|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
16 869 | 16 035 | 16 892 | 18 634 | 15 479 | 15 838 | 15 838 | - |
Enterprise Value (EV)1 |
15 459 | 11 996 | 12 944 | 14 634 | 11 696 | 12 234 | 11 621 | 10 503 |
P/E ratio |
21,5x | 19,9x | 20,4x | 22,3x | 19,2x | 20,6x | 18,7x | 17,0x |
Yield |
- | - | - | - | - | - | - | - |
Capitalization / Revenue |
9,10x | 8,37x | 8,47x | 9,02x | 7,14x | 6,80x | 6,49x | 6,25x |
EV / Revenue |
8,34x | 6,26x | 6,49x | 7,09x | 5,40x | 5,26x | 4,76x | 4,14x |
EV / EBITDA |
14,9x | 11,6x | 12,7x | 13,8x | 10,8x | 11,6x | 10,6x | 9,26x |
Enterprise Value (EV) / FCF |
14,6x | 10,8x | 12,0x | 12,9x | 10,0x | 11,0x | 9,87x | 8,57x |
FCF Yield |
6,86% | 9,28% | 8,32% | 7,74% | 9,98% | 9,10% | 10,1% | 11,7% |
Price to Book |
4,80x | 4,26x | 4,73x | 5,44x | 4,80x | 5,32x | 5,60x | 5,76x |
Nbr of stocks (in thousands) |
162 800 | 156 214 | 152 240 | 140 200 | 132 798 | 125 411 | 125 411 | - |
Reference price (USD) |
104 | 103 | 111 | 133 | 117 | 126 | 126 | 126 |
Announcement Date |
01/31/2018 | 01/30/2019 | 02/03/2020 | 02/03/2021 | 02/03/2022 | - | - | - |
1 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
1 855 | 1 916 | 1 995 | 2 065 | 2 167 | 2 328 | 2 442 | 2 536 |
EBITDA1 |
1 037 | 1 031 | 1 020 | 1 062 | 1 080 | 1 058 | 1 096 | 1 134 |
Operating profit (EBIT)1 |
1 024 | 1 015 | 1 003 | 1 035 | 1 049 | 1 035 | 1 082 | 1 119 |
Operating Margin |
55,2% | 53,0% | 50,3% | 50,1% | 48,4% | 44,5% | 44,3% | 44,1% |
Pre-Tax Profit (EBT)1 |
971 | 979 | 962 | 971 | 950 | 914 | 952 | 956 |
Net income1 |
803 | 821 | 826 | 847 | 816 | 781 | 819 | 838 |
Net margin |
43,3% | 42,9% | 41,4% | 41,0% | 37,6% | 33,5% | 33,5% | 33,0% |
EPS2 |
4,82 | 5,15 | 5,43 | 5,96 | 6,08 | 6,14 | 6,75 | 7,41 |
Free Cash Flow1 |
1 061 | 1 113 | 1 076 | 1 132 | 1 167 | 1 113 | 1 178 | 1 226 |
FCF margin |
57,2% | 58,1% | 54,0% | 54,8% | 53,9% | 47,8% | 48,2% | 48,4% |
FCF Conversion |
102% | 108% | 106% | 107% | 108% | 105% | 107% | 108% |
Dividend per Share2 |
- | - | - | - | - | - | - | - |
Announcement Date |
01/31/2018 | 01/30/2019 | 02/03/2020 | 02/03/2021 | 02/03/2022 | - | - | - |
1 USD in Million 2 USD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2019 Q3 |
2019 Q4 |
2020 Q1 |
2020 Q2 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
Net sales1 |
491 | 544 | 487 | 506 | 509 | 564 | 508 | 526 | 534 | 599 | 543 | 560 | 572 | 636 | 573 |
EBITDA1 |
251 | 285 | 236 | 258 | 270 | 293 | 251 | 263 | 266 | 293 | 247 | 248 | 256 | 289 | 252 |
