Real-time Estimate
Cboe BZX
12:20:50 2025-02-07 pm EST
|
5-day change
|
1st Jan Change
|
19.82 USD
|
-1.52%
|
|
-4.40%
|
-2.57%
|
Data adjusted to current consolidation scopeFiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
16,275
|
19,455
|
13,476
|
10,832
|
14,178
|
14,075
|
-
|
-
|
Change
|
-
|
19.54%
|
-30.73%
|
-19.62%
|
30.89%
|
-0.72%
|
-
|
-
|
Enterprise Value (EV)
1 |
22,528
|
25,467
|
19,902
|
17,539
|
22,545
|
22,998
|
22,787
|
21,811
|
Change
|
-
|
13.04%
|
-21.85%
|
-11.87%
|
28.54%
|
2.01%
|
-0.92%
|
-4.28%
|
P/E ratio
|
39.3x
|
38.8x
|
27.3x
|
35.4x
|
56.3x
|
89.4x
|
78.2x
|
73.2x
|
PBR
|
2.4x
|
2.99x
|
2.06x
|
1.71x
|
1.69x
|
1.75x
|
1.9x
|
-
|
PEG
|
-
|
1.9x
|
-25.39x
|
-0.9x
|
-1.6x
|
-2.4x
|
5.4x
|
10.73x
|
Capitalization / Revenue
|
9.99x
|
10.5x
|
6.61x
|
5.02x
|
5.34x
|
4.97x
|
4.76x
|
4.58x
|
EV / Revenue
|
13.8x
|
13.7x
|
9.77x
|
8.12x
|
8.49x
|
8.13x
|
7.71x
|
7.1x
|
EV / EBITDA
|
46.3x
|
25.8x
|
20.9x
|
15.1x
|
15.2x
|
14.4x
|
13.4x
|
12x
|
EV / EBIT
|
64.7x
|
84.2x
|
59.7x
|
42.6x
|
52.9x
|
54.8x
|
44x
|
46x
|
EV / FCF
|
3,483x
|
348x
|
-
|
-
|
63.1x
|
34.2x
|
36.9x
|
34x
|
FCF Yield
|
0.03%
|
0.29%
|
-
|
-
|
1.58%
|
2.93%
|
2.71%
|
2.94%
|
Dividend per Share
2 |
1.48
|
1.2
|
1.2
|
1.2
|
1.2
|
1.219
|
1.249
|
1.293
|
Rate of return
|
4.9%
|
3.33%
|
4.79%
|
6.06%
|
5.92%
|
6.06%
|
6.21%
|
6.43%
|
EPS
2 |
0.77
|
0.93
|
0.92
|
0.56
|
0.36
|
0.2249
|
0.2574
|
0.275
|
Distribution rate
|
192%
|
129%
|
130%
|
214%
|
333%
|
542%
|
485%
|
470%
|
Net sales
1 |
1,628
|
1,858
|
2,038
|
2,159
|
2,656
|
2,830
|
2,956
|
3,070
|
EBITDA
1 |
487
|
986.8
|
954.1
|
1,162
|
1,484
|
1,602
|
1,705
|
1,815
|
EBIT
1 |
348.3
|
302.5
|
333.3
|
412.1
|
426.4
|
420
|
517.8
|
474
|
Net income
1 |
411.1
|
502.3
|
497.8
|
304.3
|
242.4
|
166.1
|
182.9
|
186
|
Net Debt
1 |
6,254
|
6,012
|
6,426
|
6,707
|
8,367
|
8,923
|
8,711
|
7,736
|
Reference price
2 |
30.23
|
36.09
|
25.07
|
19.80
|
20.27
|
20.12
|
20.12
|
20.12
|
Nbr of stocks (in thousands)
|
538,361
|
539,072
|
537,540
|
547,074
|
699,443
|
699,565
|
-
|
-
|
Announcement Date
|
2/9/21
|
2/8/22
|
2/7/23
|
2/8/24
|
2/3/25
|
-
|
-
|
-
|
|