Real-time Estimate
Cboe BZX
10:58:34 2025-02-14 am EST
|
5-day change
|
1st Jan Change
|
309.84 USD
|
+0.66%
|
|
-0.97%
|
-6.59%
|
Data adjusted to current consolidation scopeFiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
39,157
|
48,092
|
68,886
|
62,419
|
96,159
|
121,647
|
121,647
|
-
|
Change
|
-
|
22.82%
|
43.24%
|
-9.39%
|
54.05%
|
26.51%
|
0%
|
-
|
Enterprise Value (EV)
1 |
46,888
|
55,048
|
76,897
|
70,519
|
102,819
|
138,227
|
128,656
|
126,992
|
Change
|
-
|
17.4%
|
39.69%
|
-8.29%
|
45.8%
|
34.44%
|
-0.06%
|
-1.29%
|
P/E ratio
|
18x
|
34.4x
|
32.4x
|
25.6x
|
30x
|
34.9x
|
27.9x
|
24.9x
|
PBR
|
2.47x
|
3.24x
|
4.2x
|
3.68x
|
5.05x
|
7.17x
|
5.64x
|
5.29x
|
PEG
|
-
|
-1x
|
0.6x
|
1.7x
|
1x
|
1.9x
|
1.9x
|
2.1x
|
Capitalization / Revenue
|
1.83x
|
2.69x
|
3.51x
|
3.01x
|
4.15x
|
5.27x
|
4.54x
|
4.22x
|
EV / Revenue
|
2.19x
|
3.08x
|
3.92x
|
3.4x
|
4.43x
|
5.56x
|
4.8x
|
4.41x
|
EV / EBITDA
|
12.5x
|
17.2x
|
22.7x
|
17x
|
20.9x
|
22.2x
|
19.9x
|
17.8x
|
EV / EBIT
|
16.4x
|
30.2x
|
31.2x
|
22.1x
|
25.7x
|
28.4x
|
23.1x
|
20.7x
|
EV / FCF
|
16.2x
|
21.2x
|
48.4x
|
36.4x
|
35.9x
|
39.3x
|
32.4x
|
27.6x
|
FCF Yield
|
6.18%
|
4.72%
|
2.07%
|
2.74%
|
2.79%
|
2.55%
|
3.09%
|
3.62%
|
Dividend per Share
2 |
2.84
|
2.92
|
3.04
|
3.24
|
3.44
|
3.768
|
3.99
|
4.298
|
Rate of return
|
3%
|
2.43%
|
1.76%
|
2.06%
|
1.43%
|
1.22%
|
1.3%
|
1.4%
|
EPS
2 |
5.25
|
3.49
|
5.34
|
6.14
|
8.02
|
9.5
|
11.02
|
12.35
|
Distribution rate
|
54.1%
|
83.7%
|
56.9%
|
52.8%
|
42.9%
|
39.2%
|
36.2%
|
34.8%
|
Net sales
1 |
21,390
|
17,858
|
19,628
|
20,752
|
23,196
|
24,878
|
26,786
|
28,829
|
EBITDA
1 |
3,747
|
3,208
|
3,385
|
4,152
|
4,922
|
5,802
|
6,459
|
7,136
|
EBIT
1 |
2,863
|
1,824
|
2,463
|
3,198
|
3,996
|
4,870
|
5,581
|
6,148
|
Net income
1 |
2,211
|
1,410
|
2,144
|
2,462
|
3,218
|
3,794
|
4,337
|
4,833
|
Net Debt
1 |
7,731
|
6,956
|
8,011
|
8,100
|
6,660
|
7,072
|
7,010
|
5,345
|
Reference price
2 |
94.72
|
120.14
|
172.82
|
156.95
|
240.82
|
307.81
|
307.81
|
307.81
|
Nbr of stocks (in thousands)
|
413,400
|
400,300
|
398,600
|
397,700
|
399,300
|
395,200
|
395,200
|
-
|
Announcement Date
|
2/4/20
|
2/2/21
|
2/4/22
|
2/8/23
|
2/1/24
|
1/31/25
|
-
|
-
|
|