Operating profit (EBIT)1 |
246 | 280 | 231 | 253 | 265 | 285 | 246 | 257 | 261 | 285 | 239 | 243 | 249 | 285 | 249 |
Operating Margin |
50,2% | 51,4% | 47,5% | 50,1% | 52,1% | 50,6% | 48,5% | 48,9% | 48,9% | 47,5% | 44,0% | 43,3% | 43,6% | 44,9% | 43,5% |
Pre-Tax Profit (EBT)1 |
235 | 269 | 220 | 240 | 246 | 266 | 227 | 233 | 234 | 256 | 207 | 216 | 219 | 255 | 217 |
Net income1 |
188 | 272 | 179 | 196 | 201 | 271 | 183 | 186 | 187 | 260 | 169 | 171 | 175 | 247 | 179 |
Net margin |
38,3% | 50,1% | 36,7% | 38,8% | 39,4% | 48,0% | 36,0% | 35,4% | 35,0% | 43,3% | 31,1% | 30,5% | 30,6% | 38,9% | 31,2% |
EPS2 |
1,25 | 1,84 | 1,23 | 1,38 | 1,42 | 1,95 | 1,33 | 1,38 | 1,40 | 1,98 | 1,30 | 1,32 | 1,38 | 2,00 | 1,47 |
Dividend per Share2 |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
10/28/2019 | 02/03/2020 | 04/27/2020 | 07/22/2020 | 10/22/2020 | 02/03/2021 | 04/26/2021 | 07/26/2021 | 10/28/2021 | 02/03/2022 | 04/27/2022 | - | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
- | - | - | - | - | - | - | - |
Net Cash position1 |
1 411 | 4 039 | 3 949 | 4 000 | 3 783 | 3 604 | 4 217 | 5 335 |
Leverage (Debt / EBITDA) |
-1,36x | -3,92x | -3,87x | -3,77x | -3,50x | -3,41x | -3,85x | -4,70x |
Free Cash Flow1 |
1 061 | 1 113 | 1 076 | 1 132 | 1 167 | 1 113 | 1 178 | 1 226 |
ROE (Net Profit / Equities) |
25,0% | 24,7% | 25,4% | 27,4% | 28,0% | 29,1% | 33,0% | 36,8% |
Shareholders' equity1 |
3 206 | 3 323 | 3 248 | 3 093 | 2 911 | 2 685 | 2 479 | 2 275 |
ROA (Net Profit / Asset) |
16,6% | 16,1% | 16,1% | 16,6% | 16,0% | 12,5% | 13,0% | 13,6% |
Assets1 |
4 828 | 5 089 | 5 130 | 5 102 | 5 082 | 6 226 | 6 302 | 6 181 |
Book Value Per Share2 |
21,6 | 24,1 | 23,5 | 24,4 | 24,3 | 23,7 | 22,6 | 21,9 |
Cash Flow per Share2 |
6,54 | 7,09 | 7,25 | 8,11 | 8,82 | 9,02 | 9,80 | 11,1 |
Capex1 |
28,8 | 17,1 | 25,9 | 19,3 | 15,9 | 21,4 | 24,4 | 25,6 |
Capex / Sales |
1,55% | 0,89% | 1,30% | 0,93% | 0,73% | 0,92% | 1,00% | 1,01% |
Announcement Date |
01/31/2018 | 01/30/2019 | 02/03/2020 | 02/03/2021 | 02/03/2022 | - | - | - |
1 USD in Million 2 USD |
|
| |
|
Capitalization (USD) |
15 838 195 981 |
Net sales (USD) |
2 166 800 000 |
Number of employees |
5 642 |
Sales / Employee (USD) |
384 048 |
Free-Float |
38,5% |
Free-Float capitalization (USD) |
6 103 005 389 |
Avg. Exchange 20 sessions (USD) |
104 568 379 |
Average Daily Capital Traded |
0,66% |
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
|