Market Closed -
London S.E.
04:33:14 2024-03-15 EDT
|
5-day change
|
1st Jan Change
|
39.8
USD
|
+2.95%
|
|
-3.99%
|
-9.79%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,850
|
7,125
|
9,882
|
7,355
|
6,499
|
6,200
|
-
|
-
|
Enterprise Value (EV)
1 |
8,850
|
7,125
|
9,882
|
7,355
|
6,499
|
6,200
|
6,200
|
6,200
|
P/E ratio
|
12.5
x
|
14.4
x
|
9.3
x
|
8.49
x
|
10.1
x
|
9.77
x
|
9.05
x
|
7.88
x
|
Yield
|
2.47%
|
3.13%
|
2.28%
|
3.21%
|
3.74%
|
3.96%
|
4.07%
|
4.42%
|
Capitalization / Revenue
|
3.09
x
|
2.53
x
|
3.36
x
|
2.31
x
|
2.06
x
|
2.03
x
|
1.95
x
|
1.85
x
|
EV / Revenue
|
3.09
x
|
2.53
x
|
3.36
x
|
2.31
x
|
2.06
x
|
2.03
x
|
1.95
x
|
1.85
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.26
x
|
0.97
x
|
1.36
x
|
1.64
x
|
1.24
x
|
1.05
x
|
0.95
x
|
0.84
x
|
Nbr of stocks (in thousands)
|
170,464
|
164,012
|
156,463
|
149,618
|
148,149
|
147,655
|
-
|
-
|
Reference price
2 |
51.92
|
43.44
|
63.16
|
49.16
|
43.87
|
41.99
|
41.99
|
41.99
|
Announcement Date
|
20-01-21
|
21-01-19
|
22-01-24
|
23-01-23
|
24-01-22
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,860
|
2,817
|
2,943
|
3,189
|
3,156
|
3,047
|
3,178
|
3,351
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,118
|
1,113
|
1,202
|
1,311
|
1,059
|
1,019
|
1,095
|
1,111
|
Operating Margin
|
39.09%
|
39.51%
|
40.84%
|
41.11%
|
33.56%
|
33.45%
|
34.44%
|
33.15%
|
Earnings before Tax (EBT)
1 |
1,053
|
672
|
1,446
|
1,152
|
886
|
870.5
|
935.2
|
1,039
|
Net income
1 |
782
|
505
|
1,100
|
878
|
648
|
633.8
|
680.5
|
772.7
|
Net margin
|
27.34%
|
17.93%
|
37.38%
|
27.53%
|
20.53%
|
20.8%
|
21.41%
|
23.06%
|
EPS
2 |
4.160
|
3.020
|
6.790
|
5.790
|
4.350
|
4.296
|
4.642
|
5.327
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.280
|
1.360
|
1.440
|
1.580
|
1.640
|
1.661
|
1.709
|
1.857
|
Announcement Date
|
20-01-21
|
21-01-19
|
22-01-24
|
23-01-23
|
24-01-22
|
-
|
-
|
-
|
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 |
753
|
694
|
774
|
838
|
883
|
848
|
791
|
776
|
741
|
752
|
757.2
|
769.4
|
772.7
|
765.8
|
786.4
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
304
|
230
|
310
|
359
|
412
|
336
|
283
|
280
|
160
|
226
|
254.1
|
264.4
|
266.8
|
242.9
|
268.2
|
Operating Margin
|
40.37%
|
33.14%
|
40.05%
|
42.84%
|
46.66%
|
39.62%
|
35.78%
|
36.08%
|
21.59%
|
30.05%
|
33.56%
|
34.36%
|
34.52%
|
31.72%
|
34.1%
|
Earnings before Tax (EBT)
1 |
269
|
255
|
260
|
278
|
359
|
282
|
226
|
228
|
150
|
203
|
224.1
|
229
|
225.8
|
202
|
231.1
|
Net income
1 |
207
|
195
|
195
|
211
|
277
|
198
|
166
|
168
|
116
|
143
|
160.8
|
166
|
162.5
|
145.1
|
166.4
|
Net margin
|
27.49%
|
28.1%
|
25.19%
|
25.18%
|
31.37%
|
23.35%
|
20.99%
|
21.65%
|
15.65%
|
19.02%
|
21.24%
|
21.57%
|
21.03%
|
18.95%
|
21.16%
|
EPS
2 |
1.340
|
1.270
|
1.290
|
1.400
|
1.840
|
1.330
|
1.110
|
1.130
|
0.7800
|
0.9600
|
1.092
|
1.121
|
1.109
|
0.9761
|
1.137
|
Dividend per Share
2 |
0.3800
|
0.3800
|
0.3800
|
0.4100
|
0.4100
|
0.4100
|
0.4100
|
0.4100
|
0.4100
|
0.4100
|
0.4100
|
0.4212
|
0.4212
|
0.4251
|
0.4231
|
Announcement Date
|
22-01-24
|
22-04-25
|
22-07-26
|
22-10-24
|
23-01-23
|
23-04-19
|
23-07-19
|
23-10-18
|
24-01-22
|
24-04-22
|
-
|
-
|
-
|
-
|
-
|
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)
|
10.5%
|
6.63%
|
14.3%
|
14.2%
|
13.4%
|
11.3%
|
10.9%
|
11.2%
|
ROA (Net income/ Total Assets)
|
1.13%
|
0.71%
|
1.26%
|
0.96%
|
0.77%
|
0.75%
|
0.8%
|
0.84%
|
Assets
1 |
68,959
|
71,127
|
87,371
|
91,373
|
84,156
|
84,211
|
85,369
|
91,989
|
Book Value Per Share
2 |
41.10
|
44.60
|
46.30
|
30.00
|
35.40
|
39.90
|
44.00
|
50.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-01-21
|
21-01-19
|
22-01-24
|
23-01-23
|
24-01-22
|
-
|
-
|
-
|
Last Close Price
41.99
USD Average target price
46.27
USD Spread / Average Target +10.20% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.96% | 201B | | +2.13% | 72.27B | | +9.49% | 57.46B | | +6.85% | 49.55B | | +35.33% | 44.5B | | +2.24% | 42.54B | | -13.31% | 36.74B | | +4.84% | 33.72B | | -96.60% | 32.24B |
Commercial Banks
|