|
Fiscal Period: January
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Capitalization1 |
27 611 | 22 401 | 21 976 | 26 266 | 31 962 | 31 797 | - | - |
Enterprise Value (EV)1 |
42 853 | 37 201 | 35 659 | 37 992 | 43 505 | 42 612 | 40 854 | 40 322 |
P/E ratio |
15,0x | 7,47x | 13,5x | 10,6x | 20,0x | 13,1x | 10,6x | 10,2x |
Yield |
1,58% | 1,94% | 2,26% | 2,03% | 1,86% | 2,17% | 2,46% | 2,74% |
Capitalization / Revenue |
0,23x | 0,18x | 0,18x | 0,20x | 0,23x | 0,21x | 0,21x | 0,21x |
EV / Revenue |
0,35x | 0,31x | 0,29x | 0,29x | 0,32x | 0,29x | 0,27x | 0,26x |
EV / EBITDA |
7,30x | 7,32x | 6,32x | 5,58x | 6,10x | 5,71x | 5,42x | 5,27x |
Enterprise Value (EV) / FCF |
70,9x | 31,1x | 23,2x | 9,62x | 12,2x | 15,6x | 16,5x | 15,5x |
FCF Yield |
1,41% | 3,22% | 4,31% | 10,4% | 8,22% | 6,40% | 6,07% | 6,47% |
Price to Book |
3,95x | 2,86x | 2,52x | 2,73x | 3,48x | 3,10x | 2,53x | 2,22x |
Nbr of stocks (in thousands) |
881 000 | 797 743 | 800 587 | 761 347 | 735 256 | 715 822 | - | - |
Reference price (USD) |
31,3 | 28,1 | 27,5 | 34,5 | 43,5 | 44,4 | 44,4 | 44,4 |
Announcement Date |
03/08/2018 | 03/07/2019 | 03/05/2020 | 03/04/2021 | 03/03/2022 | - | - | - |
1 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: January
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Net sales1 |
122 662 | 121 162 | 122 286 | 132 498 | 137 888 | 148 542 | 151 854 | 153 356 |
EBITDA1 |
5 867 | 5 079 | 5 644 | 6 803 | 7 134 | 7 461 | 7 541 | 7 647 |
Operating profit (EBIT)1 |
3 412 | 2 614 | 2 995 | 4 056 | 4 310 | 4 461 | 4 503 | 4 573 |
Operating Margin |
2,78% | 2,16% | 2,45% | 3,06% | 3,13% | 3,00% | 2,97% | 2,98% |
Pre-Tax Profit (EBT)1 |
1 484 | 3 978 | 1 981 | 3 370 | 2 051 | 3 307 | 3 882 | 4 007 |
Net income1 |
1 907 | 3 110 | 1 659 | 2 585 | 1 655 | 2 388 | 2 898 | 3 084 |
Net margin |
1,55% | 2,57% | 1,36% | 1,95% | 1,20% | 1,61% | 1,91% | 2,01% |
EPS2 |
2,09 | 3,76 | 2,04 | 3,27 | 2,17 | 3,39 | 4,20 | 4,34 |
Free Cash Flow1 |
604 | 1 197 | 1 536 | 3 950 | 3 576 | 2 727 | 2 478 | 2 607 |
FCF margin |
0,49% | 0,99% | 1,26% | 2,98% | 2,59% | 1,84% | 1,63% | 1,70% |
FCF Conversion |
10,3% | 23,6% | 27,2% | 58,1% | 50,1% | 36,6% | 32,9% | 34,1% |
Dividend per Share2 |
0,50 | 0,55 | 0,62 | 0,70 | 0,81 | 0,97 | 1,09 | 1,22 |
Announcement Date |
03/08/2018 | 03/07/2019 | 03/05/2020 | 03/04/2021 | 03/03/2022 | - | - | - |
1 USD in Million 2 USD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: January
|
2021 Q2 |
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 |
Net sales1 |
30 489 | 29 723 | 30 737 | 41 298 | 31 682 | 31 860 | 33 048 | 44 600 | 34 638 | 34 198 | 34 824 | 45 456 | 34 699 | 34 827 | 37 370 |
EBITDA1 |
