Market Closed -
Nyse
04:00:02 2024-06-05 pm EDT
|
5-day change
|
1st Jan Change
|
60.02
USD
|
-1.28%
|
|
-1.15%
|
-11.38%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,917
|
6,420
|
6,664
|
6,636
|
6,347
|
5,833
|
-
|
-
|
Enterprise Value (EV)
1 |
4,917
|
6,420
|
6,664
|
6,636
|
6,347
|
5,833
|
5,833
|
5,833
|
P/E ratio
|
15.9
x
|
12.2
x
|
12.9
x
|
12.7
x
|
15
x
|
12.2
x
|
10.4
x
|
9.69
x
|
Yield
|
2.35%
|
2.7%
|
2.75%
|
2.9%
|
3.26%
|
3.71%
|
3.79%
|
3.82%
|
Capitalization / Revenue
|
6
x
|
5.51
x
|
5.88
x
|
5.77
x
|
5.7
x
|
4.94
x
|
4.49
x
|
4.12
x
|
EV / Revenue
|
6
x
|
5.51
x
|
5.88
x
|
5.77
x
|
5.7
x
|
4.94
x
|
4.49
x
|
4.12
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.14
x
|
1.05
x
|
1.04
x
|
0.99
x
|
0.9
x
|
0.78
x
|
0.74
x
|
0.7
x
|
Nbr of stocks (in thousands)
|
68,396
|
92,559
|
92,165
|
91,309
|
93,715
|
95,938
|
-
|
-
|
Reference price
2 |
71.89
|
69.36
|
72.30
|
72.68
|
67.73
|
60.80
|
60.80
|
60.80
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/25/23
|
1/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
820
|
1,165
|
1,133
|
1,150
|
1,113
|
1,180
|
1,300
|
1,414
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
469.9
|
665
|
659.7
|
666.2
|
553
|
618.1
|
708.6
|
-
|
Operating Margin
|
57.3%
|
57.08%
|
58.21%
|
57.91%
|
49.67%
|
52.38%
|
54.51%
|
-
|
Earnings before Tax (EBT)
1 |
419.2
|
645
|
659.7
|
666.2
|
534.5
|
609.3
|
697.1
|
749.4
|
Net income
1 |
332.6
|
528.9
|
519.3
|
524.5
|
419.3
|
473.4
|
548.5
|
588.3
|
Net margin
|
40.55%
|
45.4%
|
45.82%
|
45.6%
|
37.66%
|
40.12%
|
42.19%
|
41.6%
|
EPS
2 |
4.520
|
5.680
|
5.600
|
5.730
|
4.510
|
4.985
|
5.825
|
6.278
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.690
|
1.870
|
1.990
|
2.110
|
2.210
|
2.254
|
2.304
|
2.320
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/25/23
|
1/24/24
|
-
|
-
|
-
|
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 |
280.5
|
275.1
|
286.1
|
295.4
|
293.9
|
282.6
|
277
|
279.3
|
274.5
|
277.9
|
292.9
|
301.8
|
308.1
|
311.5
|
319.7
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
161
|
155.2
|
163.2
|
173.2
|
174.6
|
158.7
|
111.7
|
142.6
|
152.2
|
141.3
|
148.1
|
162
|
167
|
166.6
|
175.6
|
Operating Margin
|
57.39%
|
56.43%
|
57.05%
|
58.62%
|
59.42%
|
56.18%
|
40.34%
|
51.07%
|
55.44%
|
50.83%
|
50.55%
|
53.68%
|
54.21%
|
53.48%
|
54.93%
|
Earnings before Tax (EBT)
1 |
161
|
155.2
|
163.2
|
173.2
|
174.6
|
158.7
|
111.7
|
142.6
|
121.4
|
141.3
|
142.2
|
158.8
|
164.7
|
164
|
170.9
|
Net income
1 |
126.8
|
122.3
|
128.5
|
135.8
|
137.9
|
124.7
|
86.94
|
112.2
|
95.48
|
110.4
|
109.4
|
124.8
|
129.2
|
128.9
|
134.3
|
Net margin
|
45.2%
|
44.47%
|
44.92%
|
45.98%
|
46.92%
|
44.13%
|
31.39%
|
40.18%
|
34.78%
|
39.73%
|
37.35%
|
41.35%
|
41.91%
|
41.38%
|
42.02%
|
EPS
2 |
1.380
|
1.330
|
1.400
|
1.490
|
1.510
|
1.370
|
0.9400
|
1.200
|
1.020
|
1.180
|
1.139
|
1.312
|
1.357
|
1.363
|
1.421
|
Dividend per Share
2 |
0.5200
|
0.5200
|
0.5200
|
0.5200
|
0.5500
|
0.5500
|
0.5500
|
0.5500
|
0.5600
|
0.5600
|
0.5600
|
0.5600
|
0.5708
|
0.5722
|
0.5738
|
Announcement Date
|
1/26/22
|
4/27/22
|
7/27/22
|
10/26/22
|
1/25/23
|
4/26/23
|
7/26/23
|
10/25/23
|
1/24/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.46%
|
8.85%
|
8.21%
|
7.97%
|
6.03%
|
6.55%
|
7.3%
|
8.49%
|
ROA (Net income/ Total Assets)
|
1.38%
|
1.62%
|
1.44%
|
1.39%
|
1.08%
|
1.2%
|
1.37%
|
-
|
Assets
1 |
24,098
|
32,648
|
36,062
|
37,735
|
38,826
|
39,452
|
40,091
|
-
|
Book Value Per Share
2 |
63.00
|
66.20
|
69.70
|
73.40
|
75.50
|
77.80
|
82.10
|
87.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/25/23
|
1/24/24
|
-
|
-
|
-
|
Last Close Price
60.8
USD Average target price
72.73
USD Spread / Average Target +19.63% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.38% | 5.83B | | +10.30% | 208B | | +0.53% | 70.96B | | +11.03% | 57.08B | | +8.27% | 50.93B | | +13.02% | 48.45B | | +29.62% | 46.35B | | +6.75% | 36.47B | | -17.54% | 34.5B | | -96.60% | 32.24B |
Commercial Banks
|