|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
14 131 | 8 185 | 7 745 | 15 705 | 27 346 | 27 690 | - | - |
Enterprise Value (EV)1 |
14 831 | 9 335 | 10 182 | 18 530 | 29 301 | 30 501 | 30 395 | 30 209 |
P/E ratio |
261x | 12,2x | 14,5x | 41,9x | 221x | 22,0x | 17,7x | 12,4x |
Yield |
1,00% | 1,74% | 2,01% | 1,04% | 0,67% | 0,66% | 0,68% | 0,70% |
Capitalization / Revenue |
4,60x | 2,43x | 2,16x | 5,02x | 8,22x | 5,08x | 4,47x | 4,03x |
EV / Revenue |
4,83x | 2,77x | 2,84x | 5,92x | 8,80x | 5,60x | 4,91x | 4,39x |
EV / EBITDA |
16,7x | 9,27x | 9,82x | 22,6x | 33,6x | 15,6x | 13,3x | 11,1x |
Price to Book |
3,85x | 2,35x | 1,97x | 3,69x | 4,86x | 4,15x | 3,54x | 3,01x |
Nbr of stocks (in thousands) |
110 496 | 106 206 | 106 033 | 106 457 | 116 976 | 117 113 | - | - |
Reference price (USD) |
128 | 77,1 | 73,0 | 148 | 234 | 236 | 236 | 236 |
Announcement Date |
02/27/2018 | 02/20/2019 | 02/19/2020 | 02/17/2021 | 02/16/2022 | - | - | - |
1 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
3 072 | 3 375 | 3 589 | 3 129 | 3 328 | 5 448 | 6 188 | 6 876 |
EBITDA1 |
885 | 1 007 | 1 037 | 819 | 871 | 1 955 | 2 279 | 2 721 |
Operating profit (EBIT)1 |
689 | 806 | 823 | 587 | 617 | 1 608 | 1 935 | 2 223 |
Operating Margin |
22,4% | 23,9% | 22,9% | 18,8% | 18,5% | 29,5% | 31,3% | 32,3% |
Pre-Tax Profit (EBT)1 |
447 | 795 | 563 | 374 | 134 | 1 333 | 1 598 | 1 857 |
Net income1 |
54,9 | 694 | 533 | 376 | 124 | 1 282 | 1 669 | 2 162 |
Net margin |
1,79% | 20,6% | 14,9% | 12,0% | 3,72% | 23,5% | 27,0% | 31,4% |
EPS2 |
0,49 | 6,34 | 5,02 | 3,52 | 1,06 | 10,7 | 13,4 | 19,1 |
Dividend per Share2 |
1,28 | 1,34 | 1,47 | 1,54 | 1,56 | 1,57 | 1,62 | 1,65 |
Announcement Date |
02/27/2018 | 02/20/2019 | 02/19/2020 | 02/17/2021 | 02/16/2022 | - | - | - |
1 USD in Million 2 USD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2019 Q4 |
2020 Q1 |
2020 Q2 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
Net sales1 |
993 | 739 | 764 | 747 | 879 | 829 | 774 | 831 | 894 | 1 128 | 1 272 | 1 433 | 1 592 | 1 376 | 1 399 |
EBITDA1 |
295 | 196 | 185 | 216 | 221 | 230 | 195 | 218 | 229 | 432 | 446 | 530 | 557 | 483 | 480 |
Operating profit (EBIT)1 |
238 | 143 | 127 | 157 | 159 | 168 | 133 | 155 | 160 | 365 | 364 | 468 | 476 | 397 | 393 |
Operating Margin |
24,0% | 19,3% | 16,7% | 21,1% | 18,1% | 20,2% | 17,2% | 18,7% | 17,9% | 32,4% | 28,6% | 32,7% | 29,9% | 28,9% | 28,1% |
Pre-Tax Profit (EBT)1 |
78,3 | 115 | 88,1 | 122 | 48,4 | 123 | 535 | -517 | -8,06 | 300 | 318 | 377 | 422 | - | - |
Net income1 |
90,4 | 107 | 85,6 | 98,3 | 84,6 | 95,7 | 425 | -393 | -3,82 | 253 | 293 | 352 | 380 | - | - |
Net margin |
9,11% | 14,5% | 11,2% | 13,2% | 9,63% | 11,5% | 54,9% | -47,3% | -0,43% | 22,5% | 23,0% | 24,6% | 23,9% | - | - |
EPS2 |
0,85 | 1,01 | 0,80 | 0,92 | 0,79 | 0,84 | 3,62 | -3,36 | -0,03 | 2,15 | 2,27 | 3,17 | 3,24 | - | - |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
02/19/2020 | 05/06/2020 | 08/05/2020 | 11/04/2020 | 02/17/2021 | 05/05/2021 | 08/04/2021 | 11/03/2021 | 02/16/2022 | 05/04/2022 | - | - | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
700 | 1 150 | 2 437 | 2 825 | 1 955 | 2 811 | 2 705 | 2 519 |
Net Cash position1 |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
0,79x | 1,14x | 2,35x | 3,45x | 2,24x | 1,44x | 1,19x | 0,93x |
Free Cash Flow1 |
-13,7 | -154 | -132 | -51,6 | -609 | -621 | 332 | 449 |
ROE (Net Profit / Equities) |
13,8% | 16,5% | 17,1% | 9,16% | 8,31% | 20,0% | 20,8% | 17,2% |
Shareholders' equity1 |
397 | 4 193 | 3 119 | 4 100 | 1 488 | 6 400 | 8 006 | 12 541 |
ROA (Net Profit / Asset) |
6,48% | 7,83% | 7,37% | 3,70% | 4,39% | 10,2% | 14,6% | 14,6% |
Assets1 |
846 | 8 856 | 7 237 | 10 156 | 2 817 | 12 554 | 11 447 | 14 766 |
Book Value Per Share2 |
33,2 | 32,8 | 37,1 | 39,9 | 48,1 | 57,0 | 66,9 | 78,5 |
Cash Flow per Share2 |
2,71 | 4,99 | 6,77 | 7,48 | 2,97 | 5,74 | 12,6 | 18,8 |
Capex1 |
318 | 700 | 852 | 850 | 954 | 1 402 | 1 368 | 1 327 |
Capex / Sales |
10,3% | 20,7% | 23,7% | 27,2% | 28,7% | 25,7% | 22,1% | 19,3% |
Announcement Date |
02/27/2018 | 02/20/2019 | 02/19/2020 | 02/17/2021 | 02/16/2022 | - | - | - |
1 USD in Million 2 USD |
|
| |
|
|
Elon Musk says Tesla open to buying a mining company |
Capitalization (USD) |
27 690 124 896 |
Net sales (USD) |
3 327 957 000 |
Number of employees |
6 000 |
Sales / Employee (USD) |
554 660 |
Free-Float |
99,8% |
Free-Float capitalization (USD) |
27 645 612 938 |
Avg. Exchange 20 sessions (USD) |
367 222 566 |
Average Daily Capital Traded |
1,33% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|