Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
543.3
USD
|
+0.62%
|
|
+3.52%
|
+17.35%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
22,455
|
23,952
|
31,044
|
45,858
|
48,757
|
71,394
|
-
|
-
|
Enterprise Value (EV)
1 |
27,069
|
27,324
|
31,914
|
48,205
|
49,673
|
73,177
|
71,872
|
70,137
|
P/E ratio
|
689
x
|
27.3
x
|
-6.9
x
|
42.3
x
|
14.2
x
|
24.7
x
|
19.6
x
|
18
x
|
Yield
|
1.29%
|
1.2%
|
0.86%
|
0.6%
|
0.59%
|
0.44%
|
0.51%
|
0.54%
|
Capitalization / Revenue
|
0.1
x
|
0.1
x
|
0.13
x
|
0.17
x
|
0.18
x
|
0.23
x
|
0.21
x
|
0.2
x
|
EV / Revenue
|
0.13
x
|
0.12
x
|
0.13
x
|
0.18
x
|
0.18
x
|
0.23
x
|
0.21
x
|
0.19
x
|
EV / EBITDA
|
6.37
x
|
6.34
x
|
7.33
x
|
9.14
x
|
9.27
x
|
13.6
x
|
12.4
x
|
11.3
x
|
EV / FCF
|
7.78
x
|
7.06
x
|
8.18
x
|
12.4
x
|
10.8
x
|
21.1
x
|
15.3
x
|
14.4
x
|
FCF Yield
|
12.9%
|
14.2%
|
12.2%
|
8.09%
|
9.26%
|
4.74%
|
6.54%
|
6.93%
|
Price to Book
|
2.75
x
|
4.3
x
|
179
x
|
-19.5
x
|
-27.3
x
|
-27.5
x
|
-27.3
x
|
-45.2
x
|
Nbr of stocks (in thousands)
|
191,825
|
177,081
|
159,167
|
149,798
|
136,939
|
131,408
|
-
|
-
|
Reference price
2 |
117.1
|
135.3
|
195.0
|
306.1
|
356.0
|
543.3
|
543.3
|
543.3
|
Announcement Date
|
5/8/19
|
5/20/20
|
5/6/21
|
5/5/22
|
5/8/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
214,319
|
231,051
|
238,228
|
263,966
|
276,711
|
311,917
|
337,668
|
362,950
|
EBITDA
1 |
4,248
|
4,309
|
4,354
|
5,276
|
5,357
|
5,369
|
5,785
|
6,211
|
EBIT
1 |
3,784
|
3,849
|
3,890
|
4,849
|
4,985
|
4,868
|
5,254
|
5,657
|
Operating Margin
|
1.77%
|
1.67%
|
1.63%
|
1.84%
|
1.8%
|
1.56%
|
1.56%
|
1.56%
|
Earnings before Tax (EBT)
1 |
610
|
1,144
|
-5,034
|
1,928
|
4,630
|
3,518
|
4,430
|
4,574
|
Net income
1 |
34
|
900
|
-4,539
|
1,114
|
3,560
|
3,034
|
3,525
|
3,704
|
Net margin
|
0.02%
|
0.39%
|
-1.91%
|
0.42%
|
1.29%
|
0.97%
|
1.04%
|
1.02%
|
EPS
2 |
0.1700
|
4.950
|
-28.26
|
7.230
|
25.03
|
22.02
|
27.67
|
30.17
|
Free Cash Flow
1 |
3,479
|
3,868
|
3,901
|
3,899
|
4,601
|
3,469
|
4,703
|
4,859
|
FCF margin
|
1.62%
|
1.67%
|
1.64%
|
1.48%
|
1.66%
|
1.11%
|
1.39%
|
1.34%
|
FCF Conversion (EBITDA)
|
81.9%
|
89.77%
|
89.6%
|
73.9%
|
85.89%
|
64.61%
|
81.3%
|
78.22%
|
FCF Conversion (Net income)
|
10,232.35%
|
429.78%
|
-
|
350%
|
129.24%
|
114.35%
|
133.42%
|
131.18%
|
Dividend per Share
2 |
1.510
|
1.620
|
1.670
|
1.830
|
2.090
|
2.401
|
2.746
|
2.940
|
Announcement Date
|
5/8/19
|
5/20/20
|
5/6/21
|
5/5/22
|
5/8/23
|
-
|
-
|
-
|
Fiscal Period: March |
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
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
66,576
|
68,614
|
66,102
|
67,154
|
70,157
