Market Closed -
Nyse
04:00:02 2024-05-31 pm EDT
|
5-day change
|
1st Jan Change
|
49.7
USD
|
+1.24%
|
|
+0.38%
|
+20.57%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,513
|
4,800
|
3,986
|
4,010
|
5,408
|
6,543
|
-
|
-
|
Enterprise Value (EV)
1 |
7,219
|
5,432
|
4,631
|
4,848
|
6,096
|
7,134
|
6,956
|
6,705
|
P/E ratio
|
25.8
x
|
41.4
x
|
31.9
x
|
21.3
x
|
29
x
|
19.3
x
|
16.4
x
|
14.5
x
|
Yield
|
1.53%
|
2.17%
|
2.61%
|
2.61%
|
1.94%
|
1.74%
|
1.79%
|
1.91%
|
Capitalization / Revenue
|
1.65
x
|
1.29
x
|
1.13
x
|
1.11
x
|
1.25
x
|
1.43
x
|
1.37
x
|
1.33
x
|
EV / Revenue
|
1.83
x
|
1.46
x
|
1.31
x
|
1.34
x
|
1.41
x
|
1.56
x
|
1.46
x
|
1.36
x
|
EV / EBITDA
|
13.1
x
|
11.6
x
|
11.8
x
|
15.4
x
|
12.3
x
|
11.8
x
|
10.4
x
|
9.36
x
|
EV / FCF
|
29.3
x
|
21.5
x
|
23.7
x
|
-41.7
x
|
23.6
x
|
21.9
x
|
19.4
x
|
15.8
x
|
FCF Yield
|
3.42%
|
4.66%
|
4.22%
|
-2.4%
|
4.24%
|
4.57%
|
5.14%
|
6.34%
|
Price to Book
|
3.63
x
|
2.72
x
|
2.21
x
|
2.2
x
|
2.79
x
|
3.03
x
|
2.65
x
|
2.32
x
|
Nbr of stocks (in thousands)
|
130,860
|
130,263
|
130,268
|
130,696
|
131,209
|
131,654
|
-
|
-
|
Reference price
2 |
49.77
|
36.85
|
30.60
|
30.68
|
41.22
|
49.70
|
49.70
|
49.70
|
Announcement Date
|
2/17/20
|
2/23/21
|
2/23/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,945
|
3,728
|
3,541
|
3,615
|
4,321
|
4,577
|
4,778
|
4,915
|
EBITDA
1 |
550
|
467.4
|
391.3
|
315.1
|
495.3
|
606.4
|
670.1
|
716.1
|
EBIT
1 |
445.5
|
366.6
|
291.4
|
224.1
|
411.5
|
519.4
|
583.8
|
630.9
|
Operating Margin
|
11.29%
|
9.83%
|
8.23%
|
6.2%
|
9.52%
|
11.35%
|
12.22%
|
12.84%
|
Earnings before Tax (EBT)
1 |
341.8
|
186.8
|
133.6
|
154.4
|
223.8
|
453.2
|
545.5
|
-
|
Net income
1 |
253.7
|
116.3
|
125.9
|
188.7
|
186.7
|
341.6
|
402.5
|
454.8
|
Net margin
|
6.43%
|
3.12%
|
3.56%
|
5.22%
|
4.32%
|
7.46%
|
8.42%
|
9.25%
|
EPS
2 |
1.930
|
0.8900
|
0.9600
|
1.440
|
1.420
|
2.578
|
3.030
|
3.436
|
Free Cash Flow
1 |
246.6
|
253.1
|
195.2
|
-116.3
|
258.4
|
326
|
357.8
|
424.8
|
FCF margin
|
6.25%
|
6.79%
|
5.51%
|
-3.22%
|
5.98%
|
7.12%
|
7.49%
|
8.64%
|
FCF Conversion (EBITDA)
|
44.83%
|
54.16%
|
49.89%
|
-
|
52.18%
|
53.76%
|
53.4%
|
59.32%
|
FCF Conversion (Net income)
|
97.2%
|
217.61%
|
154.97%
|
-
|
138.38%
|
95.43%
|
88.9%
|
93.39%
|
Dividend per Share
2 |
0.7600
|
0.8000
|
0.8000
|
0.8000
|
0.8000
|
0.8668
|
0.8911
|
0.9514
|
Announcement Date
|
2/17/20
|
2/23/21
|
2/23/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
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 |
919.5
|
821.1
