Market Closed -
Nyse
04:00:01 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
31.22
USD
|
+0.94%
|
|
+1.13%
|
-8.10%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,133
|
6,723
|
7,563
|
5,619
|
7,476
|
6,889
|
-
|
-
|
Enterprise Value (EV)
1 |
9,950
|
9,255
|
10,552
|
8,678
|
10,280
|
9,422
|
9,097
|
8,886
|
P/E ratio
|
28.7
x
|
54.9
x
|
29.1
x
|
29.6
x
|
28.1
x
|
17.7
x
|
15.3
x
|
14.8
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.27%
|
0.38%
|
0.48%
|
Capitalization / Revenue
|
1.59
x
|
1.8
x
|
1.71
x
|
1.15
x
|
1.44
x
|
1.3
x
|
1.25
x
|
1.21
x
|
EV / Revenue
|
2.22
x
|
2.48
x
|
2.39
x
|
1.78
x
|
1.98
x
|
1.77
x
|
1.66
x
|
1.56
x
|
EV / EBITDA
|
10.6
x
|
12.2
x
|
12.4
x
|
10.7
x
|
10.8
x
|
9.07
x
|
8.28
x
|
7.67
x
|
EV / FCF
|
21.6
x
|
21.7
x
|
24.1
x
|
60.7
x
|
23.5
x
|
21.2
x
|
19.3
x
|
18.4
x
|
FCF Yield
|
4.63%
|
4.62%
|
4.14%
|
1.65%
|
4.25%
|
4.71%
|
5.18%
|
5.42%
|
Price to Book
|
5.27
x
|
4.69
x
|
5.04
x
|
3.87
x
|
4.33
x
|
3.29
x
|
2.86
x
|
2.5
x
|
Nbr of stocks (in thousands)
|
234,650
|
235,477
|
228,351
|
220,609
|
220,083
|
220,644
|
-
|
-
|
Reference price
2 |
30.40
|
28.55
|
33.12
|
25.47
|
33.97
|
31.22
|
31.22
|
31.22
|
Announcement Date
|
1/30/20
|
2/17/21
|
1/31/22
|
1/25/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,482
|
3,738
|
4,416
|
4,884
|
5,184
|
5,312
|
5,495
|
5,678
|
EBITDA
1 |
938.9
|
760.1
|
847.8
|
810.8
|
951.4
|
1,039
|
1,098
|
1,159
|
EBIT
1 |
706
|
536.9
|
623.2
|
565.3
|
673.7
|
763.4
|
818.2
|
863.6
|
Operating Margin
|
15.75%
|
14.36%
|
14.11%
|
11.57%
|
13%
|
14.37%
|
14.89%
|
15.21%
|
Earnings before Tax (EBT)
1 |
330
|
122.2
|
340.5
|
257.3
|
354.7
|
548
|
633.2
|
726
|
Net income
1 |
249
|
121.6
|
263.9
|
191.6
|
267.4
|
388.2
|
453.7
|
484.2
|
Net margin
|
5.56%
|
3.25%
|
5.98%
|
3.92%
|
5.16%
|
7.31%
|
8.26%
|
8.53%
|
EPS
2 |
1.060
|
0.5200
|
1.140
|
0.8600
|
1.210
|
1.764
|
2.043
|
2.115
|
Free Cash Flow
1 |
460.6
|
427.2
|
437
|
142.9
|
437.4
|
443.6
|
470.9
|
482
|
FCF margin
|
10.28%
|
11.43%
|
9.9%
|
2.93%
|
8.44%
|
8.35%
|
8.57%
|
8.49%
|
FCF Conversion (EBITDA)
|
49.06%
|
56.2%
|
51.55%
|
17.62%
|
45.97%
|
42.69%
|
42.88%
|
41.6%
|
FCF Conversion (Net income)
|
184.98%
|
351.32%
|
165.59%
|
74.58%
|
163.58%
|
114.28%
|
103.79%
|
99.55%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.0833
|
0.1200
|
0.1500
|
Announcement Date
|
1/30/20
|
2/17/21
|
1/31/22
|
1/25/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
1,089
|
1,137
|
1,174
|
1,235
|
1,239
|
