Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
161.3
USD
|
-0.78%
|
|
+1.99%
|
+10.07%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
275,038
|
296,013
|
330,340
|
344,995
|
357,647
|
380,666
|
-
|
-
|
Enterprise Value (EV)
1 |
300,891
|
314,552
|
352,040
|
369,274
|
384,008
|
406,868
|
404,911
|
402,229
|
P/E ratio
|
76.7
x
|
24.1
x
|
24.5
x
|
24.7
x
|
25.7
x
|
26.1
x
|
23.3
x
|
21.8
x
|
Yield
|
2.64%
|
2.53%
|
2.4%
|
2.45%
|
2.43%
|
2.37%
|
2.51%
|
2.62%
|
Capitalization / Revenue
|
4.06
x
|
4.17
x
|
4.34
x
|
4.3
x
|
4.36
x
|
4.51
x
|
4.36
x
|
4.2
x
|
EV / Revenue
|
4.45
x
|
4.43
x
|
4.62
x
|
4.61
x
|
4.68
x
|
4.82
x
|
4.64
x
|
4.44
x
|
EV / EBITDA
|
17.6
x
|
16.4
x
|
17
x
|
17.9
x
|
18.4
x
|
17.7
x
|
16.6
x
|
15.5
x
|
EV / FCF
|
25.3
x
|
22
x
|
22.6
x
|
27.2
x
|
27.9
x
|
25.2
x
|
24.2
x
|
22.7
x
|
FCF Yield
|
3.95%
|
4.56%
|
4.43%
|
3.67%
|
3.59%
|
3.96%
|
4.12%
|
4.41%
|
Price to Book
|
5.76
x
|
6.32
x
|
7.03
x
|
7.35
x
|
-
|
7.95
x
|
7.44
x
|
6.94
x
|
Nbr of stocks (in thousands)
|
2,508,330
|
2,475,643
|
2,448,233
|
2,399,297
|
2,356,969
|
2,360,135
|
-
|
-
|
Reference price
2 |
109.6
|
119.6
|
134.9
|
143.8
|
151.7
|
161.3
|
161.3
|
161.3
|
Announcement Date
|
7/30/19
|
7/30/20
|
7/30/21
|
7/29/22
|
7/28/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
67,684
|
70,950
|
76,118
|
80,187
|
82,006
|
84,402
|
87,277
|
90,667
|
EBITDA
1 |
17,060
|
19,156
|
20,721
|
20,620
|
20,848
|
23,007
|
24,407
|
26,011
|
EBIT
1 |
14,236
|
16,143
|
17,986
|
17,813
|
18,134
|
20,030
|
21,432
|
22,750
|
Operating Margin
|
21.03%
|
22.75%
|
23.63%
|
22.21%
|
22.11%
|
23.73%
|
24.56%
|
25.09%
|
Earnings before Tax (EBT)
1 |
6,069
|
15,834
|
17,615
|
17,995
|
18,353
|
19,600
|
21,420
|
22,537
|
Net income
1 |
3,897
|
13,027
|
14,306
|
14,742
|
14,653
|
15,102
|
16,899
|
17,779
|
Net margin
|
5.76%
|
18.36%
|
18.79%
|
18.38%
|
17.87%
|
17.89%
|
19.36%
|
19.61%
|
EPS
2 |
1.430
|
4.960
|
5.500
|
5.810
|
5.900
|
6.176
|
6.917
|
7.415
|
Free Cash Flow
1 |
11,895
|
14,330
|
15,584
|
13,567
|
13,786
|
16,117
|
16,700
|
17,723
|
FCF margin
|
17.57%
|
20.2%
|
20.47%
|
16.92%
|
16.81%
|
19.1%
|
19.13%
|
19.55%
|
FCF Conversion (EBITDA)
|
69.72%
|
74.81%
|
75.21%
|
65.8%
|
66.13%
|
70.05%
|
68.42%
|
68.13%
|
FCF Conversion (Net income)
|
305.23%
|
110%
|
108.93%
|
92.03%
|
94.08%
|
106.72%
|
98.82%
|
99.69%
|
Dividend per Share
2 |
2.898
|
3.028
|
3.242
|
3.523
|
3.681
|
3.825
|
4.056
|
4.223
|
Announcement Date
|
7/30/19
|
7/30/20
|
7/30/21
|
7/29/22
|
7/28/23
|
-
|
-
|
-
|
Fiscal Period: Juni |
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 |
20,953
|
19,381
|
19,515
|
20,612
|
20,773
|
20,068
|
20,553
|
21,871
|
21,441
|
20,195
|
20,909
|
