Market Closed -
Nasdaq
04:00:00 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
99
USD
|
+1.48%
|
|
+4.70%
|
+13.77%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,193
|
2,773
|
4,021
|
3,435
|
5,508
|
6,294
|
-
|
-
|
Enterprise Value (EV)
1 |
4,720
|
4,906
|
5,444
|
5,050
|
5,508
|
8,216
|
7,866
|
6,294
|
P/E ratio
|
-62.7
x
|
-26.4
x
|
21.2
x
|
9.51
x
|
-202
x
|
14.7
x
|
13
x
|
12.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.31
x
|
0.4
x
|
0.59
x
|
0.41
x
|
0.6
x
|
0.66
x
|
0.64
x
|
0.63
x
|
EV / Revenue
|
0.66
x
|
0.71
x
|
0.8
x
|
0.6
x
|
0.6
x
|
0.86
x
|
0.8
x
|
0.63
x
|
EV / EBITDA
|
9.92
x
|
10.4
x
|
7.94
x
|
5.55
x
|
5.93
x
|
8.64
x
|
7.83
x
|
6.38
x
|
EV / FCF
|
30.3
x
|
11.4
x
|
57.4
x
|
16.2
x
|
-
|
17.3
x
|
14.7
x
|
10.9
x
|
FCF Yield
|
3.3%
|
8.78%
|
1.74%
|
6.16%
|
-
|
5.8%
|
6.81%
|
9.2%
|
Price to Book
|
1.17
x
|
1.57
x
|
2.25
x
|
1.78
x
|
-
|
2.9
x
|
2.4
x
|
1.95
x
|
Nbr of stocks (in thousands)
|
68,586
|
68,991
|
70,113
|
65,062
|
63,302
|
63,576
|
-
|
-
|
Reference price
2 |
31.98
|
40.19
|
57.35
|
52.79
|
87.02
|
99.00
|
99.00
|
99.00
|
Announcement Date
|
11/25/19
|
11/19/20
|
2/3/22
|
2/23/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,105
|
6,944
|
6,820
|
8,430
|
9,120
|
9,551
|
9,850
|
10,023
|
EBITDA
1 |
476
|
471.6
|
685.9
|
910
|
929.6
|
951
|
1,005
|
987.2
|
EBIT
1 |
387.3
|
80.5
|
605.7
|
804.7
|
804.6
|
829.1
|
880.3
|
881.7
|
Operating Margin
|
5.45%
|
1.16%
|
8.88%
|
9.55%
|
8.82%
|
8.68%
|
8.94%
|
8.8%
|
Earnings before Tax (EBT)
1 |
-10.78
|
-107.7
|
322.4
|
619.7
|
586.1
|
588.3
|
651
|
-
|
Net income
1 |
-34.61
|
-104.9
|
219
|
434.4
|
-27.6
|
433.1
|
481.5
|
536
|
Net margin
|
-0.49%
|
-1.51%
|
3.21%
|
5.15%
|
-0.3%
|
4.53%
|
4.89%
|
5.35%
|
EPS
2 |
-0.5100
|
-1.520
|
2.700
|
5.550
|
-0.4300
|
6.756
|
7.609
|
8.120
|
Free Cash Flow
1 |
155.6
|
430.8
|
94.9
|
311
|
-
|
476.2
|
535.7
|
579
|
FCF margin
|
2.19%
|
6.2%
|
1.39%
|
3.69%
|
-
|
4.99%
|
5.44%
|
5.78%
|
FCF Conversion (EBITDA)
|
32.69%
|
91.35%
|
13.84%
|
34.18%
|
-
|
50.08%
|
53.32%
|
58.65%
|
FCF Conversion (Net income)
|
-
|
-
|
43.33%
|
71.59%
|
-
|
109.97%
|
111.27%
|
108.02%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/25/19
|
11/19/20
|
2/3/22
|
2/23/23
|
2/27/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
1,755
|
1,687
|
2,358
|
2,415
|
1,969
|
1,732
|
2,504
|
2,584
|
2,300
|
1,885
|
2,637
|
2,681
|
2,348
|
1,945
|
EBITDA
1 |
174.1
|
139.5
|
307.7
|
284.2
|
178.5
|
113
|
290.3
|
309.6
|
216.7
|
97.54
|
315.4
|
321.9
|
216.8
|
118.4
|
EBIT
1 |
155.2
|
116.3
|
280.6
|
256.5
|
151.3
|
85.1
|
258.6
|
277.4
|
183.5
|
67.93
|
288.3
|
290.4
|
182.4
|
86.79
|
Operating Margin
|
8.84%
|
6.89%
|
11.9%
|
10.62%
|
7.68%
|
4.91%
|
10.33%
|
10.73%
|
7.98%
|
3.6%
|
10.94%
|
10.83%
|
7.77%
|
4.46%
|
Earnings before Tax (EBT)
1 |
89
|
74.7
|
235.5
|
208.6
|
100.9
|
32.8
|
208.3
|
218.6
|
126.4
|
9.259
|
219.7
|
232.6
|
129.4
|
32.87
|
Net income
1 |
62
|
49.8
|
168.5
|
148.8
|
67.3
|
18.8
|
153.8
|
-262.8
|
95.1
|
5.906
|
162.9
|
171.2
|
94.57
|
24.16
|
Net margin
|
3.53%
|
2.95%
|
7.15%
|
6.16%
|
3.42%
|
1.09%
|
6.14%
|
-10.17%
|
4.14%
|
0.31%
|
6.18%
|
6.39%
|
4.03%
|
1.24%
|
EPS
2 |
0.7600
|
0.6100
|
2.120
|
1.950
|
0.8800
|
0.2500
|
1.970
|
-4.160
|
1.470
|
0.1727
|
2.543
|
2.677
|
1.468
|
0.2700
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/3/22
|
5/5/22
|
8/4/22
|
11/3/22
|
2/23/23
|
5/4/23
|
8/3/23
|
11/2/23
|
2/27/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,527
|
2,133
|
1,423
|
1,616
|
-
|
1,922
|
1,572
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.308
x
|
4.523
x
|
2.075
x
|
1.775
x
|
-
|
2.021
x
|
1.565
x
|
-
|
Free Cash Flow
1 |
156
|
431
|
94.9
|
311
|
-
|
476
|
536
|
579
|
ROE (net income / shareholders' equity)
|
9.41%
|
10.5%
|
23.5%
|
29.5%
|
-
|
25.1%
|
22.9%
|
-
|
ROA (Net income/ Total Assets)
|
2.73%
|
2.85%
|
6.64%
|
9.31%
|
-
|
7.84%
|
7.96%
|
-
|
Assets
1 |
-1,267
|
-3,683
|
3,299
|
4,667
|
-
|
5,523
|
6,052
|
-
|
Book Value Per Share
2 |
27.20
|
25.50
|
25.50
|
29.70
|
-
|
34.20
|
41.20
|
50.80
|
Cash Flow per Share
2 |
3.110
|
6.970
|
2.340
|
5.860
|
-
|
9.280
|
9.460
|
-
|
Capex
1 |
57
|
48.5
|
71.8
|
90.1
|
-
|
117
|
120
|
142
|
Capex / Sales
|
0.8%
|
0.7%
|
1.05%
|
1.07%
|
-
|
1.23%
|
1.22%
|
1.42%
|
Announcement Date
|
11/25/19
|
11/19/20
|
2/3/22
|
2/23/23
|
2/27/24
|
-
|
-
|
-
|
Average target price
108.9
USD Spread / Average Target +10.02% Consensus |