1 511 | 1 502 | 1 511 | 2 236 | 1 594 | 1 633 | 1 671 | 2 491 | 1 794 | 1 779 | 1 680 | 2 447 | 1 637 | 1 663 | 1 794 |
Operating profit (EBIT)1 |
894 | 871 | 837 | 1 375 | 947 | 974 | 1 014 | 1 601 | 1 110 | 1 094 | 970 | 1 533 | 932 | 965 | 1 067 |
Operating Margin |
2,93% | 2,93% | 2,72% | 3,33% | 2,99% | 3,06% | 3,07% | 3,59% | 3,20% | 3,20% | 2,79% | 3,37% | 2,69% | 2,77% | 2,86% |
Pre-Tax Profit (EBT)1 |
1 061 | 834 | -110 | 179 | 595 | 562 | 715 | 812 | 941 | 526 | 840 | 1 369 | 779 | 890 | 878 |
Net income1 |
819 | 631 | -77,0 | 140 | 467 | 483 | 566 | 664 | 731 | 398 | 582 | 818 | 640 | 526 | 584 |
Net margin |
2,69% | 2,12% | -0,25% | 0,34% | 1,47% | 1,52% | 1,71% | 1,49% | 2,11% | 1,16% | 1,67% | 1,80% | 1,84% | 1,51% | 1,56% |
EPS2 |
1,03 | 0,80 | -0,10 | 0,18 | 0,61 | 0,64 | 0,75 | 0,90 | 1,00 | 0,55 | 0,91 | 1,48 | 0,87 | 0,93 | 0,93 |
Dividend per Share2 |
0,18 | 0,18 | 0,18 | 0,18 | 0,21 | 0,21 | 0,21 | 0,21 | 0,26 | 0,26 | 0,26 | 0,26 | 0,28 | 0,28 | 0,28 |
Announcement Date |
09/11/2020 | 12/03/2020 | 03/04/2021 | 06/17/2021 | 09/10/2021 | 12/02/2021 | 03/03/2022 | 06/16/2022 | 09/09/2022 | 12/01/2022 | - | - | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: January
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Net Debt1 |
15 242 | 14 800 | 13 683 | 11 726 | 11 543 | 10 816 | 9 058 | 8 525 |
Net Cash position1 |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
2,60x | 2,91x | 2,42x | 1,72x | 1,62x | 1,45x | 1,20x | 1,11x |
Free Cash Flow1 |
604 | 1 197 | 1 536 | 3 950 | 3 576 | 2 727 | 2 478 | 2 607 |
ROE (Net Profit / Equities) |
27,3% | 23,7% | 21,8% | 28,5% | 29,5% | 28,8% | 25,5% | 22,1% |
Shareholders' equity1 |
6 987 | 13 135 | 7 621 | 9 061 | 5 605 | 8 293 | 11 367 | 13 943 |
ROA (Net Profit / Asset) |
5,04% | 4,63% | 4,29% | 5,51% | 5,73% | 6,04% | 5,90% | 5,70% |
Assets1 |
37 839 | 67 114 | 38 680 | 46 946 | 28 867 | 39 522 | 49 103 | 54 112 |
Book Value Per Share2 |
7,94 | 9,82 | 10,9 | 12,6 | 12,5 | 14,3 | 17,5 | 20,0 |
Cash Flow per Share2 |
3,78 | 5,09 | 5,79 | 8,73 | 8,21 | 8,85 | 8,71 | 8,51 |
Capex1 |
2 809 | 2 967 | 3 128 | 2 865 | 2 614 | 3 273 | 3 596 | 3 672 |
Capex / Sales |
2,29% | 2,45% | 2,56% | 2,16% | 1,90% | 2,20% | 2,37% | 2,39% |
Announcement Date |
03/08/2018 | 03/07/2019 | 03/05/2020 | 03/04/2021 | 03/03/2022 | - | - | - |
1 USD in Million 2 USD |
|
| |
|
|
Amazon still grasping for success with supermarkets, CEO says |
Capitalization (USD) |
31 796 807 687 |
Net sales (USD) |
137 888 000 000 |
Number of employees |
420 000 |
Sales / Employee (USD) |
328 305 |
Free-Float |
37,1% |
Free-Float capitalization (USD) |
11 793 194 664 |
Avg. Exchange 20 sessions (USD) |
201 604 872 |
Average Daily Capital Traded |
0,63% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|