1,237
|
1,284
|
1,294
|
1,309
|
1,297
|
1,293
|
1,335
|
1,348
|
1,336
|
1,334
|
EBITDA
1 |
201
|
180.4
|
179.6
|
212.7
|
210.3
|
208.2
|
213.1
|
226.9
|
260.5
|
250.9
|
241.7
|
264.8
|
272.2
|
261.3
|
253.8
|
EBIT
1 |
146
|
121
|
119.5
|
150.6
|
148
|
147.2
|
149.3
|
154.5
|
187.8
|
182.1
|
174.8
|
194.6
|
201.7
|
194.8
|
187.2
|
Operating Margin
|
13.41%
|
10.64%
|
10.18%
|
12.2%
|
11.95%
|
11.9%
|
11.63%
|
11.94%
|
14.35%
|
14.04%
|
13.52%
|
14.57%
|
14.96%
|
14.59%
|
14.03%
|
Earnings before Tax (EBT)
1 |
93.3
|
62.6
|
51.9
|
62.9
|
85.1
|
57.4
|
75.8
|
74.5
|
102.6
|
101.8
|
117
|
147
|
147
|
136
|
-
|
Net income
1 |
69.1
|
53.2
|
41.5
|
44.1
|
62.4
|
43.6
|
60.5
|
60.9
|
72.9
|
73.1
|
82
|
95.5
|
104
|
98
|
-
|
Net margin
|
6.35%
|
4.68%
|
3.53%
|
3.57%
|
5.04%
|
3.53%
|
4.71%
|
4.71%
|
5.57%
|
5.63%
|
6.34%
|
7.15%
|
7.72%
|
7.34%
|
-
|
EPS
2 |
0.3000
|
0.2300
|
0.1800
|
0.2000
|
0.2800
|
0.2000
|
0.2700
|
0.2700
|
0.3300
|
0.3300
|
0.3567
|
0.4131
|
0.4689
|
0.5267
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/25/21
|
1/31/22
|
4/25/22
|
7/26/22
|
10/25/22
|
1/25/23
|
5/2/23
|
8/1/23
|
11/1/23
|
2/8/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,817
|
2,532
|
2,989
|
3,059
|
2,804
|
2,533
|
2,209
|
1,997
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3
x
|
3.331
x
|
3.526
x
|
3.773
x
|
2.947
x
|
2.438
x
|
2.011
x
|
1.724
x
|
Free Cash Flow
1 |
461
|
427
|
437
|
143
|
437
|
444
|
471
|
482
|
ROE (net income / shareholders' equity)
|
33.2%
|
22.6%
|
26.5%
|
22.4%
|
21.9%
|
21.6%
|
21.2%
|
24.6%
|
ROA (Net income/ Total Assets)
|
6.29%
|
4.51%
|
5.38%
|
4.62%
|
4.86%
|
5.59%
|
6.26%
|
10.5%
|
Assets
1 |
3,958
|
2,697
|
4,901
|
4,148
|
5,504
|
6,943
|
7,242
|
4,612
|
Book Value Per Share
2 |
5.770
|
6.090
|
6.570
|
6.590
|
7.850
|
9.490
|
10.90
|
12.50
|
Cash Flow per Share
2 |
2.430
|
2.160
|
2.410
|
1.320
|
2.590
|
3.080
|
3.380
|
3.740
|
Capex
1 |
113
|
82.1
|
122
|
151
|
138
|
164
|
159
|
172
|
Capex / Sales
|
2.51%
|
2.2%
|
2.75%
|
3.09%
|
2.66%
|
3.09%
|
2.89%
|
3.03%
|
Announcement Date
|
1/30/20
|
2/17/21
|
1/31/22
|
1/25/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
31.22
USD Average target price
36.58
USD Spread / Average Target +17.18% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.10% | 6.89B | | -1.75% | 77.87B | | -16.41% | 32.71B | | -12.97% | 30.63B | | -13.83% | 14.66B | | -3.81% | 13.83B | | -16.71% | 7.04B | | -14.49% | 2.75B | | -15.90% | 2.71B | | -30.96% | 2.39B |
Paint & Coating
|