Market Closed -
Nasdaq
04:00:00 2024-05-14 pm EDT
|
5-day change
|
1st Jan Change
|
29.15
USD
|
+0.45%
|
|
+2.60%
|
+8.61%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,299
|
6,586
|
6,292
|
5,637
|
6,126
|
-
|
-
|
Enterprise Value (EV)
1 |
8,220
|
8,534
|
8,345
|
7,354
|
7,696
|
7,525
|
7,367
|
P/E ratio
|
17
x
|
20.4
x
|
24.4
x
|
18.9
x
|
17.5
x
|
16.8
x
|
15.6
x
|
Yield
|
2.73%
|
2.93%
|
3.07%
|
-
|
3.14%
|
3.14%
|
3.14%
|
Capitalization / Revenue
|
1.93
x
|
1.85
x
|
1.65
x
|
1.5
x
|
1.7
x
|
1.67
x
|
1.63
x
|
EV / Revenue
|
2.52
x
|
2.4
x
|
2.19
x
|
1.96
x
|
2.13
x
|
2.05
x
|
1.96
x
|
EV / EBITDA
|
11.5
x
|
14.2
x
|
15.3
x
|
11.6
x
|
11.4
x
|
10.8
x
|
10.4
x
|
EV / FCF
|
46.7
x
|
50.5
x
|
91.7
x
|
13.6
x
|
21.1
x
|
20.6
x
|
19.2
x
|
FCF Yield
|
2.14%
|
1.98%
|
1.09%
|
7.34%
|
4.74%
|
4.86%
|
5.2%
|
Price to Book
|
3.9
x
|
3.76
x
|
3.37
x
|
2.84
x
|
2.84
x
|
2.63
x
|
2.41
x
|
Nbr of stocks (in thousands)
|
209,701
|
209,760
|
209,863
|
210,009
|
210,138
|
-
|
-
|
Reference price
2 |
30.04
|
31.40
|
29.98
|
26.84
|
29.15
|
29.15
|
29.15
|
Announcement Date
|
2/9/21
|
2/9/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,032
|
3,263
|
3,556
|
3,817
|
3,756
|
3,610
|
3,672
|
3,750
|
EBITDA
1 |
655
|
717
|
601
|
546
|
636
|
674.4
|
696
|
707.8
|
EBIT
1 |
564
|
618
|
492
|
429
|
512
|
552.4
|
575.5
|
604
|
Operating Margin
|
18.6%
|
18.94%
|
13.84%
|
11.24%
|
13.63%
|
15.3%
|
15.67%
|
16.11%
|
Earnings before Tax (EBT)
1 |
301
|
-
|
-
|
-
|
393
|
451.8
|
482.1
|
518.3
|
Net income
1 |
225
|
363
|
324
|
258
|
298
|
352.4
|
365.5
|
393.8
|
Net margin
|
7.42%
|
11.12%
|
9.11%
|
6.76%
|
7.93%
|
9.76%
|
9.95%
|
10.5%
|
EPS
2 |
1.073
|
1.770
|
1.540
|
1.230
|
1.420
|
1.669
|
1.739
|
1.874
|
Free Cash Flow
1 |
294
|
176
|
169
|
91
|
540
|
364.8
|
365.7
|
383
|
FCF margin
|
9.7%
|
5.39%
|
4.75%
|
2.38%
|
14.38%
|
10.11%
|
9.96%
|
10.21%
|
FCF Conversion (EBITDA)
|
44.89%
|
24.55%
|
28.12%
|
16.67%
|
84.91%
|
54.1%
|
52.54%
|
54.11%
|
FCF Conversion (Net income)
|
130.67%
|
48.48%
|
52.16%
|
35.27%
|
181.21%
|
103.52%
|
100.05%
|
97.26%
|
Dividend per Share
2 |
-
|
0.8200
|
0.9200
|
0.9200
|
-
|
0.9145
|
0.9146
|
0.9146
|
Announcement Date
|
3/10/20
|
2/9/21
|
2/9/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
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 |
1,021
|
845
|
917
|
967
|
1,089
|
874
|
940
|
935
|
1,007
|
833
|
891.1
|
898.3
|
987.1
|
