Market Closed -
Nyse
04:00:02 2024-05-28 pm EDT
|
5-day change
|
1st Jan Change
|
142.4
USD
|
-0.15%
|
|
-5.28%
|
-11.21%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,679
|
14,973
|
30,357
|
19,711
|
33,874
|
30,188
|
-
|
-
|
Enterprise Value (EV)
1 |
18,655
|
20,610
|
36,239
|
26,949
|
44,792
|
41,475
|
41,548
|
41,693
|
P/E ratio
|
32.6
x
|
31.2
x
|
36.6
x
|
23
x
|
33.8
x
|
33.9
x
|
29.9
x
|
27.2
x
|
Yield
|
3.37%
|
3.11%
|
1.98%
|
4.08%
|
4.04%
|
4.57%
|
4.8%
|
4.9%
|
Capitalization / Revenue
|
12.1
x
|
12.9
x
|
22.6
x
|
11.9
x
|
15.2
x
|
10.7
x
|
10.3
x
|
9.96
x
|
EV / Revenue
|
16.5
x
|
17.8
x
|
27
x
|
16.3
x
|
20.2
x
|
14.8
x
|
14.2
x
|
13.8
x
|
EV / EBITDA
|
21.9
x
|
23.1
x
|
29.8
x
|
20.1
x
|
26.7
x
|
17.9
x
|
17.3
x
|
16.7
x
|
EV / FCF
|
26,652,475
x
|
-
|
-
|
23,367,246
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
5.63
x
|
5.97
x
|
9.74
x
|
6.05
x
|
2.35
x
|
2.21
x
|
2.25
x
|
2.37
x
|
Nbr of stocks (in thousands)
|
129,511
|
129,235
|
133,892
|
133,922
|
211,278
|
211,725
|
-
|
-
|
Reference price
2 |
105.6
|
115.9
|
226.7
|
147.2
|
160.3
|
142.4
|
142.4
|
142.4
|
Announcement Date
|
2/18/20
|
2/22/21
|
2/23/22
|
2/22/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,130
|
1,158
|
1,341
|
1,655
|
2,223
|
2,810
|
2,922
|
3,031
|
EBITDA
1 |
853.6
|
890.6
|
1,218
|
1,339
|
1,676
|
2,321
|
2,405
|
2,491
|
EBIT
1 |
633.8
|
666.1
|
976
|
1,050
|
1,170
|
1,449
|
1,507
|
1,639
|
Operating Margin
|
56.08%
|
57.55%
|
72.78%
|
63.48%
|
52.65%
|
51.56%
|
51.57%
|
54.07%
|
Earnings before Tax (EBT)
1 |
451.2
|
509
|
859.5
|
900.7
|
817.2
|
1,036
|
1,129
|
1,238
|
Net income
1 |
420
|
481.8
|
827.6
|
860.7
|
803.2
|
966.7
|
1,060
|
1,165
|
Net margin
|
37.16%
|
41.62%
|
61.72%
|
52.01%
|
36.14%
|
34.41%
|
36.27%
|
38.44%
|
EPS
2 |
3.240
|
3.710
|
6.190
|
6.410
|
4.740
|
4.194
|
4.765
|
5.242
|
Free Cash Flow
|
699.9
|
-
|
-
|
1,153
|
-
|
-
|
-
|
-
|
FCF margin
|
61.93%
|
-
|
-
|
69.7%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
82%
|
-
|
-
|
86.15%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
166.66%
|
-
|
-
|
134%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
3.560
|
3.600
|
4.500
|
6.000
|
6.480
|
6.512
|
6.837
|
6.969
|
Announcement Date
|
2/18/20
|
2/22/21
|
2/23/22
|
2/22/23
|
2/27/24
|
-
|
-
|
-
|
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 |
364.5
|
379.8
|
408
|
428.8
|
438.1
|
434
|
440.7
|
650.9
|
697
|
688
|
699
|
710.2
|
707.5
|
712.4
|
728.1
|
EBITDA
1 |
374
|
303.2
|
344.7
|
341.3
|
