Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
374.6
USD
|
-17.31%
|
|
-17.08%
|
+11.86%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,253
|
4,538
|
5,428
|
6,036
|
7,761
|
8,720
|
-
|
-
|
Enterprise Value (EV)
1 |
2,253
|
4,538
|
5,428
|
6,036
|
7,761
|
8,720
|
8,720
|
8,720
|
P/E ratio
|
35.5
x
|
51.7
x
|
35.9
x
|
38
x
|
25.3
x
|
25
x
|
21.2
x
|
17.4
x
|
Yield
|
0.31%
|
0.18%
|
0.18%
|
0.2%
|
0.17%
|
0.16%
|
0.17%
|
-
|
Capitalization / Revenue
|
7.13
x
|
9.87
x
|
8.48
x
|
7.37
x
|
6.34
x
|
5.64
x
|
4.65
x
|
3.81
x
|
EV / Revenue
|
7.13
x
|
9.87
x
|
8.48
x
|
7.37
x
|
6.34
x
|
5.64
x
|
4.65
x
|
3.81
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
5.56
x
|
7.9
x
|
7.77
x
|
8.1
x
|
7.14
x
|
6.12
x
|
4.66
x
|
3.63
x
|
Nbr of stocks (in thousands)
|
22,158
|
22,677
|
22,819
|
23,080
|
23,173
|
23,276
|
-
|
-
|
Reference price
2 |
101.7
|
200.1
|
237.9
|
261.5
|
334.9
|
374.6
|
374.6
|
374.6
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
315.9
|
459.9
|
639.8
|
819.2
|
1,224
|
1,545
|
1,876
|
2,291
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
80.02
|
190.5
|
200.6
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
17.4%
|
29.77%
|
24.48%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
76.05
|
100.4
|
188.8
|
195.6
|
384
|
442.2
|
514.1
|
626.3
|
Net income
1 |
63.32
|
88.42
|
152.7
|
159.1
|
308.1
|
349.3
|
412.1
|
501.5
|
Net margin
|
20.04%
|
19.23%
|
23.86%
|
19.42%
|
25.16%
|
22.61%
|
21.97%
|
21.89%
|
EPS
2 |
2.860
|
3.870
|
6.620
|
6.880
|
13.22
|
14.98
|
17.67
|
21.50
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.3200
|
0.3600
|
0.4400
|
0.5200
|
0.5600
|
0.6000
|
0.6240
|
-
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
183.6
|
180.3
|
179
|
217
|
243
|
256.9
|
295.8
|
314.4
|
351.2
|
372.8
|
374.8
|
392.6
|
410.7
|
437.8
|
475.7
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
71.36
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
27.77%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
60.08
|
38.87
|
32.44
|
40.1
|
84.15
|
68.39
|
90.11
|
95.49
|
130
|
115.9
|
101.9
|
108.5
|
122.9
|
120
|
132.2
|
Net income
1 |
48.32
|
31.79
|
27.09
|
32.98
|
67.25
|
55.8
|
72.79
|
76.12
|
103.4
|
98.94
|
80.85
|
91.24
|
95.89
|
102
|
111
|
Net margin
|
26.32%
|
17.63%
|
15.14%
|
15.2%
|
27.68%
|
21.72%
|
24.61%
|
24.21%
|
29.44%
|
26.54%
|
21.57%
|
23.24%
|
23.35%
|
23.3%
|
23.33%
|
EPS
2 |
2.090
|
1.380
|
1.170
|
1.430
|
2.900
|
2.400
|
3.120
|
3.260
|
4.430
|
4.240
|
3.466
|
3.914
|
4.112
|
3.855
|
4.280
|
Dividend per Share
2 |
0.1100
|
0.1300
|
0.1300
|
0.1300
|
0.1300
|
0.1400
|
0.1400
|
-
|
0.1400
|
0.1500
|
0.1475
|
0.1475
|
0.1475
|
0.1600
|
0.1600
|
Announcement Date
|
2/17/22
|
4/28/22
|
7/28/22
|
10/27/22
|
2/16/23
|
4/27/23
|
7/27/23
|
10/26/23
|
2/15/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15.9%
|
14.7%
|
20.8%
|
25%
|
31.8%
|
27.2%
|
24.6%
|
22.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
9.45%
|
8%
|
7.5%
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
3,260
|
4,366
|
5,495
|
-
|
Book Value Per Share
2 |
18.30
|
25.30
|
30.60
|
32.30
|
46.90
|
61.20
|
80.50
|
103.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
374.6
USD Average target price
505.4
USD Spread / Average Target +34.91% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.86% | 8.72B | | +38.91% | 61.52B | | +10.01% | 50.24B | | +12.05% | 48.88B | | +21.50% | 44.86B | | +22.39% | 33.96B | | +10.03% | 29.23B | | +50.11% | 27.95B | | +21.57% | 24.78B | | -3.96% | 20.38B |
Other Property & Casualty Insurance
|