Market Closed -
London S.E.
10:14:04 2024-05-22 EDT
|
After market
12:58:29
|
352.5
USD
|
-0.74%
|
|
338.4
|
-3.98%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,055
|
15,352
|
22,742
|
20,352
|
19,466
|
20,691
|
-
|
-
|
Enterprise Value (EV)
1 |
16,399
|
16,265
|
23,687
|
21,445
|
21,426
|
22,005
|
21,788
|
21,721
|
P/E ratio
|
26.9
x
|
29.6
x
|
33.4
x
|
29.2
x
|
30.4
x
|
32.3
x
|
28.4
x
|
25.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
6.26
x
|
6.49
x
|
8.16
x
|
6.85
x
|
6.58
x
|
6.97
x
|
6.57
x
|
6.23
x
|
EV / Revenue
|
6.81
x
|
6.88
x
|
8.5
x
|
7.22
x
|
7.25
x
|
7.42
x
|
6.92
x
|
6.54
x
|
EV / EBITDA
|
19.8
x
|
19.7
x
|
24.5
x
|
20.9
x
|
19.9
x
|
20.5
x
|
19.1
x
|
17.7
x
|
EV / FCF
|
34.2
x
|
26.3
x
|
40.4
x
|
49.2
x
|
48.5
x
|
29.5
x
|
26.5
x
|
26.8
x
|
FCF Yield
|
2.92%
|
3.8%
|
2.47%
|
2.03%
|
2.06%
|
3.39%
|
3.77%
|
3.73%
|
Price to Book
|
-73.6
x
|
66.4
x
|
61.6
x
|
41
x
|
17
x
|
11.2
x
|
8.82
x
|
7.28
x
|
Nbr of stocks (in thousands)
|
64,434
|
62,048
|
61,036
|
59,408
|
59,127
|
59,320
|
-
|
-
|
Reference price
2 |
233.6
|
247.4
|
372.6
|
342.6
|
329.2
|
348.8
|
348.8
|
348.8
|
Announcement Date
|
2/4/20
|
2/2/21
|
2/1/22
|
2/15/23
|
2/6/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,407
|
2,365
|
2,786
|
2,972
|
2,956
|
2,967
|
3,150
|
3,319
|
EBITDA
1 |
829.9
|
824.2
|
965.9
|
1,029
|
1,079
|
1,073
|
1,143
|
1,225
|
EBIT
1 |
734.3
|
699.4
|
841.4
|
898.1
|
912.9
|
919.2
|
990.8
|
1,055
|
Operating Margin
|
30.51%
|
29.57%
|
30.2%
|
30.22%
|
30.88%
|
30.98%
|
31.45%
|
31.8%
|
Earnings before Tax (EBT)
1 |
678.2
|
610.9
|
806.2
|
837.8
|
736.2
|
731.8
|
806.4
|
871.1
|
Net income
1 |
592.2
|
521.6
|
692.8
|
707.8
|
642.2
|
637.3
|
719.3
|
763.5
|
Net margin
|
24.61%
|
22.05%
|
24.87%
|
23.81%
|
21.72%
|
21.48%
|
22.84%
|
23%
|
EPS
2 |
8.690
|
8.360
|
11.17
|
11.73
|
10.84
|
10.80
|
12.29
|
13.59
|
Free Cash Flow
1 |
479.3
|
618.1
|
586
|
435.7
|
442.2
|
746
|
821
|
810.6
|
FCF margin
|
19.91%
|
26.13%
|
21.03%
|
14.66%
|
14.96%
|
25.14%
|
26.06%
|
24.42%
|
FCF Conversion (EBITDA)
|
57.75%
|
75%
|
60.67%
|
42.37%
|
40.99%
|
69.55%
|
71.85%
|
66.19%
|
FCF Conversion (Net income)
|
80.93%
|
118.51%
|
84.58%
|
61.57%
|
68.85%
|
117.05%
|
114.14%
|
106.17%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/4/20
|
2/2/21
|
2/1/22
|
2/15/23
|
2/6/24
|
-
|
-
|
-
|
