Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
234.9
USD
|
+0.38%
|
|
+2.98%
|
+1.51%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
29,981
|
34,352
|
53,900
|
38,056
|
42,227
|
42,751
|
-
|
-
|
Enterprise Value (EV)
1 |
40,789
|
44,983
|
64,659
|
49,587
|
54,524
|
54,809
|
54,370
|
53,326
|
P/E ratio
|
161
x
|
125
x
|
57
x
|
35.8
x
|
31.7
x
|
32.2
x
|
26.9
x
|
22.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.7
x
|
3.02
x
|
3.88
x
|
2.64
x
|
2.82
x
|
2.75
x
|
2.56
x
|
2.39
x
|
EV / Revenue
|
3.68
x
|
3.96
x
|
4.66
x
|
3.44
x
|
3.64
x
|
3.53
x
|
3.26
x
|
2.98
x
|
EV / EBITDA
|
17
x
|
18.9
x
|
21.4
x
|
14.8
x
|
15.3
x
|
14.6
x
|
13.3
x
|
11.9
x
|
EV / FCF
|
48.8
x
|
33.5
x
|
28.1
x
|
31.3
x
|
36.3
x
|
31.6
x
|
25.5
x
|
22.2
x
|
FCF Yield
|
2.05%
|
2.99%
|
3.56%
|
3.2%
|
2.75%
|
3.16%
|
3.92%
|
4.51%
|
Price to Book
|
4.95
x
|
5.71
x
|
9.11
x
|
6.6
x
|
7.05
x
|
6.4
x
|
5.79
x
|
5.1
x
|
Nbr of stocks (in thousands)
|
194,038
|
191,726
|
191,040
|
185,740
|
182,500
|
182,014
|
-
|
-
|
Reference price
2 |
154.5
|
179.2
|
282.1
|
204.9
|
231.4
|
234.9
|
234.9
|
234.9
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/15/22
|
2/10/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,088
|
11,359
|
13,874
|
14,410
|
14,984
|
15,527
|
16,679
|
17,910
|
EBITDA
1 |
2,400
|
2,384
|
3,022
|
3,346
|
3,569
|
3,759
|
4,094
|
4,470
|
EBIT
1 |
2,112
|
2,030
|
2,591
|
2,779
|
3,050
|
3,148
|
3,455
|
3,778
|
Operating Margin
|
19.05%
|
17.87%
|
18.68%
|
19.29%
|
20.36%
|
20.27%
|
20.72%
|
21.1%
|
Earnings before Tax (EBT)
1 |
352
|
373
|
1,128
|
1,363
|
1,459
|
1,692
|
2,014
|
2,339
|
Net income
1 |
191
|
279
|
966
|
1,091
|
1,358
|
1,321
|
1,584
|
1,846
|
Net margin
|
1.72%
|
2.46%
|
6.96%
|
7.57%
|
9.06%
|
8.51%
|
9.5%
|
10.31%
|
EPS
2 |
0.9600
|
1.430
|
4.950
|
5.720
|
7.290
|
7.300
|
8.726
|
10.41
|
Free Cash Flow
1 |
835
|
1,343
|
2,302
|
1,586
|
1,500
|
1,734
|
2,129
|
2,407
|
FCF margin
|
7.53%
|
11.82%
|
16.59%
|
11.01%
|
10.01%
|
11.16%
|
12.76%
|
13.44%
|
FCF Conversion (EBITDA)
|
34.79%
|
56.33%
|
76.17%
|
47.4%
|
42.03%
|
46.12%
|
52%
|
53.84%
|
FCF Conversion (Net income)
|
437.17%
|
481.36%
|
238.3%
|
145.37%
|
110.46%
|
131.26%
|
134.38%
|
130.39%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/15/22
|
2/10/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
3,391
|
3,636
|
3,568
|
3,541
|
3,562
|
3,739
|
3,652
|
3,728
|
3,736
|
3,868
|
3,705
|
3,819
|
3,900
|