349.5
|
342
|
352.4
|
550.1
|
529.6
|
532.8
|
583.7
|
590.8
|
593.1
|
589.9
|
605.6
|
EBIT
1 |
311.8
|
235.3
|
275.7
|
269.9
|
269.6
|
263.5
|
273.3
|
299.8
|
333.5
|
335.8
|
357.6
|
370.4
|
372.8
|
379.8
|
394.7
|
Operating Margin
|
85.52%
|
61.95%
|
67.56%
|
62.93%
|
61.53%
|
60.73%
|
62.02%
|
46.06%
|
47.84%
|
48.81%
|
51.15%
|
52.15%
|
52.69%
|
53.31%
|
54.2%
|
Earnings before Tax (EBT)
1 |
279
|
211.8
|
243.3
|
231.7
|
213.9
|
202.9
|
208
|
190.8
|
215.5
|
215.8
|
245.2
|
254.4
|
248.1
|
246.7
|
262.2
|
Net income
1 |
268.4
|
203.6
|
232.1
|
220.7
|
204.3
|
196.3
|
202.4
|
188.4
|
216.1
|
213.1
|
233.5
|
242.5
|
237.3
|
240.5
|
260.1
|
Net margin
|
73.63%
|
53.6%
|
56.89%
|
51.48%
|
46.62%
|
45.24%
|
45.92%
|
28.94%
|
31.01%
|
30.97%
|
33.4%
|
34.15%
|
33.54%
|
33.76%
|
35.72%
|
EPS
2 |
2.000
|
1.438
|
1.626
|
1.650
|
1.520
|
1.460
|
1.500
|
0.9600
|
1.020
|
1.010
|
1.049
|
1.085
|
1.076
|
1.090
|
1.168
|
Dividend per Share
2 |
1.250
|
1.500
|
1.500
|
1.500
|
1.500
|
1.620
|
1.620
|
1.620
|
1.620
|
1.620
|
1.654
|
1.665
|
1.665
|
1.672
|
1.699
|
Announcement Date
|
2/23/22
|
5/3/22
|
8/2/22
|
11/1/22
|
2/22/23
|
5/2/23
|
8/3/23
|
11/7/23
|
2/27/24
|
4/30/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,976
|
5,637
|
5,882
|
7,239
|
10,918
|
11,287
|
11,360
|
11,506
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.829
x
|
6.33
x
|
4.83
x
|
5.407
x
|
6.513
x
|
4.863
x
|
4.723
x
|
4.619
x
|
Free Cash Flow
|
700
|
-
|
-
|
1,153
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
17%
|
18.9%
|
29.2%
|
27%
|
9.1%
|
6.8%
|
7.64%
|
7.56%
|
ROA (Net income/ Total Assets)
|
5.13%
|
5.37%
|
8.33%
|
7.6%
|
4.05%
|
4.3%
|
4%
|
4.7%
|
Assets
1 |
8,190
|
8,964
|
9,935
|
11,325
|
19,812
|
22,483
|
26,480
|
24,788
|
Book Value Per Share
2 |
18.80
|
19.40
|
23.30
|
24.30
|
68.10
|
64.40
|
63.30
|
60.10
|
Cash Flow per Share
2 |
-
|
-
|
-
|
8.740
|
8.290
|
8.950
|
9.300
|
-
|
Capex
1 |
53.7
|
67.3
|
1,290
|
84.9
|
116
|
124
|
95.9
|
156
|
Capex / Sales
|
4.75%
|
5.81%
|
96.16%
|
5.13%
|
5.23%
|
4.42%
|
3.28%
|
5.15%
|
Announcement Date
|
2/18/20
|
2/22/21
|
2/23/22
|
2/22/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
142.6
USD Average target price
156.3
USD Spread / Average Target +9.62% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.21% | 30.19B | | -11.31% | 47.87B | | -10.40% | 9.47B | | -9.94% | 4.28B | | +1.64% | 3.1B | | -14.40% | 2.69B | | +1.07% | 2.47B | | -3.04% | 2.01B | | +7.08% | 1.06B | | -8.13% | 967M |
Self-Storage REITs
|