|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
1 644 | 1 805 | 4 095 | 6 767 | 13 906 | 15 188 | 15 188 | - |
Enterprise Value (EV)1 |
6 686 | 8 679 | 11 748 | 16 428 | 24 802 | 17 999 | 18 853 | 17 781 |
P/E ratio |
10,4x | 12,5x | 21,4x | 25,3x | 37,8x | 26,4x | 20,7x | 16,7x |
Yield |
5,50% | 6,30% | 3,81% | 3,40% | 2,31% | 2,89% | 3,44% | 4,08% |
Capitalization / Revenue |
1,16x | 1,88x | 2,32x | 3,84x | 6,12x | 5,65x | 4,36x | 3,32x |
EV / Revenue |
4,72x | 9,05x | 6,65x | 9,31x | 10,9x | 6,69x | 5,41x | 3,89x |
EV / EBITDA |
- | 21,9x | 23,3x | 26,4x | 28,1x | 20,2x | 12,0x | 7,41x |
Enterprise Value (EV) / FCF |
- | - | - | - | - | - | - | - |
FCF Yield |
- | - | - | - | - | - | - | - |
Price to Book |
7,40x | 3,07x | 5,01x | 10,2x | 12,8x | 8,84x | 7,23x | 5,54x |
Nbr of stocks (in thousands) |
82 211 | 101 530 | 114 746 | 143 832 | 171 103 | 176 910 | 176 910 | - |
Reference price (USD) |
20,0 | 17,8 | 35,7 | 47,1 | 81,3 | 84,6 | 84,6 | 84,6 |
Announcement Date |
02/15/2018 | 02/14/2019 | 02/13/2020 | 02/11/2021 | 02/11/2022 | - | - | - |
1 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
1 415 | 958 | 1 765 | 1 764 | 2 272 | 2 690 | 3 487 | 4 570 |
EBITDA1 |
- | 395 | 503 | 623 | 883 | 892 | 1 572 | 2 399 |
Operating profit (EBIT)1 |
186 | 370 | 463 | 582 | 776 | 789 | 1 129 | 1 549 |
Operating Margin |
13,1% | 38,6% | 26,2% | 33,0% | 34,2% | 29,3% | 32,4% | 33,9% |
Pre-Tax Profit (EBT)1 |
468 | 395 | 503 | 582 | 883 | 1 100 | 1 445 | 1 786 |
Net income1 |
416 | 143 | 193 | 267 | 409 | 594 | 776 | 978 |
Net margin |
29,4% | 14,9% | 10,9% | 15,1% | 18,0% | 22,1% | 22,3% | 21,4% |
EPS2 |
1,93 | 1,42 | 1,67 | 1,86 | 2,15 | 3,20 | 4,10 | 5,08 |
Free Cash Flow |
- | - | - | - | - | - | - | - |
FCF margin |
- | - | - | - | - | - | - | - |
FCF Conversion |
- | - | - | - | - | - | - | - |
Dividend per Share2 |
1,10 | 1,12 | 1,36 | 1,60 | 1,88 | 2,44 | 2,91 | 3,45 |
Announcement Date |
02/15/2018 | 02/14/2019 | 02/13/2020 | 02/11/2021 | 02/11/2022 | - | - | - |
1 USD in Million 2 USD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
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 |
2023 Q3 |
2023 Q4 |
Net sales1 |
603 | 490 | 658 | 397 | 523 | 504 | 848 | 559 | 618 | 611 | 945 | 702 | 766 | 828 | 1 177 |
EBITDA |
115 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating profit (EBIT)1 |
109 | 132 | 186 | 123 | 186 | 162 | 305 | 184 | 207 | - | 138 | 281 | 316 | 346 | - |
Operating Margin |
18,1% | 27,0% | 28,3% | 30,9% | 35,5% | 32,2% | 36,0% | 32,9% | 33,5% | - | 14,6% | 40,0% | 41,2% | 41,8% | - |
Pre-Tax Profit (EBT)1 |
115 | 146 | 186 | 137 | 207 | 199 | 340 | 222 | 247 | 243 | 388 | 283 | 323 | 342 | 497 |
Net income1 |
55,3 | 72,4 | 83,3 | 72,6 | 111 | 84,7 | 124 | 118 | 135 | 137 | 204 | 154 | 172 | 185 | 266 |
Net margin |
9,17% | 14,8% | 12,7% | 18,3% | 21,2% | 16,8% | 14,6% | 21,1% | 21,9% | 22,4% | 21,6% | 21,9% | 22,5% | 22,3% | 22,6% |
EPS2 |
0,39 | 0,48 | 0,54 | 0,46 | 0,64 | 0,45 | 0,66 | 0,65 | 0,74 | 0,75 | 1,06 | 0,82 | 0,92 | 0,99 | 1,36 |
Dividend per Share2 |
0,40 | 0,40 | 0,40 | 0,47 | 0,47 | 0,47 | 0,47 | 0,61 | 0,61 | 0,61 | 0,61 | 0,72 | 0,72 | 0,72 | 0,72 |
Announcement Date |
08/05/2020 | 10/28/2020 | 02/11/2021 | 04/29/2021 | 07/29/2021 | 10/27/2021 | 02/11/2022 | 04/28/2022 | 07/28/2022 | 10/27/2022 | - | - | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
5 042 | 6 873 | 7 653 | 9 661 | 10 896 | 2 811 | 3 665 | 2 594 |
Net Cash position1 |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
- | 17,4x | 15,2x | 15,5x | 12,3x | 3,15x | 2,33x | 1,08x |
Free Cash Flow |
- | - | - | - | - | - | - | - |
ROE (Net Profit / Equities) |
71,4% | 24,6% | 22,0% | 27,2% | 27,1% | 28,7% | 41,5% | 39,4% |
Shareholders' equity1 |
583 | 581 | 880 | 981 | 1 509 | 2 068 | 1 869 | 2 480 |
ROA (Net Profit / Asset) |
5,78% | 1,53% | 1,39% | 1,96% | 2,22% | 2,68% | 6,95% | - |
Assets1 |
7 197 | 9 359 | 13 900 | 13 592 | 18 387 | 22 163 | 11 179 | - |
Book Value Per Share2 |
2,70 | 5,79 | 7,12 | 4,60 | 6,36 | 9,57 | 11,7 | 15,3 |
Cash Flow per Share |
- | - | - | - | - | - | - | - |
Capex |
- | - | - | - | - | - | - | - |
Capex / Sales |
- | - | - | - | - | - | - | - |
Announcement Date |
02/15/2018 | 02/14/2019 | 02/13/2020 | 02/11/2021 | 02/11/2022 | - | - | - |
1 USD in Million 2 USD |
|
| |
|
|
JPMorgan begins private lending drive with $10 billion - source |
Capitalization (USD) |
15 187 722 212 |
Net sales (USD) |
2 272 368 000 |
Number of employees |
2 238 |
Sales / Employee (USD) |
1 015 357 |
Free-Float |
46,7% |
Free-Float capitalization (USD) |
7 098 846 880 |
Avg. Exchange 20 sessions (USD) |
79 711 566 |
Average Daily Capital Traded |
0,52% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|