4,104
|
3,984
|
EBITDA
1 |
728
|
828
|
812
|
800
|
814
|
920
|
851
|
864
|
888
|
966
|
863.3
|
913.2
|
950
|
1,030
|
954.3
|
EBIT
1 |
623
|
704
|
691
|
682
|
694
|
712
|
721
|
737
|
747
|
821
|
727.7
|
775
|
802.2
|
875.5
|
804.6
|
Operating Margin
|
18.37%
|
19.36%
|
19.37%
|
19.26%
|
19.48%
|
19.04%
|
19.74%
|
19.77%
|
19.99%
|
21.23%
|
19.64%
|
20.3%
|
20.57%
|
21.34%
|
20.19%
|
Earnings before Tax (EBT)
1 |
273
|
376
|
400
|
328
|
360
|
275
|
362
|
375
|
349
|
373
|
357.8
|
403.2
|
431.8
|
504
|
409.3
|
Net income
1 |
261
|
318
|
325
|
256
|
283
|
227
|
289
|
297
|
303
|
469
|
283
|
316.5
|
340.3
|
399
|
325.5
|
Net margin
|
7.7%
|
8.75%
|
9.11%
|
7.23%
|
7.94%
|
6.07%
|
7.91%
|
7.97%
|
8.11%
|
12.13%
|
7.64%
|
8.29%
|
8.73%
|
9.72%
|
8.17%
|
EPS
2 |
1.340
|
1.630
|
1.680
|
1.340
|
1.490
|
1.200
|
1.530
|
1.590
|
1.630
|
2.540
|
1.482
|
1.718
|
1.847
|
2.153
|
1.805
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/21/21
|
2/15/22
|
4/27/22
|
7/21/22
|
10/26/22
|
2/10/23
|
4/27/23
|
8/1/23
|
11/1/23
|
2/14/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
10,808
|
10,631
|
10,759
|
11,531
|
12,297
|
12,057
|
11,619
|
10,575
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.503
x
|
4.459
x
|
3.56
x
|
3.446
x
|
3.446
x
|
3.207
x
|
2.838
x
|
2.366
x
|
Free Cash Flow
1 |
835
|
1,343
|
2,302
|
1,586
|
1,500
|
1,734
|
2,129
|
2,407
|
ROE (net income / shareholders' equity)
|
20.1%
|
20.9%
|
29.2%
|
32.8%
|
32%
|
31.2%
|
32.2%
|
34.6%
|
ROA (Net income/ Total Assets)
|
5.57%
|
1.17%
|
7.15%
|
7.74%
|
5.22%
|
6.3%
|
7.11%
|
8.32%
|
Assets
1 |
3,428
|
23,907
|
13,517
|
14,088
|
26,009
|
20,971
|
22,295
|
22,197
|
Book Value Per Share
2 |
31.20
|
31.40
|
31.00
|
31.00
|
32.80
|
36.70
|
40.60
|
46.00
|
Cash Flow per Share
2 |
7.100
|
10.00
|
15.10
|
11.90
|
11.50
|
14.00
|
17.10
|
18.90
|
Capex
1 |
582
|
616
|
640
|
674
|
649
|
657
|
687
|
744
|
Capex / Sales
|
5.25%
|
5.42%
|
4.61%
|
4.68%
|
4.33%
|
4.23%
|
4.12%
|
4.15%
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/15/22
|
2/10/23
|
2/14/24
|
-
|
-
|
-
|
Last Close Price
234.9
USD Average target price
275.4
USD Spread / Average Target +17.24% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.51% | 42.75B | | +8.57% | 41.34B | | +49.22% | 41.61B | | -12.36% | 26.59B | | +8.92% | 25.49B | | -25.13% | 18.12B | | +29.17% | 12.24B | | -3.12% | 11.76B | | +6.35% | 11B | | -16.98% | 10.07B |
Other Biotechnology & Medical Research
|