|
70,490
|
68,910
|
74,483
|
77,215
|
80,898
|
79,077
|
80,844
|
84,737
|
88,828
|
86,892
|
EBITDA
1 |
1,389
|
1,377
|
1,296
|
1,229
|
1,291
|
1,484
|
1,353
|
1,267
|
1,303
|
1,358
|
1,426
|
1,375
|
1,429
|
1,498
|
1,543
|
EBIT
1 |
1,278
|
1,273
|
1,204
|
1,137
|
1,197
|
1,393
|
1,258
|
1,170
|
1,208
|
1,261
|
1,285
|
1,268
|
1,304
|
1,358
|
1,417
|
Operating Margin
|
1.92%
|
1.86%
|
1.82%
|
1.69%
|
1.71%
|
1.98%
|
1.83%
|
1.57%
|
1.56%
|
1.56%
|
1.63%
|
1.57%
|
1.54%
|
1.53%
|
1.63%
|
Earnings before Tax (EBT)
1 |
442
|
-
|
-
|
-
|
-
|
1,448
|
932
|
1,091
|
916
|
612
|
899
|
-
|
-
|
-
|
-
|
Net income
1 |
267
|
-7
|
368
|
768
|
926
|
1,079
|
787
|
958
|
664
|
589
|
735.4
|
853.5
|
886
|
947
|
993
|
Net margin
|
0.4%
|
-0.01%
|
0.56%
|
1.14%
|
1.32%
|
1.53%
|
1.14%
|
1.29%
|
0.86%
|
0.73%
|
0.93%
|
1.06%
|
1.05%
|
1.07%
|
1.14%
|
EPS
2 |
1.710
|
-0.0400
|
2.470
|
5.260
|
6.420
|
7.660
|
5.710
|
7.020
|
4.920
|
4.420
|
5.792
|
6.623
|
6.947
|
7.573
|
8.030
|
Dividend per Share
2 |
0.4700
|
0.4700
|
0.4700
|
0.4700
|
0.5400
|
0.5400
|
0.5400
|
0.5400
|
0.6200
|
0.6200
|
0.5912
|
0.6329
|
0.6931
|
0.7005
|
0.7119
|
Announcement Date
|
11/1/21
|
2/2/22
|
5/5/22
|
8/3/22
|
11/1/22
|
2/1/23
|
5/8/23
|
8/2/23
|
11/1/23
|
2/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,614
|
3,372
|
870
|
2,347
|
916
|
1,783
|
478
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,257
|
Leverage (Debt/EBITDA)
|
1.086
x
|
0.7825
x
|
0.1998
x
|
0.4448
x
|
0.171
x
|
0.3321
x
|
0.0827
x
|
-
|
Free Cash Flow
1 |
3,479
|
3,868
|
3,901
|
3,899
|
4,601
|
3,469
|
4,703
|
4,859
|
ROE (net income / shareholders' equity)
|
29.9%
|
41.2%
|
105%
|
-
|
-
|
-
|
480%
|
138%
|
ROA (Net income/ Total Assets)
|
4.45%
|
4.49%
|
4.42%
|
5.69%
|
5.87%
|
5.77%
|
5.8%
|
5.88%
|
Assets
1 |
763.2
|
20,036
|
-102,780
|
19,570
|
60,612
|
52,565
|
60,753
|
62,952
|
Book Value Per Share
2 |
42.60
|
31.40
|
1.090
|
-15.70
|
-13.10
|
-19.70
|
-19.90
|
-12.00
|
Cash Flow per Share
2 |
20.50
|
24.00
|
28.30
|
28.80
|
36.30
|
31.00
|
39.30
|
43.60
|
Capex
1 |
557
|
506
|
641
|
535
|
558
|
571
|
605
|
627
|
Capex / Sales
|
0.26%
|
0.22%
|
0.27%
|
0.2%
|
0.2%
|
0.18%
|
0.18%
|
0.17%
|
Announcement Date
|
5/8/19
|
5/20/20
|
5/6/21
|
5/5/22
|
5/8/23
|
-
|
-
|
-
|
Last Close Price
543.3
USD Average target price
559.5
USD Spread / Average Target +2.99% Consensus |
1st Jan change
|
Capi.
|
---|
| +17.35% | 71.39B | | +5.38% | 8.59B | | +6.69% | 8.19B | | -20.96% | 7.91B | | +0.49% | 4.54B | | +17.12% | 4.31B | | -3.38% | 3.93B | | -2.61% | 3.86B | | +22.08% | 3.64B | | +7.96% | 3.29B |
Pharmaceuticals Wholesale
|