|
882.2
|
872.9
|
1,039
|
980.3
|
1,080
|
1,095
|
1,165
|
1,087
|
1,129
|
1,135
|
1,229
|
1,126
|
1,165
|
EBITDA
1 |
108.2
|
50.76
|
87.14
|
43.66
|
133.5
|
102.8
|
133.9
|
115.5
|
143.1
|
139.8
|
143.6
|
146.6
|
167.3
|
152.3
|
153.5
|
EBIT
1 |
85.35
|
27.21
|
63.9
|
21.19
|
111.8
|
81.25
|
112.9
|
94.99
|
122.4
|
118.2
|
124.8
|
127.7
|
148.5
|
131.1
|
131.8
|
Operating Margin
|
9.28%
|
3.31%
|
7.24%
|
2.43%
|
10.76%
|
8.29%
|
10.45%
|
8.68%
|
10.5%
|
10.87%
|
11.05%
|
11.26%
|
12.08%
|
11.64%
|
11.31%
|
Earnings before Tax (EBT)
1 |
20.8
|
-10.5
|
57.71
|
42.45
|
64.7
|
34.45
|
76.46
|
41.41
|
71.44
|
98.06
|
112.6
|
113.4
|
133.6
|
-
|
-
|
Net income
1 |
16.7
|
-15.82
|
44.78
|
38.4
|
121.3
|
26.77
|
51.2
|
46.16
|
62.62
|
74.22
|
84.66
|
84.5
|
101.3
|
95.16
|
96.45
|
Net margin
|
1.82%
|
-1.93%
|
5.08%
|
4.4%
|
11.68%
|
2.73%
|
4.74%
|
4.22%
|
5.37%
|
6.82%
|
7.5%
|
7.45%
|
8.25%
|
8.45%
|
8.28%
|
EPS
2 |
0.1300
|
-0.1200
|
0.3400
|
0.2900
|
0.9200
|
0.2000
|
0.3900
|
0.3500
|
0.4700
|
0.5600
|
0.6222
|
0.6326
|
0.7657
|
0.7189
|
0.7287
|
Dividend per Share
2 |
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
-
|
0.2158
|
0.2158
|
0.2158
|
0.2252
|
0.2362
|
Announcement Date
|
2/23/22
|
5/2/22
|
7/27/22
|
10/31/22
|
2/21/23
|
5/1/23
|
8/1/23
|
10/25/23
|
2/20/24
|
4/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
706
|
632
|
644
|
839
|
688
|
591
|
413
|
161
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.284
x
|
1.351
x
|
1.647
x
|
2.661
x
|
1.389
x
|
0.9744
x
|
0.6158
x
|
0.2254
x
|
Free Cash Flow
1 |
247
|
253
|
195
|
-116
|
258
|
326
|
358
|
425
|
ROE (net income / shareholders' equity)
|
16.9%
|
13.1%
|
10.3%
|
7.96%
|
14.8%
|
17.1%
|
17.4%
|
17%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
13.70
|
13.60
|
13.80
|
14.00
|
14.80
|
16.40
|
18.70
|
21.40
|
Cash Flow per Share
|
-
|
2.380
|
1.910
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
66.2
|
57.4
|
54.9
|
76.3
|
67.4
|
73.5
|
101
|
103
|
Capex / Sales
|
1.68%
|
1.54%
|
1.55%
|
2.11%
|
1.56%
|
1.61%
|
2.1%
|
2.09%
|
Announcement Date
|
2/17/20
|
2/23/21
|
2/23/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
Last Close Price
49.7
USD Average target price
54.4
USD Spread / Average Target +9.46% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.57% | 6.54B | | -3.90% | 15.79B | | -6.93% | 13.66B | | -7.66% | 5B | | +2.93% | 4.58B | | +6.54% | 3.11B | | +37.35% | 1.97B | | +101.49% | 1.64B | | +4.51% | 1.27B | | +18.84% | 1.02B |
Pump & Pumping Equipment
|