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 |
836.4
|
690.6
|
714.3
|
708.6
|
858.5
|
684.7
|
740.6
|
711.7
|
819.5
|
636.8
|
699.6
|
736.6
|
888.2
|
686.6
|
749.9
|
EBITDA
1 |
304.8
|
242
|
237.3
|
228.8
|
320.5
|
214.7
|
258
|
272.3
|
333.8
|
220.4
|
244.2
|
272.5
|
355.5
|
224.3
|
270.3
|
EBIT
1 |
272.8
|
209.3
|
203.1
|
196.6
|
289.2
|
183.6
|
219.1
|
224.5
|
285.7
|
171.9
|
204
|
228
|
315
|
187.8
|
225.3
|
Operating Margin
|
32.61%
|
30.31%
|
28.43%
|
27.74%
|
33.68%
|
26.81%
|
29.59%
|
31.54%
|
34.86%
|
26.99%
|
29.16%
|
30.95%
|
35.46%
|
27.35%
|
30.05%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
183.4
|
275.5
|
165.2
|
180.3
|
153.2
|
237.6
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
216.2
|
159.8
|
164.9
|
156
|
227.1
|
140.9
|
150.6
|
134.6
|
216.2
|
102.2
|
135.5
|
155
|
243.9
|
133.6
|
162.7
|
Net margin
|
25.85%
|
23.14%
|
23.08%
|
22.02%
|
26.45%
|
20.58%
|
20.33%
|
18.91%
|
26.38%
|
16.05%
|
19.38%
|
21.05%
|
27.46%
|
19.47%
|
21.7%
|
EPS
2 |
3.520
|
2.620
|
2.720
|
2.600
|
3.810
|
2.380
|
2.550
|
2.270
|
3.650
|
1.720
|
2.317
|
2.663
|
4.053
|
2.250
|
2.770
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/1/22
|
5/3/22
|
8/2/22
|
11/1/22
|
2/15/23
|
5/9/23
|
8/2/23
|
11/7/23
|
2/6/24
|
5/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,344
|
913
|
945
|
1,093
|
1,960
|
1,314
|
1,098
|
1,030
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.619
x
|
1.108
x
|
0.9779
x
|
1.063
x
|
1.816
x
|
1.225
x
|
0.9606
x
|
0.8411
x
|
Free Cash Flow
1 |
479
|
618
|
586
|
436
|
442
|
746
|
821
|
811
|
ROE (net income / shareholders' equity)
|
87.7%
|
243%
|
232%
|
166%
|
84.2%
|
44.7%
|
35.3%
|
31%
|
ROA (Net income/ Total Assets)
|
18.9%
|
21.1%
|
23.4%
|
22.7%
|
17.6%
|
14.3%
|
14.3%
|
14%
|
Assets
1 |
3,142
|
2,473
|
2,960
|
3,112
|
3,646
|
4,472
|
5,044
|
5,437
|
Book Value Per Share
2 |
-3.170
|
3.730
|
6.050
|
8.360
|
19.40
|
31.10
|
39.50
|
47.90
|
Cash Flow per Share
2 |
9.430
|
12.70
|
12.00
|
10.10
|
10.20
|
12.90
|
14.20
|
16.80
|
Capex
1 |
164
|
172
|
161
|
176
|
161
|
156
|
163
|
169
|
Capex / Sales
|
6.81%
|
7.29%
|
5.79%
|
5.92%
|
5.43%
|
5.27%
|
5.19%
|
5.08%
|
Announcement Date
|
2/4/20
|
2/2/21
|
2/1/22
|
2/15/23
|
2/6/24
|
-
|
-
|
-
|
Last Close Price
348.8
USD Average target price
326
USD Spread / Average Target -6.53% Consensus |