Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
23.94
USD
|
-4.81%
|
|
-0.66%
|
+4.86%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,377
|
16,280
|
25,682
|
14,219
|
15,442
|
16,262
|
-
|
-
|
Enterprise Value (EV)
1 |
15,307
|
20,888
|
32,404
|
20,134
|
20,759
|
20,920
|
20,162
|
19,303
|
P/E ratio
|
-21.6
x
|
313
x
|
49.6
x
|
20.9
x
|
48.6
x
|
33.6
x
|
25.1
x
|
20.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.72
x
|
2.55
x
|
3.48
x
|
1.89
x
|
2.22
x
|
2.34
x
|
2.22
x
|
2.11
x
|
EV / Revenue
|
2.53
x
|
3.27
x
|
4.39
x
|
2.68
x
|
2.98
x
|
3.01
x
|
2.75
x
|
2.5
x
|
EV / EBITDA
|
14.8
x
|
18.3
x
|
22.2
x
|
12.8
x
|
15.9
x
|
17
x
|
14.4
x
|
12.6
x
|
EV / FCF
|
50.6
x
|
24.1
x
|
35.2
x
|
28.3
x
|
28.7
x
|
33.9
x
|
23.5
x
|
20.8
x
|
FCF Yield
|
1.98%
|
4.16%
|
2.84%
|
3.53%
|
3.49%
|
2.95%
|
4.26%
|
4.82%
|
Price to Book
|
4.23
x
|
6.11
x
|
6.22
x
|
2.95
x
|
-
|
2.81
x
|
2.5
x
|
2.28
x
|
Nbr of stocks (in thousands)
|
571,735
|
578,339
|
609,453
|
674,204
|
676,386
|
679,266
|
-
|
-
|
Reference price
2 |
18.15
|
28.15
|
42.14
|
21.09
|
22.83
|
23.94
|
23.94
|
23.94
|
Announcement Date
|
2/7/20
|
2/3/21
|
2/3/22
|
2/3/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,040
|
6,394
|
7,386
|
7,512
|
6,967
|
6,952
|
7,331
|
7,722
|
EBITDA
1 |
1,031
|
1,142
|
1,459
|
1,571
|
1,309
|
1,228
|
1,402
|
1,531
|
EBIT
1 |
944.6
|
1,054
|
1,370
|
1,484
|
1,214
|
1,123
|
1,289
|
1,405
|
Operating Margin
|
15.64%
|
16.48%
|
18.55%
|
19.75%
|
17.43%
|
16.15%
|
17.58%
|
18.2%
|
Earnings before Tax (EBT)
1 |
40.6
|
62.3
|
753
|
851.1
|
410.5
|
516.8
|
785.4
|
900
|
Net income
1 |
-335.1
|
52
|
508
|
662.3
|
321.1
|
449.5
|
623.6
|
718.7
|
Net margin
|
-5.55%
|
0.81%
|
6.88%
|
8.82%
|
4.61%
|
6.47%
|
8.51%
|
9.31%
|
EPS
2 |
-0.8400
|
0.0900
|
0.8500
|
1.010
|
0.4700
|
0.7116
|
0.9556
|
1.166
|
Free Cash Flow
1 |
302.4
|
868.2
|
920.3
|
710.2
|
723.6
|
616.8
|
858.4
|
929.5
|
FCF margin
|
5.01%
|
13.58%
|
12.46%
|
9.45%
|
10.39%
|
8.87%
|
11.71%
|
12.04%
|
FCF Conversion (EBITDA)
|
29.33%
|
76.05%
|
63.09%
|
45.22%
|
55.27%
|
50.23%
|
61.23%
|
60.72%
|
FCF Conversion (Net income)
|
-
|
1,669.62%
|
181.16%
|
107.23%
|
225.35%
|
137.21%
|
137.65%
|
129.33%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/7/20
|
2/3/21
|
2/3/22
|
2/3/23
|
2/14/24
|
-
|
-
|
-
|