853.5
|
908.7
|
EBITDA
1 |
181
|
112
|
118
|
116
|
200
|
82
|
150
|
165
|
238
|
122
|
165.7
|
164.7
|
221.6
|
122.5
|
169.6
|
EBIT
1 |
154
|
84
|
89
|
86
|
170
|
52
|
120
|
134
|
206
|
90
|
135.4
|
135
|
192.1
|
93.36
|
140.1
|
Operating Margin
|
15.08%
|
9.94%
|
9.71%
|
8.89%
|
15.61%
|
5.95%
|
12.77%
|
14.33%
|
20.46%
|
10.8%
|
15.19%
|
15.03%
|
19.46%
|
10.94%
|
15.41%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
23
|
89
|
103
|
178
|
65
|
110.6
|
109.5
|
168.1
|
71.95
|
118.5
|
Net income
1 |
-
|
-
|
-
|
-
|
-
|
17
|
66
|
78
|
137
|
49
|
93.3
|
82.84
|
127
|
54.44
|
89.69
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
1.95%
|
7.02%
|
8.34%
|
13.6%
|
5.88%
|
10.47%
|
9.22%
|
12.86%
|
6.38%
|
9.87%
|
EPS
2 |
0.5000
|
0.2500
|
0.2500
|
0.2300
|
0.5100
|
0.0800
|
0.3200
|
0.3700
|
0.6500
|
0.2300
|
0.4420
|
0.4064
|
0.5882
|
0.2554
|
0.4266
|
Dividend per Share
2 |
0.2300
|
0.2300
|
0.2300
|
0.2300
|
0.2300
|
-
|
0.2300
|
-
|
0.2300
|
-
|
0.2287
|
0.2287
|
0.2287
|
0.2286
|
0.2287
|
Announcement Date
|
2/9/22
|
5/10/22
|
8/9/22
|
11/8/22
|
2/8/23
|
5/10/23
|
8/9/23
|
11/8/23
|
2/7/24
|
5/8/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,123
|
1,921
|
1,948
|
2,053
|
1,717
|
1,570
|
1,399
|
1,241
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.295
x
|
2.679
x
|
3.241
x
|
3.76
x
|
2.7
x
|
2.328
x
|
2.01
x
|
1.754
x
|
Free Cash Flow
1 |
294
|
176
|
169
|
91
|
540
|
365
|
366
|
383
|
ROE (net income / shareholders' equity)
|
-
|
104%
|
19.9%
|
14.8%
|
15.5%
|
17.2%
|
16.3%
|
16.1%
|
ROA (Net income/ Total Assets)
|
4.25%
|
9.3%
|
7.03%
|
5.52%
|
6.14%
|
7.34%
|
7.21%
|
-
|
Assets
1 |
5,291
|
3,903
|
4,611
|
4,671
|
4,855
|
4,800
|
5,068
|
-
|
Book Value Per Share
2 |
-3.900
|
7.700
|
8.360
|
8.900
|
9.440
|
10.30
|
11.10
|
12.10
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
109
|
143
|
141
|
128
|
104
|
119
|
121
|
128
|
Capex / Sales
|
3.59%
|
4.38%
|
3.97%
|
3.35%
|
2.77%
|
3.29%
|
3.31%
|
3.41%
|
Announcement Date
|
3/10/20
|
2/9/21
|
2/9/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
29.15
USD Average target price
31.12
USD Spread / Average Target +6.78% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.61% | 6.13B | | -15.79% | 40.78B | | +12.98% | 26.12B | | -2.83% | 17.21B | | -23.51% | 6.4B | | +0.43% | 3.25B | | +1.76% | 2.36B | | -8.23% | 2.02B | | +26.55% | 962M | | -1.31% | 649M |
Other Household Products
|