Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
60.5
USD
|
+1.15%
|
|
+13.02%
|
+5.31%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
32,691
|
47,004
|
34,496
|
48,203
|
54,511
|
-
|
-
|
Enterprise Value (EV)
1 |
39,803
|
53,713
|
39,818
|
52,481
|
63,897
|
62,460
|
60,883
|
P/E ratio
|
16.8
x
|
29
x
|
10.1
x
|
36.4
x
|
24.3
x
|
21.2
x
|
18.7
x
|
Yield
|
0.74%
|
0.88%
|
1.45%
|
-
|
1.27%
|
1.35%
|
1.54%
|
Capitalization / Revenue
|
1.87
x
|
2.28
x
|
1.69
x
|
2.18
x
|
2.11
x
|
2.11
x
|
1.99
x
|
EV / Revenue
|
2.28
x
|
2.61
x
|
1.95
x
|
2.37
x
|
2.48
x
|
2.42
x
|
2.22
x
|
EV / EBITDA
|
15.5
x
|
17.1
x
|
12.2
x
|
14
x
|
12.8
x
|
12.4
x
|
11.6
x
|
EV / FCF
|
28.8
x
|
28.4
x
|
28.6
x
|
24.5
x
|
127
x
|
21.6
x
|
20.2
x
|
FCF Yield
|
3.47%
|
3.52%
|
3.49%
|
4.07%
|
0.79%
|
4.63%
|
4.94%
|
Price to Book
|
5.24
x
|
6.83
x
|
4.59
x
|
5.56
x
|
4.35
x
|
4.06
x
|
3.29
x
|
Nbr of stocks (in thousands)
|
866,687
|
866,585
|
836,262
|
839,047
|
901,012
|
-
|
-
|
Reference price
2 |
37.72
|
54.24
|
41.25
|
57.45
|
60.50
|
60.50
|
60.50
|
Announcement Date
|
2/9/21
|
2/8/22
|
2/7/23
|
2/6/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
18,608
|
17,456
|
20,613
|
20,421
|
22,098
|
25,801
|
25,795
|
27,411
|
EBITDA
1 |
-
|
2,568
|
3,142
|
3,274
|
3,749
|
4,977
|
5,054
|
5,233
|
EBIT
1 |
-
|
2,232
|
2,804
|
2,894
|
3,207
|
4,062
|
4,147
|
4,518
|
Operating Margin
|
-
|
12.79%
|
13.6%
|
14.17%
|
14.51%
|
15.74%
|
16.08%
|
16.48%
|
Earnings before Tax (EBT)
1 |
-
|
2,855
|
2,400
|
4,292
|
2,084
|
3,024
|
3,602
|
4,033
|
Net income
1 |
-
|
1,982
|
1,664
|
3,534
|
1,349
|
2,290
|
2,611
|
2,921
|
Net margin
|
-
|
11.35%
|
8.07%
|
17.31%
|
6.1%
|
8.88%
|
10.12%
|
10.65%
|
EPS
2 |
2.420
|
2.250
|
1.870
|
4.100
|
1.580
|
2.488
|
2.850
|
3.233
|
Free Cash Flow
1 |
-
|
1,380
|
1,893
|
1,390
|
2,138
|
502
|
2,889
|
3,009
|
FCF margin
|
-
|
7.91%
|
9.18%
|
6.81%
|
9.68%
|
1.95%
|
11.2%
|
10.98%
|
FCF Conversion (EBITDA)
|
-
|
53.74%
|
60.25%
|
42.46%
|
57.03%
|
10.09%
|
57.17%
|
57.5%
|
FCF Conversion (Net income)
|
-
|
69.63%
|
113.76%
|
39.33%
|
158.49%
|
21.92%
|
110.65%
|
103.01%
|
Dividend per Share
2 |
-
|
0.2800
|
0.4800
|
0.6000
|
-
|
0.7692
|
0.8197
|
0.9288
|
Announcement Date
|
2/7/20
|
2/9/21
|
2/8/22
|
2/7/23
|
2/6/24
|
-
|
-
|
-
|
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 |
