1 |
1,541
|
2,030
|
1,864
|
2,020
|
2,389
|
2,716
|
3,009
|
3,136
|
Net margin
|
8.61%
|
11.06%
|
9.35%
|
9.12%
|
10.36%
|
11.49%
|
12.16%
|
12.03%
|
EPS
2 |
5.497
|
7.360
|
6.980
|
7.720
|
9.250
|
10.60
|
11.98
|
12.39
|
Free Cash Flow
1 |
1,992
|
3,106
|
1,873
|
1,275
|
2,634
|
2,634
|
2,905
|
3,182
|
FCF margin
|
11.13%
|
16.92%
|
9.39%
|
5.76%
|
11.42%
|
11.15%
|
11.74%
|
12.21%
|
FCF Conversion (EBITDA)
|
65.18%
|
90.27%
|
57.3%
|
35.35%
|
62.12%
|
58.12%
|
59.1%
|
60.28%
|
FCF Conversion (Net income)
|
129.27%
|
152.98%
|
100.44%
|
63.14%
|
110.24%
|
96.97%
|
96.55%
|
101.47%
|
Dividend per Share
2 |
1.507
|
1.787
|
2.200
|
2.400
|
2.420
|
2.872
|
3.217
|
3.551
|
Announcement Date
|
20-01-30
|
21-01-28
|
22-01-27
|
23-01-26
|
24-01-25
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
5,147
|
4,762
|
4,999
|
5,872
|
6,047
|
5,230
|
5,442
|
6,241
|
6,117
|
5,252
|
5,367
|
6,344
|
6,368
|
5,481
|
5,621
|
EBITDA
1 |
834.2
|
533.4
|
693
|
976.1
|
1,124
|
814.5
|
879.1
|
1,305
|
1,266
|
788.6
|
896.2
|
1,348
|
1,370
|
903.4
|
979.9
|
EBIT
1 |
770.8
|
393.8
|
549.5
|
832.8
|
978.4
|
671
|
725
|
1,146
|
1,111
|
634.3
|
809.5
|
1,240
|
1,277
|
803.8
|
895.4
|
Operating Margin
|
14.98%
|
8.27%
|
10.99%
|
14.18%
|
16.18%
|
12.83%
|
13.32%
|
18.37%
|
18.16%
|
12.08%
|
15.08%
|
19.54%
|
20.05%
|
14.66%
|
15.93%
|
Earnings before Tax (EBT)
1 |
611.5
|
308.9
|
461.1
|
739.9
|
877.2
|
494.9
|
614.8
|
1,012
|
1,009
|
474
|
640
|
1,124
|
1,157
|
686.5
|
-
|
Net income
1 |
502.2
|
304
|
370.8
|
577.9
|
685.1
|
386.3
|
477.4
|
793.7
|
761.5
|
356.2
|
505.2
|
850.3
|
857.9
|
504.7
|
546
|
Net margin
|
9.76%
|
6.38%
|
7.42%
|
9.84%
|
11.33%
|
7.39%
|
8.77%
|
12.72%
|
12.45%
|
6.78%
|
9.41%
|
13.4%
|
13.47%
|
9.21%
|
9.71%
|
EPS
2 |
1.880
|
1.150
|
1.410
|
2.210
|
2.620
|
1.480
|
1.840
|
3.070
|
2.950
|
1.390
|
1.970
|
3.323
|
3.413
|
2.057
|
-
|
Dividend per Share
2 |
0.5500
|
0.6000
|
0.6000
|
0.6000
|
0.6000
|
0.6000
|
0.6050
|
0.6050
|
0.6050
|
0.6050
|
0.6455
|
0.7492
|
0.7492
|
0.7492
|
0.7859
|
Announcement Date
|
21-10-26
|
22-01-27
|
22-04-26
|
22-07-27
|
22-10-25
|
23-01-26
|
23-04-25
|
23-07-25
|
23-10-24
|
24-01-25
|
24-04-23
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
8,523
|
8,066
|
9,449
|
10,371
|
8,475
|
9,786
|
8,980
|
8,853
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.788
x
|
2.344
x
|
2.892
x
|
2.875
x
|
1.999
x
|
2.159
x
|
1.827
x
|
1.677
x
|
Free Cash Flow
1 |
1,992
|
3,106
|
1,873
|
1,275
|
2,634
|
2,634
|
2,905
|
3,182
|
ROE (net income / shareholders' equity)
|
39.2%
|
52.5%
|
61.7%
|
72.9%
|
70.1%
|
70.2%
|
67.3%
|
69.2%
|
ROA (Net income/ Total Assets)
|
7.78%
|
9.93%
|
9.08%
|
9.34%
|
10.5%
|
15.6%
|
12.6%
|
13.3%
|
Assets
1 |
19,815
|
20,449
|
20,534
|
21,630
|
22,750
|
17,420
|
23,789
|
23,664
|
Book Value Per Share
2 |
14.90
|
13.40
|
9.120
|
12.00
|
14.60
|
15.20
|
18.20
|
19.70
|
Cash Flow per Share
2 |
8.280
|
12.40
|
8.400
|
7.330
|
13.60
|
12.40
|
13.30
|
14.20
|
Capex
1 |
329
|
304
|
372
|
645
|
888
|
613
|
537
|
519
|
Capex / Sales
|
1.84%
|
1.65%
|
1.87%
|
2.91%
|
3.85%
|
2.6%
|
2.17%
|
1.99%
|
Announcement Date
|
20-01-30
|
21-01-28
|
22-01-27
|
23-01-26
|
24-01-25
|
-
|
-
|
-
|
Last Close Price
306.4
USD Average target price
337.5
USD Spread / Average Target +10.12% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.75% | 77.87B | | -12.97% | 30.63B | | -13.83% | 14.66B | | -3.81% | 13.83B | | -16.12% | 11.43B | | -16.71% | 7.04B | | -8.10% | 6.89B | | -14.49% | 2.75B | | -15.90% | 2.71B | | -30.96% | 2.39B |
Paint & Coating
|