Real-time Estimate
Cboe BZX
12:50:26 2024-12-02 pm EST
|
5-day change
|
1st Jan Change
|
517.68 USD
|
-0.05%
|
|
+0.02%
|
+15.06%
|
Data adjusted to current consolidation scopeFiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,785
|
14,303
|
27,494
|
26,563
|
35,163
|
39,950
|
-
|
-
|
Change
|
-
|
3.76%
|
92.23%
|
-3.39%
|
32.38%
|
13.61%
|
-
|
-
|
Enterprise Value (EV)
1 |
15,688
|
15,569
|
29,200
|
28,327
|
36,303
|
40,597
|
40,103
|
40,359
|
Change
|
-
|
-0.75%
|
87.55%
|
-2.99%
|
28.16%
|
11.83%
|
-1.22%
|
0.64%
|
P/E ratio
|
60.2x
|
54.1x
|
36.3x
|
33.7x
|
40.7x
|
37.4x
|
42.5x
|
36.4x
|
PBR
|
14.7x
|
13.1x
|
76.6x
|
118x
|
51.9x
|
34.9x
|
25.3x
|
27.5x
|
PEG
|
-
|
3.5x
|
0x
|
4.14x
|
3.6x
|
1.5x
|
-3.5x
|
2.2x
|
Capitalization / Revenue
|
3.25x
|
3.49x
|
5.81x
|
4.83x
|
5.96x
|
6.4x
|
5.95x
|
5.45x
|
EV / Revenue
|
3.7x
|
3.8x
|
6.17x
|
5.15x
|
6.15x
|
6.5x
|
5.97x
|
5.5x
|
EV / EBITDA
|
22.9x
|
19x
|
22.7x
|
19.3x
|
24.5x
|
26.5x
|
24.3x
|
22.2x
|
EV / EBIT
|
42.4x
|
31.8x
|
31.9x
|
25.8x
|
29.3x
|
32.5x
|
29.2x
|
25.8x
|
EV / FCF
|
37.7x
|
19x
|
23.3x
|
28.5x
|
34.5x
|
30.7x
|
32.7x
|
30.2x
|
FCF Yield
|
2.65%
|
5.26%
|
4.29%
|
3.51%
|
2.9%
|
3.26%
|
3.06%
|
3.31%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Rate of return
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
2.56
|
2.96
|
9.21
|
9.96
|
11.08
|
13.85
|
12.18
|
14.22
|
Distribution rate
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net sales
1 |
4,245
|
4,099
|
4,734
|
5,500
|
5,900
|
6,244
|
6,719
|
7,337
|
EBITDA
1 |
684
|
818
|
1,288
|
1,471
|
1,483
|
1,532
|
1,652
|
1,819
|
EBIT
1 |
370
|
490
|
916
|
1,100
|
1,237
|
1,250
|
1,374
|
1,565
|
Net income
1 |
233
|
267
|
794
|
808
|
882
|
1,083
|
935.3
|
1,065
|
Net Debt
1 |
1,903
|
1,266
|
1,706
|
1,763
|
1,139
|
647.3
|
153.3
|
408.9
|
Reference price
2 |
154.10
|
160.19
|
334.32
|
336.14
|
451.11
|
517.93
|
517.93
|
517.93
|
Nbr of stocks (in thousands)
|
89,453
|
89,287
|
82,239
|
79,024
|
77,949
|
77,134
|
-
|
-
|
Announcement Date
|
2/4/20
|
2/9/21
|
2/8/22
|
2/7/23
|
2/6/24
|
-
|
-
|
-
|
|