Market Closed -
Nyse
16:00:02 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
13.47
USD
|
+1.35%
|
|
+3.46%
|
+13.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,228
|
9,020
|
7,172
|
5,318
|
4,343
|
4,557
|
-
|
-
|
Enterprise Value (EV)
1 |
13,006
|
10,659
|
8,972
|
6,648
|
5,579
|
5,889
|
5,799
|
5,926
|
P/E ratio
|
10.9
x
|
12.3
x
|
9.06
x
|
5.88
x
|
7.1
x
|
7.86
x
|
7.35
x
|
6.94
x
|
Yield
|
2.99%
|
4.1%
|
5.27%
|
6.83%
|
7.89%
|
7.04%
|
7.24%
|
7.31%
|
Capitalization / Revenue
|
2.12
x
|
1.87
x
|
1.41
x
|
1.19
x
|
1
x
|
1.09
x
|
1.08
x
|
1.07
x
|
EV / Revenue
|
2.46
x
|
2.2
x
|
1.77
x
|
1.49
x
|
1.28
x
|
1.41
x
|
1.38
x
|
1.4
x
|
EV / EBITDA
|
10.9
x
|
8.94
x
|
6.74
x
|
6.29
x
|
5.42
x
|
5.94
x
|
5.75
x
|
5.88
x
|
EV / FCF
|
16.5
x
|
14.8
x
|
10.8
x
|
17.8
x
|
8.78
x
|
20.4
x
|
5.86
x
|
8.16
x
|
FCF Yield
|
6.05%
|
6.76%
|
9.26%
|
5.62%
|
11.4%
|
4.89%
|
17.1%
|
12.3%
|
Price to Book
|
-292
x
|
48.3
x
|
19.8
x
|
11.2
x
|
8.72
x
|
9.38
x
|
7.37
x
|
10.5
x
|
Nbr of stocks (in thousands)
|
419,256
|
411,121
|
402,007
|
386,171
|
364,359
|
338,335
|
-
|
-
|
Reference price
2 |
26.78
|
21.94
|
17.84
|
13.77
|
11.92
|
13.47
|
13.47
|
13.47
|
Announcement Date
|
20-02-11
|
21-02-10
|
22-02-10
|
23-02-07
|
24-02-06
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,292
|
4,835
|
5,071
|
4,476
|
4,357
|
4,181
|
4,202
|
4,240
|
EBITDA
1 |
1,192
|
1,193
|
1,331
|
1,058
|
1,030
|
991.2
|
1,009
|
1,008
|
EBIT
1 |
934
|
1,007
|
1,123
|
874
|
846.5
|
809.8
|
823.3
|
845.8
|
Operating Margin
|
17.65%
|
20.82%
|
22.15%
|
19.53%
|
19.43%
|
19.37%
|
19.59%
|
19.95%
|
Earnings before Tax (EBT)
1 |
1,321
|
855.1
|
935.4
|
1,009
|
745.8
|
703.7
|
729.4
|
745.6
|
Net income
1 |
1,058
|
744.3
|
805.8
|
910.6
|
626
|
588.9
|
604.9
|
621.9
|
Net margin
|
20%
|
15.39%
|
15.89%
|
20.35%
|
14.37%
|
14.09%
|
14.39%
|
14.67%
|
EPS
2 |
2.460
|
1.790
|
1.970
|
2.340
|
1.680
|
1.713
|
1.832
|
1.940
|
Free Cash Flow
1 |
786.9
|
720.7
|
830.7
|
373.4
|
635.3
|
288
|
989
|
726
|
FCF margin
|
14.87%
|
14.91%
|
16.38%
|
8.34%
|
14.58%
|
6.89%
|
23.54%
|
17.12%
|
FCF Conversion (EBITDA)
|
66.03%
|
60.42%
|
62.4%
|
35.3%
|
61.67%
|
29.06%
|
98.03%
|
72.03%
|
FCF Conversion (Net income)
|
74.36%
|
96.83%
|
103.09%
|
41.01%
|
101.49%
|
48.9%
|
163.5%
|
116.74%
|
Dividend per Share
2 |
0.8000
|
0.9000
|
0.9400
|
0.9400
|
0.9400
|
0.9488
|
0.9751
|
0.9848
|
Announcement Date
|
20-02-11
|
21-02-10
|
22-02-10
|
23-02-07
|
24-02-06
|
-
|
-
|
-
|
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 |
1,285
|
1,156
|
1,138
|
1,090
|
1,092
|
1,037
|
1,170
|
1,098
|
1,052
|
1,049
|
1,060
|
1,038
|
1,043
|