5,133
|
4,654
|
5,211
|
5,451
|
5,105
|
5,273
|
5,992
|
5,731
|
5,102
|
6,182
|
7,099
|
6,539
|
5,901
|
5,920
|
6,799
|
EBITDA
1 |
604
|
729
|
933
|
963
|
639
|
778
|
1,101
|
1,178
|
692
|
1,241
|
1,486
|
1,494
|
929.5
|
1,142
|
1,449
|
EBIT
1 |
517
|
650
|
857
|
861
|
516
|
642
|
964
|
1,044
|
557
|
927
|
1,218
|
1,233
|
710.6
|
851.2
|
1,202
|
Operating Margin
|
10.07%
|
13.97%
|
16.45%
|
15.8%
|
10.11%
|
12.18%
|
16.09%
|
18.22%
|
10.92%
|
15%
|
17.15%
|
18.86%
|
12.04%
|
14.38%
|
17.67%
|
Earnings before Tax (EBT)
1 |
405
|
1,688
|
757
|
1,470
|
377
|
509
|
422
|
594
|
559
|
335
|
957
|
1,017
|
539.2
|
721.7
|
1,082
|
Net income
1 |
324
|
1,379
|
573
|
1,312
|
270
|
373
|
199
|
357
|
420
|
269
|
687.7
|
750.1
|
380.9
|
529.4
|
791.1
|
Net margin
|
6.31%
|
29.63%
|
11%
|
24.07%
|
5.29%
|
7.07%
|
3.32%
|
6.23%
|
8.23%
|
4.35%
|
9.69%
|
11.47%
|
6.46%
|
8.94%
|
11.64%
|
EPS
2 |
0.3600
|
1.580
|
0.6700
|
1.530
|
0.3200
|
0.4400
|
0.2300
|
0.4200
|
0.4900
|
0.2900
|
0.7579
|
0.8148
|
0.4087
|
0.5793
|
0.8627
|
Dividend per Share
2 |
0.1500
|
0.1500
|
0.1500
|
0.1500
|
0.1500
|
-
|
0.1950
|
-
|
-
|
-
|
0.1946
|
0.1947
|
0.1968
|
0.1962
|
0.2061
|
Announcement Date
|
2/8/22
|
4/28/22
|
7/28/22
|
10/27/22
|
2/7/23
|
4/25/23
|
7/27/23
|
10/26/23
|
2/6/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
7,112
|
6,709
|
5,322
|
4,278
|
9,386
|
7,949
|
6,372
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
2.769
x
|
2.135
x
|
1.626
x
|
1.141
x
|
1.886
x
|
1.573
x
|
1.218
x
|
Free Cash Flow
1 |
-
|
1,380
|
1,893
|
1,390
|
2,138
|
502
|
2,889
|
3,009
|
ROE (net income / shareholders' equity)
|
-
|
19.5%
|
30.9%
|
27.8%
|
28.3%
|
24.8%
|
21.5%
|
20%
|
ROA (Net income/ Total Assets)
|
-
|
8.35%
|
7.85%
|
13.5%
|
4.58%
|
6.1%
|
7.8%
|
8.66%
|
Assets
1 |
-
|
23,750
|
21,189
|
26,129
|
29,454
|
37,556
|
33,469
|
33,727
|
Book Value Per Share
2 |
-
|
7.200
|
7.940
|
8.990
|
10.30
|
13.90
|
14.90
|
18.40
|
Cash Flow per Share
2 |
-
|
1.920
|
2.510
|
2.020
|
3.060
|
1.040
|
3.620
|
4.340
|
Capex
1 |
-
|
312
|
344
|
353
|
469
|
551
|
487
|
540
|
Capex / Sales
|
-
|
1.79%
|
1.67%
|
1.73%
|
2.12%
|
2.13%
|
1.89%
|
1.97%
|
Announcement Date
|
2/7/20
|
2/9/21
|
2/8/22
|
2/7/23
|
2/6/24
|
-
|
-
|
-
|
Last Close Price
60.5
USD Average target price
62.91
USD Spread / Average Target +3.98% Consensus |