Real-time Estimate
Cboe BZX
12:13:49 2025-02-13 pm EST
|
5-day change
|
1st Jan Change
|
157.08 USD
|
-0.23%
|
|
-5.01%
|
-4.67%
|
Data adjusted to current consolidation scopeFiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,614
|
11,207
|
17,860
|
36,506
|
52,890
|
89,070
|
89,070
|
-
|
Change
|
-
|
5.59%
|
59.36%
|
104.4%
|
44.88%
|
68.4%
|
0%
|
-
|
Enterprise Value (EV)
1 |
11,688
|
23,046
|
30,167
|
33,576
|
45,054
|
87,872
|
81,680
|
81,680
|
Change
|
-
|
97.17%
|
30.9%
|
11.3%
|
34.19%
|
95.04%
|
0%
|
0%
|
P/E ratio
|
21.8x
|
-
|
9.89x
|
-
|
-
|
22.5x
|
18.8x
|
16.1x
|
PBR
|
8.2x
|
12.8x
|
4.76x
|
91.6x
|
3.77x
|
5.42x
|
3.35x
|
2.8x
|
PEG
|
-
|
-
|
-
|
-
|
-
|
-
|
1x
|
1x
|
Capitalization / Revenue
|
6.49x
|
5.87x
|
8x
|
13.9x
|
16.7x
|
25.6x
|
21.2x
|
18.1x
|
EV / Revenue
|
7.15x
|
12.1x
|
13.5x
|
12.8x
|
14.2x
|
24.1x
|
19.4x
|
16.6x
|
EV / EBITDA
|
8.63x
|
24.8x
|
15.1x
|
16.8x
|
7.82x
|
13.5x
|
11.6x
|
10.1x
|
EV / EBIT
|
13x
|
22.1x
|
25.2x
|
23.8x
|
25.5x
|
42.6x
|
33.5x
|
27.7x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
18.7x
|
15.6x
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
5.36%
|
6.41%
|
-
|
Dividend per Share
2 |
2.35
|
2.02
|
1.9
|
1.6
|
1.72
|
1.785
|
2.018
|
2.184
|
Rate of return
|
4.93%
|
4.12%
|
2.62%
|
2.51%
|
1.85%
|
1.08%
|
1.28%
|
1.39%
|
EPS
2 |
2.19
|
-
|
7.32
|
-
|
-
|
7.33
|
8.388
|
9.794
|
Distribution rate
|
107%
|
-
|
26%
|
-
|
-
|
24.4%
|
24.1%
|
22.3%
|
Net sales
1 |
1,635
|
1,909
|
2,233
|
2,620
|
3,164
|
3,652
|
4,202
|
4,934
|
EBITDA
1 |
1,355
|
928.1
|
2,004
|
2,004
|
5,762
|
6,043
|
7,026
|
8,117
|
EBIT
1 |
902.2
|
1,041
|
1,198
|
1,410
|
1,768
|
2,063
|
2,436
|
2,946
|
Net income
1 |
806.5
|
-
|
1,802
|
-
|
-
|
4,480
|
-
|
-
|
Net Debt
1 |
1,075
|
11,839
|
12,307
|
-2,930
|
-7,836
|
-5,578
|
-7,390
|
-7,390
|
Reference price
2 |
47.71
|
48.98
|
72.43
|
63.79
|
93.19
|
157.44
|
157.44
|
157.44
|
Nbr of stocks (in thousands)
|
222,462
|
228,816
|
246,579
|
572,284
|
567,555
|
565,739
|
565,739
|
-
|
Announcement Date
|
1/30/20
|
2/3/21
|
2/11/22
|
2/9/23
|
2/8/24
|
2/4/25
|
-
|
-
|
|