1,034
|
1,070
|
EBITDA
1 |
364.7
|
284.3
|
309.9
|
276.5
|
214.2
|
256.5
|
297.5
|
261.5
|
214.6
|
252.8
|
252.5
|
250.3
|
246.4
|
249.4
|
255.8
|
EBIT
1 |
316.8
|
237.5
|
264
|
231.6
|
167.8
|
209.9
|
251.6
|
215.5
|
169.5
|
206.2
|
210.2
|
203.8
|
196.4
|
201.8
|
209.9
|
Operating Margin
|
24.66%
|
20.55%
|
23.19%
|
21.26%
|
15.37%
|
20.24%
|
21.5%
|
19.63%
|
16.11%
|
19.65%
|
19.83%
|
19.64%
|
18.84%
|
19.52%
|
19.61%
|
Earnings before Tax (EBT)
1 |
180.9
|
362.2
|
236.2
|
193.7
|
216.5
|
181
|
216.4
|
204.3
|
144.1
|
170
|
183.7
|
178.6
|
172.2
|
183.6
|
189.1
|
Net income
1 |
168.8
|
293.3
|
194
|
173.9
|
249.4
|
151.8
|
176.2
|
171
|
127
|
142.7
|
152.4
|
148.1
|
143
|
150.2
|
154.1
|
Net margin
|
13.14%
|
25.38%
|
17.04%
|
15.96%
|
22.84%
|
14.64%
|
15.06%
|
15.58%
|
12.07%
|
13.6%
|
14.37%
|
14.26%
|
13.72%
|
14.53%
|
14.39%
|
EPS
2 |
0.4200
|
0.7400
|
0.5000
|
0.4500
|
0.6500
|
0.4000
|
0.4700
|
0.4600
|
0.3500
|
0.4100
|
0.4446
|
0.4332
|
0.4212
|
0.4510
|
0.4712
|
Dividend per Share
2 |
0.2350
|
0.2350
|
0.2350
|
0.2350
|
0.2350
|
0.2350
|
0.2350
|
0.2350
|
0.2350
|
-
|
0.2366
|
0.2352
|
0.2347
|
0.2392
|
0.2414
|
Announcement Date
|
22-02-10
|
22-04-28
|
22-08-03
|
22-11-01
|
23-02-07
|
23-05-02
|
23-07-26
|
23-10-25
|
24-02-06
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,779
|
1,639
|
1,800
|
1,331
|
1,236
|
1,331
|
1,241
|
1,368
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.493
x
|
1.374
x
|
1.352
x
|
1.258
x
|
1.2
x
|
1.343
x
|
1.231
x
|
1.357
x
|
Free Cash Flow
1 |
787
|
721
|
831
|
373
|
635
|
288
|
989
|
726
|
ROE (net income / shareholders' equity)
|
-427%
|
1,012%
|
331%
|
164%
|
131%
|
133%
|
108%
|
104%
|
ROA (Net income/ Total Assets)
|
11.9%
|
8.16%
|
9.79%
|
7.91%
|
7.5%
|
7.79%
|
8.02%
|
11.3%
|
Assets
1 |
8,878
|
9,127
|
8,228
|
11,517
|
8,348
|
7,565
|
7,540
|
5,502
|
Book Value Per Share
2 |
-0.0900
|
0.4500
|
0.9000
|
1.230
|
1.370
|
1.440
|
1.830
|
1.280
|
Cash Flow per Share
2 |
2.120
|
2.110
|
2.560
|
1.500
|
2.110
|
1.830
|
2.140
|
0.6200
|
Capex
1 |
128
|
157
|
215
|
208
|
148
|
161
|
171
|
164
|
Capex / Sales
|
2.41%
|
3.24%
|
4.23%
|
4.65%
|
3.39%
|
3.86%
|
4.08%
|
3.87%
|
Announcement Date
|
20-02-11
|
21-02-10
|
22-02-10
|
23-02-07
|
24-02-06
|
-
|
-
|
-
|
Last Close Price
13.47
USD Average target price
13.69
USD Spread / Average Target +1.61% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.00% | 4.56B | | +17.35% | 91.21B | | +7.41% | 69.43B | | -3.71% | 46.28B | | -1.91% | 31.78B | | +7.50% | 21.83B | | -16.97% | 11.95B | | -9.73% | 10.07B | | +11.32% | 9.07B | | -25.92% | 7.68B |
Transaction & Payment Services
|