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 |
1,908
|
1,950
|
1,910
|
1,856
|
1,795
|
1,780
|
1,744
|
1,720
|
1,723
|
1,680
|
1,714
|
1,747
|
1,798
|
1,774
|
1,809
|
EBITDA
1 |
369.8
|
423.1
|
404.1
|
384
|
359.5
|
346.2
|
343
|
317.8
|
302.1
|
283
|
295
|
319.1
|
341.3
|
335.6
|
338.4
|
EBIT
1 |
346.1
|
400.8
|
382.2
|
363.2
|
337.3
|
319.8
|
319.3
|
295.2
|
276.5
|
258.4
|
264.8
|
289.6
|
310.3
|
305.8
|
307.1
|
Operating Margin
|
18.14%
|
20.55%
|
20.01%
|
19.56%
|
18.79%
|
17.96%
|
18.31%
|
17.16%
|
16.05%
|
15.38%
|
15.45%
|
16.58%
|
17.26%
|
17.23%
|
16.97%
|
Earnings before Tax (EBT)
1 |
140
|
241.8
|
226.3
|
208.3
|
174.7
|
155.8
|
-1.3
|
136.5
|
119.5
|
80.6
|
110.7
|
132.1
|
157.9
|
179
|
207.3
|
Net income
1 |
77.8
|
174.3
|
179.3
|
167
|
141.7
|
121.5
|
-7.3
|
108.4
|
98.5
|
60.4
|
102.8
|
122
|
146
|
138.7
|
160.6
|
Net margin
|
4.08%
|
8.94%
|
9.38%
|
9%
|
7.89%
|
6.82%
|
-0.42%
|
6.3%
|
5.72%
|
3.6%
|
6%
|
6.98%
|
8.12%
|
7.82%
|
8.88%
|
EPS
2 |
0.1300
|
0.2800
|
0.2800
|
0.2500
|
0.2100
|
0.1800
|
-0.0100
|
0.1600
|
0.1500
|
0.0900
|
0.1699
|
0.1964
|
0.2281
|
0.2689
|
0.2801
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/3/22
|
4/28/22
|
7/28/22
|
10/28/22
|
2/3/23
|
4/28/23
|
7/28/23
|
10/27/23
|
2/14/24
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,930
|
4,607
|
6,722
|
5,915
|
5,317
|
4,658
|
3,900
|
3,042
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.781
x
|
4.036
x
|
4.608
x
|
3.766
x
|
4.062
x
|
3.794
x
|
2.782
x
|
1.987
x
|
Free Cash Flow
1 |
302
|
868
|
920
|
710
|
724
|
617
|
858
|
929
|
ROE (net income / shareholders' equity)
|
22.9%
|
22.4%
|
26.4%
|
21.1%
|
14.2%
|
13.5%
|
15%
|
14.1%
|
ROA (Net income/ Total Assets)
|
3.8%
|
5.85%
|
7.62%
|
6.98%
|
5.45%
|
6.28%
|
7.71%
|
7.59%
|
Assets
1 |
-8,828
|
889.6
|
6,664
|
9,483
|
5,894
|
7,156
|
8,093
|
9,470
|
Book Value Per Share
2 |
4.290
|
4.610
|
6.780
|
7.150
|
-
|
8.520
|
9.570
|
10.50
|
Cash Flow per Share
2 |
0.8800
|
1.590
|
1.590
|
1.240
|
1.280
|
1.290
|
1.450
|
1.840
|
Capex
1 |
51.6
|
61.6
|
111
|
133
|
146
|
149
|
151
|
149
|
Capex / Sales
|
0.85%
|
0.96%
|
1.5%
|
1.78%
|
2.1%
|
2.14%
|
2.06%
|
1.93%
|
Announcement Date
|
2/7/20
|
2/3/21
|
2/3/22
|
2/3/23
|
2/14/24
|
-
|
-
|
-
|
Last Close Price
23.94
USD Average target price
27.69
USD Spread / Average Target +15.68% Consensus |