Market Closed -
Nyse
04:00:02 2024-05-10 pm EDT
|
5-day change
|
1st Jan Change
|
70.98
USD
|
-0.01%
|
|
+2.56%
|
+2.65%
|
Fiscal Period: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,176
|
3,675
|
6,451
|
7,338
|
9,406
|
11,045
|
-
|
-
|
Enterprise Value (EV)
1 |
5,511
|
5,827
|
8,984
|
11,682
|
13,404
|
15,049
|
14,357
|
13,519
|
P/E ratio
|
25
x
|
-27.5
x
|
161
x
|
64
x
|
23.7
x
|
24.2
x
|
17.9
x
|
14.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.21
x
|
0.15
x
|
0.21
x
|
0.14
x
|
0.16
x
|
0.19
x
|
0.18
x
|
0.17
x
|
EV / Revenue
|
0.28
x
|
0.23
x
|
0.3
x
|
0.23
x
|
0.23
x
|
0.26
x
|
0.23
x
|
0.21
x
|
EV / EBITDA
|
11.6
x
|
14.4
x
|
14.4
x
|
11.5
x
|
9.83
x
|
10.1
x
|
8.73
x
|
7.58
x
|
EV / FCF
|
30.9
x
|
12.5
x
|
-72.3
x
|
192
x
|
23.8
x
|
23.8
x
|
16.3
x
|
-
|
FCF Yield
|
3.24%
|
7.99%
|
-1.38%
|
0.52%
|
4.2%
|
4.21%
|
6.12%
|
-
|
Price to Book
|
3.17
x
|
1.56
x
|
3.03
x
|
2.2
x
|
2.48
x
|
2.66
x
|
2.3
x
|
1.97
x
|
Nbr of stocks (in thousands)
|
105,185
|
132,481
|
133,806
|
155,002
|
156,146
|
155,610
|
-
|
-
|
Reference price
2 |
39.70
|
27.74
|
48.21
|
47.34
|
60.24
|
70.98
|
70.98
|
70.98
|
Announcement Date
|
8/14/19
|
8/12/20
|
8/19/21
|
8/17/22
|
8/16/23
|
-
|
-
|
-
|
Fiscal Period: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
19,744
|
25,086
|
30,399
|
50,894
|
57,255
|
58,538
|
61,233
|
64,168
|
EBITDA
1 |
475.5
|
405.5
|
625.3
|
1,020
|
1,363
|
1,491
|
1,645
|
1,784
|
EBIT
1 |
320.5
|
129.2
|
286.4
|
557
|
866.7
|
1,135
|
1,267
|
1,397
|
Operating Margin
|
1.62%
|
0.52%
|
0.94%
|
1.09%
|
1.51%
|
1.94%
|
2.07%
|
2.18%
|
Earnings before Tax (EBT)
1 |
218.3
|
-222.2
|
54.7
|
167.1
|
544
|
608.1
|
833.4
|
995.6
|
Net income
1 |
166.8
|
-114.1
|
40.7
|
112.5
|
397.2
|
459.9
|
609.6
|
727
|
Net margin
|
0.84%
|
-0.45%
|
0.13%
|
0.22%
|
0.69%
|
0.79%
|
1%
|
1.13%
|
EPS
2 |
1.590
|
-1.010
|
0.3000
|
0.7400
|
2.540
|
2.936
|
3.958
|
4.815
|
Free Cash Flow
1 |
178.3
|
465.6
|
-124.2
|
61
|
562.4
|
633.2
|
879
|
-
|
FCF margin
|
0.9%
|
1.86%
|
-0.41%
|
0.12%
|
0.98%
|
1.08%
|
1.44%
|
-
|
FCF Conversion (EBITDA)
|
37.5%
|
114.82%
|
-
|
5.98%
|
41.25%
|
42.48%
|
53.45%
|
-
|
FCF Conversion (Net income)
|
106.89%
|
-
|
-
|
54.22%
|
141.59%
|
137.67%
|
144.21%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/14/19
|
8/12/20
|
8/19/21
|
8/17/22
|
8/16/23
|
-
|
-
|
-
|
Fiscal Period: July |
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
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
12,839
|
13,079
|
14,590
|
14,719
|
13,899
|