22,373
|
22,138
|
20,898
|
21,601
|
EBITDA
1 |
5,852
|
4,714
|
4,320
|
5,602
|
5,438
|
4,940
|
4,868
|
6,469
|
6,514
|
5,183
|
4,987
|
6,761
|
6,873
|
5,564
|
5,389
|
EBIT
1 |
5,168
|
4,024
|
3,598
|
4,939
|
4,785
|
4,248
|
4,162
|
5,767
|
5,793
|
4,471
|
4,239
|
6,009
|
6,075
|
4,801
|
4,585
|
Operating Margin
|
24.66%
|
20.76%
|
18.44%
|
23.96%
|
23.03%
|
21.17%
|
20.25%
|
26.37%
|
27.02%
|
22.14%
|
20.27%
|
26.86%
|
27.44%
|
22.97%
|
21.22%
|
Earnings before Tax (EBT)
1 |
5,239
|
4,071
|
3,650
|
4,997
|
4,835
|
4,288
|
4,233
|
5,802
|
4,496
|
4,592
|
4,254
|
6,001
|
6,085
|
4,840
|
4,585
|
Net income
1 |
4,223
|
3,355
|
3,052
|
3,939
|
3,933
|
3,397
|
3,384
|
4,521
|
3,468
|
3,754
|
3,384
|
4,745
|
4,818
|
3,825
|
3,637
|
Net margin
|
20.15%
|
17.31%
|
15.64%
|
19.11%
|
18.93%
|
16.93%
|
16.46%
|
20.67%
|
16.17%
|
18.59%
|
16.19%
|
21.21%
|
21.76%
|
18.3%
|
16.84%
|
EPS
2 |
1.660
|
1.330
|
1.210
|
1.570
|
1.590
|
1.370
|
1.370
|
1.830
|
1.400
|
1.520
|
1.365
|
1.924
|
1.977
|
1.560
|
1.496
|
Dividend per Share
2 |
0.8698
|
0.8698
|
0.9133
|
0.9133
|
0.9133
|
0.9133
|
0.9407
|
0.9407
|
0.9407
|
0.9407
|
1.007
|
0.9957
|
0.9958
|
0.9951
|
1.025
|
Announcement Date
|
1/19/22
|
4/20/22
|
7/29/22
|
10/19/22
|
1/19/23
|
4/21/23
|
7/28/23
|
10/18/23
|
1/23/24
|
4/19/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
25,853
|
18,539
|
21,700
|
24,279
|
26,361
|
26,201
|
24,245
|
21,563
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.515
x
|
0.9678
x
|
1.047
x
|
1.177
x
|
1.264
x
|
1.139
x
|
0.9933
x
|
0.829
x
|
Free Cash Flow
1 |
11,895
|
14,330
|
15,584
|
13,567
|
13,786
|
16,117
|
16,700
|
17,723
|
ROE (net income / shareholders' equity)
|
23.6%
|
27.6%
|
30.6%
|
31.5%
|
31.2%
|
33%
|
33.8%
|
34%
|
ROA (Net income/ Total Assets)
|
10.2%
|
11%
|
11.9%
|
12.5%
|
12.3%
|
13.1%
|
13.4%
|
14.4%
|
Assets
1 |
38,292
|
117,898
|
120,004
|
118,257
|
119,019
|
114,986
|
125,948
|
123,672
|
Book Value Per Share
2 |
19.00
|
18.90
|
19.20
|
19.60
|
-
|
20.30
|
21.70
|
23.30
|
Cash Flow per Share
2 |
6.000
|
6.630
|
7.060
|
6.590
|
6.780
|
8.160
|
8.330
|
8.940
|
Capex
1 |
3,347
|
3,073
|
2,787
|
3,156
|
3,062
|
3,446
|
3,752
|
3,855
|
Capex / Sales
|
4.95%
|
4.33%
|
3.66%
|
3.94%
|
3.73%
|
4.08%
|
4.3%
|
4.25%
|
Announcement Date
|
7/30/19
|
7/30/20
|
7/30/21
|
7/29/22
|
7/28/23
|
-
|
-
|
-
|
Last Close Price
161.3
USD Average target price
170
USD Spread / Average Target +5.41% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.07% | 381B | | +14.18% | 74.67B | | -16.59% | 62.59B | | +0.82% | 52.86B | | -12.40% | 36.11B | | +3.54% | 33.57B | | +7.92% | 17.29B | | +6.30% | 14.75B | | -8.65% | 10.82B | | +12.89% | 9.31B |
Other Personal Products
|