Market Closed -
Nyse
04:00:02 2024-05-28 pm EDT
|
5-day change
|
1st Jan Change
|
94.23
USD
|
-0.91%
|
|
-2.76%
|
-0.43%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
12,735
|
9,685
|
11,510
|
14,260
|
19,882
|
19,796
|
-
|
-
|
Enterprise Value (EV)
1 |
15,321
|
11,859
|
13,453
|
16,497
|
19,882
|
21,983
|
21,663
|
21,364
|
P/E ratio
|
20.1
x
|
19.6
x
|
15.1
x
|
13.8
x
|
17.4
x
|
14.7
x
|
13.5
x
|
12.2
x
|
Yield
|
4.19%
|
5.13%
|
4.6%
|
4.72%
|
-
|
3.99%
|
4.59%
|
5.11%
|
Capitalization / Revenue
|
1.25
x
|
1.1
x
|
1.22
x
|
1.16
x
|
1.38
x
|
1.27
x
|
1.16
x
|
1.1
x
|
EV / Revenue
|
1.5
x
|
1.35
x
|
1.42
x
|
1.34
x
|
1.38
x
|
1.41
x
|
1.27
x
|
1.19
x
|
EV / EBITDA
|
7.9
x
|
6.61
x
|
7.14
x
|
7.07
x
|
7.31
x
|
7.25
x
|
6.48
x
|
5.92
x
|
EV / FCF
|
11.4
x
|
10.1
x
|
14.3
x
|
18.9
x
|
-
|
33
x
|
13.8
x
|
12.2
x
|
FCF Yield
|
8.76%
|
9.94%
|
7.01%
|
5.29%
|
-
|
3.03%
|
7.26%
|
8.18%
|
Price to Book
|
2.45
x
|
1.67
x
|
1.95
x
|
2.06
x
|
-
|
2.65
x
|
2.3
x
|
2.11
x
|
Nbr of stocks (in thousands)
|
210,083
|
210,083
|
210,083
|
210,083
|
210,083
|
210,083
|
-
|
-
|
Reference price
2 |
60.62
|
46.10
|
54.79
|
67.88
|
94.64
|
94.23
|
94.23
|
94.23
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/24/22
|
2/24/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,194
|
8,816
|
9,449
|
12,308
|
14,368
|
15,646
|
17,003
|
17,960
|
EBITDA
1 |
1,939
|
1,793
|
1,884
|
2,334
|
2,721
|
3,032
|
3,341
|
3,611
|
EBIT
1 |
1,325
|
1,212
|
1,329
|
1,674
|
2,004
|
2,216
|
2,448
|
2,636
|
Operating Margin
|
13%
|
13.75%
|
14.07%
|
13.6%
|
13.95%
|
14.16%
|
14.4%
|
14.68%
|
Earnings before Tax (EBT)
1 |
958.1
|
758.4
|
1,113
|
1,421
|
1,701
|
1,980
|
2,207
|
2,471
|
Net income
1 |
634.3
|
494.9
|
761.9
|
1,033
|
1,145
|
1,333
|
1,491
|
1,676
|
Net margin
|
6.22%
|
5.61%
|
8.06%
|
8.39%
|
7.97%
|
8.52%
|
8.77%
|
9.33%
|
EPS
2 |
3.019
|
2.356
|
3.627
|
4.918
|
5.452
|
6.415
|
7.002
|
7.715
|
Free Cash Flow
1 |
1,342
|
1,178
|
942.4
|
873.3
|
-
|
666.8
|
1,572
|
1,747
|
FCF margin
|
13.17%
|
13.37%
|
9.97%
|
7.1%
|
-
|
4.26%
|
9.25%
|
9.73%
|
FCF Conversion (EBITDA)
|
69.22%
|
65.72%
|
50.01%
|
37.41%
|
-
|
22%
|
47.05%
|
48.37%
|
FCF Conversion (Net income)
|
211.57%
|
238.1%
|
123.68%
|
84.52%
|
-
|
50.02%
|
105.42%
|
104.2%
|
Dividend per Share
2 |
2.540
|
2.367
|
2.519
|
3.201
|
-
|
3.761
|
4.327
|
4.816
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/24/22
|
2/24/23
|
2/22/24
|
-
|
-
|
-
|
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 |
2,584
|
2,488
|
2,799
|
2,861
|
3,323
|
3,168
|
3,643
|
3,437