13,771
|
14,865
|
14,939
|
14,296
|
13,858
|
15,374
|
15,615
|
14,938
|
14,630
|
16,101
|
EBITDA
1 |
241.1
|
237.9
|
357.1
|
354.7
|
308.8
|
314.7
|
385.2
|
383.8
|
345.4
|
320.7
|
439.3
|
420.8
|
378.3
|
362.7
|
486.6
|
EBIT
1 |
124.6
|
113.8
|
233.6
|
235.5
|
183.6
|
189.9
|
257.7
|
254.5
|
202.1
|
181.4
|
346.2
|
327.3
|
284.9
|
267.8
|
390.8
|
Operating Margin
|
0.97%
|
0.87%
|
1.6%
|
1.6%
|
1.32%
|
1.38%
|
1.73%
|
1.7%
|
1.41%
|
1.31%
|
2.25%
|
2.1%
|
1.91%
|
1.83%
|
2.43%
|
Earnings before Tax (EBT)
1 |
11.4
|
34
|
116.2
|
129.9
|
96.2
|
111.8
|
206.1
|
163.3
|
111.7
|
96.8
|
247.9
|
210.5
|
172.6
|
168.4
|
286.5
|
Net income
1 |
8.4
|
23.4
|
76
|
95.7
|
71.1
|
80.3
|
150.1
|
120.7
|
78.3
|
70.4
|
183.8
|
154.3
|
126.6
|
123.4
|
210.2
|
Net margin
|
0.07%
|
0.18%
|
0.52%
|
0.65%
|
0.51%
|
0.58%
|
1.01%
|
0.81%
|
0.55%
|
0.51%
|
1.2%
|
0.99%
|
0.85%
|
0.84%
|
1.31%
|
EPS
2 |
0.0500
|
0.1500
|
0.4900
|
0.6200
|
0.4600
|
0.5100
|
0.9600
|
0.7700
|
0.5100
|
0.4500
|
1.130
|
0.9950
|
0.8350
|
0.8100
|
1.385
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/9/22
|
5/11/22
|
8/17/22
|
11/9/22
|
2/8/23
|
5/10/23
|
8/16/23
|
11/8/23
|
2/7/24
|
5/8/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,335
|
2,152
|
2,533
|
4,344
|
3,997
|
4,004
|
3,312
|
2,474
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.808
x
|
5.308
x
|
4.051
x
|
4.259
x
|
2.932
x
|
2.686
x
|
2.014
x
|
1.387
x
|
Free Cash Flow
1 |
178
|
466
|
-124
|
61
|
562
|
633
|
879
|
-
|
ROE (net income / shareholders' equity)
|
13.7%
|
-6.9%
|
1.98%
|
4.16%
|
11.3%
|
15.8%
|
16.4%
|
16.5%
|
ROA (Net income/ Total Assets)
|
3.86%
|
-1.84%
|
0.52%
|
1.11%
|
-
|
5.17%
|
6.08%
|
6.98%
|
Assets
1 |
4,327
|
6,187
|
7,782
|
10,111
|
-
|
8,902
|
10,030
|
10,415
|
Book Value Per Share
2 |
12.50
|
17.80
|
15.90
|
21.50
|
24.20
|
26.70
|
30.90
|
36.00
|
Cash Flow per Share
2 |
3.470
|
-
|
3.140
|
5.050
|
-
|
7.040
|
7.460
|
8.760
|
Capex
1 |
139
|
158
|
189
|
216
|
270
|
294
|
328
|
364
|
Capex / Sales
|
0.7%
|
0.63%
|
0.62%
|
0.42%
|
0.47%
|
0.5%
|
0.54%
|
0.57%
|
Announcement Date
|
8/14/19
|
8/12/20
|
8/19/21
|
8/17/22
|
8/16/23
|
-
|
-
|
-
|
Last Close Price
70.98
USD Average target price
83.75
USD Spread / Average Target +17.99% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.65% | 11.05B | | +15.09% | 487B | | +22.29% | 40.34B | | +4.16% | 37.93B | | +21.70% | 34.89B | | +14.13% | 29.99B | | +7.30% | 27.18B | | -17.42% | 24.77B | | +15.50% | 18.6B | | +5.87% | 18.32B |
Other Food Retail & Distribution
|