|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
32 295 | 19 885 | 22 037 | 23 990 | - | - |
| Entreprise Value (EV)1 |
40 214 | 26 020 | 35 824 | 38 649 | 37 628 | 36 819 |
| P/E ratio |
20,5x | 8,84x | 17,3x | 15,6x | 14,2x | 13,0x |
| Yield |
1,12% | 2,05% | 1,75% | 1,69% | 1,83% | 1,99% |
| Capitalization / Revenue |
1,48x | 1,06x | 1,17x | 1,11x | 1,06x | 1,01x |
| EV / Revenue |
1,84x | 1,39x | 1,90x | 1,79x | 1,67x | 1,56x |
| EV / EBITDA |
10,5x | 6,15x | 8,59x | 8,30x | 7,69x | 7,03x |
| Price to Book |
2,68x | 1,50x | 1,73x | 1,62x | 1,51x | 1,38x |
| Nbr of stocks (in thousands) |
306 740 | 306 845 | 298 249 | 292 813 | - | - |
| Reference price (USD) |
105 | 64,8 | 73,9 | 81,9 | 81,9 | 81,9 |
| Last update |
02/26/2018 | 02/20/2019 | 02/20/2020 | 09/07/2020 | 09/07/2020 | 09/07/2020 |
|
1 USD in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net sales1 |
21 893 | 18 750 | 18 861 | 21 565 | 22 580 | 23 655 |
| EBITDA1 |
3 814 | 4 234 | 4 169 | 4 654 | 4 893 | 5 240 |
| Operating profit (EBIT)1 |
2 908 | 3 442 | 2 450 | 2 886 | 3 076 | 3 305 |
| Operating Margin |
13,3% | 18,4% | 13,0% | 13,4% | 13,6% | 14,0% |
| Pre-Tax Profit (EBT)1 |
2 472 | 3 101 | 1 987 | 2 451 | 2 662 | 2 854 |
| Net income1 |
1 576 | 2 246 | 1 295 | 1 534 | 1 694 | 1 837 |
| Net margin |
7,20% | 12,0% | 6,87% | 7,11% | 7,50% | 7,76% |
| EPS2 |
5,13 | 7,33 | 4,27 | 5,24 | 5,79 | 6,30 |
| Dividend per Share2 |
1,18 | 1,33 | 1,30 | 1,38 | 1,50 | 1,63 |
| Last update |
02/26/2018 | 02/20/2019 | 02/20/2020 | 09/10/2020 | 09/10/2020 | 09/10/2020 |
|
1 USD in Million 2 USD Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
7 920 | 6 135 | 13 787 | 14 659 | 13 638 | 12 829 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
2,08x | 1,45x | 3,31x | 3,15x | 2,79x | 2,45x |
| Free Cash Flow1 |
1 527 | 1 142 | 1 556 | 1 904 | 2 039 | 2 349 |
| ROE (Net Profit / Equities) |
12,9% | 18,4% | 11,5% | 11,1% | 11,3% | 11,0% |
| Shareholders' equity1 |
12 186 | 12 226 | 11 218 | 13 868 | 14 941 | 16 626 |
| ROA (Net Profit / Asset) |
5,17% | 7,89% | 4,06% | 4,22% | 4,62% | 4,97% |
| Assets1 |
30 487 | 28 480 | 31 933 | 36 303 | 36 702 | 36 984 |
| Book Value Per Share2 |
39,2 | 43,1 | 42,6 | 50,7 | 54,4 | 59,5 |
| Cash Flow per Share2 |
8,73 | 7,64 | 9,15 | 9,77 | 10,5 | 11,5 |
| Capex1 |
1 156 | 1 201 | 1 214 | 1 249 | 1 305 | 1 386 |
| Capex / Sales |
5,28% | 6,40% | 6,44% | 5,79% | 5,78% | 5,86% |
| Last update |
02/26/2018 | 02/20/2019 | 02/20/2020 | 09/10/2020 | 09/10/2020 | 09/10/2020 |
|
1 USD in Million 2 USD Estimates
|
|
|
|
|
|
Financial data source
© 2020 S&P Global Market Intelligence
|
|
Capitalization (EUR) 20 391 489 520 Capitalization (USD) 23 928 056 231 Net sales (USD) 18 861 428 880 Number of employees 124 736 Sales / Employee (USD) 151 211 Free-Float capitalization (EUR) 13 251 527 399 Free-Float capitalization (USD) 15 549 785 729 Avg. Exchange 20 sessions (USD) 38 526 767 Average Daily Capital Traded 0,19%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|
United Kingdom
Canada
France
Deutschland
Schweiz (DE)
Report