|
3,874
|
3,733
|
3,879
|
3,962
|
4,156
|
3,928
|
4,142
|
EBITDA
1 |
516.5
|
477.7
|
518
|
532.5
|
648.9
|
581.1
|
678.4
|
634.8
|
770.9
|
698.8
|
791.2
|
777.2
|
778.2
|
753.1
|
883.1
|
EBIT
1 |
377.3
|
332.7
|
373.7
|
367.6
|
489.3
|
426.6
|
507.8
|
450.6
|
567.1
|
504.1
|
553.6
|
543.3
|
616.1
|
555.4
|
682
|
Operating Margin
|
14.6%
|
13.37%
|
13.35%
|
12.85%
|
14.72%
|
13.47%
|
13.94%
|
13.11%
|
14.64%
|
13.51%
|
14.27%
|
13.71%
|
14.82%
|
14.14%
|
16.46%
|
Earnings before Tax (EBT)
1 |
342.1
|
217.5
|
343.5
|
334.3
|
434.7
|
335.1
|
410.7
|
425.7
|
496.5
|
439.1
|
545.4
|
498.8
|
499.2
|
500.3
|
623.6
|
Net income
1 |
281.8
|
140.7
|
226
|
219.2
|
387.8
|
216.3
|
292.1
|
294.2
|
316.1
|
292.9
|
367.5
|
335.8
|
328.3
|
331.5
|
420.1
|
Net margin
|
10.9%
|
5.65%
|
8.07%
|
7.66%
|
11.67%
|
6.83%
|
8.02%
|
8.56%
|
8.16%
|
7.85%
|
9.47%
|
8.48%
|
7.9%
|
8.44%
|
10.14%
|
EPS
2 |
1.344
|
0.6693
|
1.075
|
1.043
|
1.846
|
1.030
|
1.391
|
1.400
|
1.505
|
1.394
|
1.556
|
1.266
|
1.598
|
1.329
|
1.635
|
Dividend per Share
2 |
2.519
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.180
|
-
|
2.130
|
-
|
1.790
|
Announcement Date
|
2/24/22
|
4/28/22
|
7/25/22
|
10/24/22
|
2/24/23
|
4/26/23
|
7/25/23
|
10/25/23
|
2/22/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,586
|
2,174
|
1,942
|
2,236
|
-
|
2,187
|
1,867
|
1,568
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.334
x
|
1.213
x
|
1.031
x
|
0.9581
x
|
-
|
0.7214
x
|
0.5587
x
|
0.4341
x
|
Free Cash Flow
1 |
1,342
|
1,178
|
942
|
873
|
-
|
667
|
1,572
|
1,747
|
ROE (net income / shareholders' equity)
|
9.76%
|
8.6%
|
13.2%
|
15.4%
|
-
|
17.1%
|
17.6%
|
18%
|
ROA (Net income/ Total Assets)
|
4.64%
|
3.96%
|
5.88%
|
6.93%
|
-
|
8.09%
|
8.48%
|
8.59%
|
Assets
1 |
13,672
|
12,506
|
12,967
|
14,916
|
-
|
16,486
|
17,587
|
19,514
|
Book Value Per Share
2 |
24.70
|
27.70
|
28.10
|
32.90
|
-
|
35.60
|
41.00
|
44.70
|
Cash Flow per Share
2 |
9.240
|
8.340
|
7.790
|
9.320
|
-
|
15.30
|
12.00
|
13.50
|
Capex
1 |
599
|
504
|
673
|
1,085
|
-
|
1,307
|
1,240
|
1,170
|
Capex / Sales
|
5.88%
|
5.72%
|
7.12%
|
8.82%
|
-
|
8.35%
|
7.29%
|
6.52%
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/24/22
|
2/24/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
94.23
USD Average target price
110
USD Spread / Average Target +16.76% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.43% | 19.8B | | +2.08% | 238B | | +11.13% | 33.3B | | -.--% | 12.72B | | -12.23% | 2.08B | | -2.73% | 1.76B | | +19.10% | 883M | | +44.81% | 194M |
Carbonated Soft Drinks
|