|
|
|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
| Capitalization1 |
21 979 | 24 992 | 39 086 | 36 265 | - | - |
| Entreprise Value (EV)1 |
32 946 | 35 025 | 52 282 | 50 632 | 51 665 | 52 991 |
| P/E ratio |
88,1x | 51,0x | 140x | 109x | 86,6x | 72,8x |
| Yield |
3,79% | 3,61% | 3,21% | 3,52% | 3,68% | 3,89% |
| Capitalization / Revenue |
7,21x | 7,79x | 10,0x | 8,40x | 7,80x | 7,28x |
| EV / Revenue |
10,8x | 10,9x | 13,4x | 11,7x | 11,1x | 10,6x |
| EV / EBITDA |
18,1x | 18,6x | 23,9x | 21,7x | 20,5x | 19,1x |
| Price to Book |
2,23x | 2,53x | - | 2,06x | 2,05x | 2,04x |
| Nbr of stocks (in thousands) |
206 282 | 208 720 | 280 165 | 281 121 | - | - |
| Reference price (USD) |
107 | 120 | 140 | 132 | 132 | 132 |
| Last update |
02/05/2019 | 02/13/2020 | 02/11/2021 | 02/24/2021 | 02/24/2021 | 02/24/2021 |
|
1 USD in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
| Net sales1 |
3 046 | 3 209 | 3 904 | 4 318 | 4 648 | 4 982 |
| EBITDA1 |
1 823 | 1 887 | 2 187 | 2 332 | 2 525 | 2 776 |
| Operating profit (EBIT)1 |
550 | 594 | 558 | 739 | 855 | 998 |
| Operating Margin |
18,0% | 18,5% | 14,3% | 17,1% | 18,4% | 20,0% |
| Pre-Tax Profit (EBT)1 |
343 | 611 | 401 | 413 | 524 | 658 |
| Net income1 |
250 | 493 | 263 | 335 | 437 | 557 |
| Net margin |
8,20% | 15,4% | 6,75% | 7,76% | 9,40% | 11,2% |
| EPS2 |
1,21 | 2,35 | 1,00 | 1,21 | 1,53 | 1,81 |
| Dividend per Share2 |
4,04 | 4,32 | 4,48 | 4,65 | 4,85 | 5,14 |
| Last update |
02/05/2019 | 02/13/2020 | 02/11/2021 | 03/03/2021 | 03/03/2021 | 03/03/2021 |
|
1 USD in Million 2 USD Estimates
|
|
|
|
|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
| Net Debt1 |
10 966 | 10 033 | 13 196 | 14 367 | 15 401 | 16 726 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
6,02x | 5,32x | 6,03x | 6,16x | 6,10x | 6,03x |
| Free Cash Flow1 |
60,2 | 1 239 | - | -363 | -61,1 | 103 |
| ROE (Net Profit / Equities) |
2,22% | 2,37% | 1,68% | 1,84% | 2,80% | 3,75% |
| Shareholders' equity1 |
11 253 | 20 820 | 15 654 | 18 195 | 15 588 | 14 840 |
| ROA (Net Profit / Asset) |
1,11% | 1,00% | 0,79% | 0,95% | 1,39% | 1,76% |
| Assets1 |
22 585 | 49 400 | 33 547 | 35 181 | 31 393 | 31 578 |
| Book Value Per Share2 |
47,8 | 47,3 | - | 64,2 | 64,3 | 64,6 |
| Cash Flow per Share2 |
6,46 | 7,23 | - | 6,81 | 6,77 | 7,97 |
| Capex1 |
1 325 | 1 350 | - | 2 295 | 2 214 | 2 267 |
| Capex / Sales |
43,5% | 42,1% | - | 53,2% | 47,6% | 45,5% |
| Last update |
02/05/2019 | 02/13/2020 | 02/11/2021 | 03/03/2021 | 03/03/2021 | 03/03/2021 |
|
1 USD in Million 2 USD Estimates
|
|
|
|
|
|
Financial data source
© 2021 S&P Global Market Intelligence
|
|
|
Wall Street Week Ahead: Bargain-hunters look to U.S. real estate stocks as S&P nears records |
Capitalization (USD) 36 264 616 998 Net sales (USD) 3 903 609 000 Sales / Employee (USD) 1 356 362 Free-Float capitalization (USD) 36 032 778 456 Avg. Exchange 20 sessions (USD) 217 829 410 Average Daily Capital Traded 0,60%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|
Canada
Deutschland
España
France
Italia
Schweiz (DE)
United Kingdom
Report
