Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
129.2
USD
|
+1.60%
|
|
+2.50%
|
-3.89%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,041
|
14,490
|
26,417
|
18,129
|
15,690
|
15,085
|
-
|
-
|
Enterprise Value (EV)
1 |
19,441
|
19,027
|
30,880
|
22,505
|
20,189
|
20,020
|
19,956
|
20,004
|
P/E ratio
|
43
x
|
57.8
x
|
49.8
x
|
28.6
x
|
28.5
x
|
30.4
x
|
30.4
x
|
25.8
x
|
Yield
|
2.94%
|
3.18%
|
1.81%
|
2.98%
|
4.22%
|
4.58%
|
4.67%
|
4.78%
|
Capitalization / Revenue
|
9.17
x
|
8.64
x
|
14.9
x
|
8.98
x
|
7.3
x
|
6.9
x
|
6.71
x
|
6.31
x
|
EV / Revenue
|
11.8
x
|
11.3
x
|
17.4
x
|
11.1
x
|
9.4
x
|
9.16
x
|
8.88
x
|
8.37
x
|
EV / EBITDA
|
20.4
x
|
20.2
x
|
30.5
x
|
19.1
x
|
16
x
|
16
x
|
15.5
x
|
14.6
x
|
EV / FCF
|
-
|
-
|
-
|
28.6
x
|
22.1
x
|
19.9
x
|
20
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
3.5%
|
4.53%
|
5.03%
|
5%
|
-
|
Price to Book
|
-
|
-
|
-
|
3.02
x
|
2.64
x
|
2.6
x
|
2.69
x
|
2.77
x
|
Nbr of stocks (in thousands)
|
114,066
|
114,370
|
115,138
|
115,477
|
116,688
|
116,727
|
-
|
-
|
Reference price
2 |
131.9
|
126.7
|
229.4
|
157.0
|
134.5
|
129.2
|
129.2
|
129.2
|
Announcement Date
|
1/29/20
|
2/3/21
|
2/2/22
|
2/1/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,641
|
1,678
|
1,778
|
2,020
|
2,148
|
2,186
|
2,247
|
2,389
|
EBITDA
1 |
952.2
|
943.1
|
1,013
|
1,178
|
1,262
|
1,251
|
1,287
|
1,373
|
EBIT
1 |
430.2
|
427.5
|
464.9
|
628.9
|
688.9
|
675.5
|
697.6
|
768.6
|
Operating Margin
|
26.22%
|
25.48%
|
26.14%
|
31.13%
|
32.06%
|
30.9%
|
31.05%
|
32.18%
|
Earnings before Tax (EBT)
1 |
368.7
|
265.8
|
563.1
|
647
|
570.8
|
509
|
523.3
|
580.8
|
Net income
1 |
350.1
|
251.3
|
530.1
|
633.7
|
549.1
|
499.2
|
496.7
|
556.6
|
Net margin
|
21.34%
|
14.97%
|
29.81%
|
31.38%
|
25.56%
|
22.84%
|
22.11%
|
23.3%
|
EPS
2 |
3.070
|
2.190
|
4.610
|
5.480
|
4.710
|
4.250
|
4.244
|
5.017
|
Free Cash Flow
1 |
-
|
-
|
-
|
787.1
|
913.7
|
1,007
|
998
|
-
|
FCF margin
|
-
|
-
|
-
|
38.97%
|
42.53%
|
46.07%
|
44.42%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
66.82%
|
72.42%
|
80.47%
|
77.52%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
124.19%
|
166.4%
|
201.73%
|
200.91%
|
-
|
Dividend per Share
2 |
3.880
|
4.025
|
4.162
|
4.675
|
5.670
|
5.914
|
6.033
|
6.174
|
Announcement Date
|
1/29/20
|
2/3/21
|
2/2/22
|
2/1/23
|
2/7/24
|
-
|
-
|
-
|
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 |
452.6
|
463.6
|
476.1
|
495
|
520.8
|
528
|
529
|
535.1
|
542
|
542.2
|
541.2
|
544.9
|
549.7
|
552.4
|
555.7
|
EBITDA
1 |
256.2
|
275
|
274.7
|
278.6
|
301.6
|
316.5
|
313.5
|
313.8
|
315.2
|
319.3
|
309.4
|
310.1
|
311.8
|
318.1
|
317
|
EBIT
1 |
118.6
|
131.7
|
140.1
|
148
|
164
|
176.8
|
173.9
|
171.9
|
166.3
|
176.9
|
167.9
|
167.4
|
167.3
|
172
|
171.6
|
Operating Margin
|
26.21%
|
28.4%
|
29.42%
|
29.9%
|
31.5%
|
33.48%
|
32.87%
|
32.12%
|
30.68%
|
32.62%
|
31.03%
|
30.73%
|
30.44%
|
31.14%
|
30.88%
|
Earnings before Tax (EBT)
1 |
89.59
|
198.4
|
111.8
|
213.1
|
124.1
|
198
|
140.1
|
152.1
|
113.1
|
165.5
|
127.9
|
128
|
125.1
|
131.7
|
127.9
|
Net income
1 |
83.56
|
184.7
|
109.9
|
209.8
|
121.4
|
192.7
|
135
|
144.8
|
109.8
|
159.6
|
122.1
|
120.8
|
126.5
|
124
|
121.2
|
Net margin
|
18.46%
|
39.85%
|
23.08%
|
42.38%
|
23.31%
|
36.5%
|
25.52%
|
27.05%
|
20.26%
|
29.42%
|
22.56%
|
22.17%
|
23.01%
|
22.45%
|
21.81%
|
EPS
2 |
0.7300
|
1.600
|
0.9500
|
1.820
|
1.050
|
1.670
|
1.160
|
1.240
|
0.9400
|
1.370
|
1.024
|
1.039
|
1.118
|
1.061
|
1.048
|
Dividend per Share
2 |
1.025
|
1.088
|
1.088
|
1.088
|
1.250
|
1.250
|
1.400
|
1.400
|
1.400
|
1.470
|
1.472
|
1.468
|
1.468
|
1.481
|
1.493
|
Announcement Date
|
10/27/21
|
2/2/22
|
4/27/22
|
7/27/22
|
10/26/22
|
2/1/23
|
4/26/23
|
7/26/23
|
10/25/23
|
2/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,400
|
4,538
|
4,462
|
4,376
|
4,499
|
4,935
|
4,871
|
4,920
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.621
x
|
4.811
x
|
4.406
x
|
3.716
x
|
3.566
x
|
3.944
x
|
3.784
x
|
3.584
x
|
Free Cash Flow
1 |
-
|
-
|
-
|
787
|
914
|
1,007
|
998
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
8.58%
|
10.6%
|
9.08%
|
8.1%
|
8.81%
|
10%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
4.83%
|
4.57%
|
5.15%
|
5.85%
|
Assets
1 |
-
|
-
|
-
|
-
|
11,363
|
10,922
|
9,645
|
9,522
|
Book Value Per Share
2 |
-
|
-
|
-
|
52.00
|
50.90
|
49.60
|
48.00
|
46.70
|
Cash Flow per Share
2 |
-
|
-
|
-
|
8.920
|
9.750
|
9.560
|
10.00
|
10.60
|
Capex
1 |
-
|
-
|
-
|
271
|
223
|
191
|
252
|
168
|
Capex / Sales
|
-
|
-
|
-
|
13.44%
|
10.4%
|
8.73%
|
11.21%
|
7.03%
|
Announcement Date
|
1/29/20
|
2/3/21
|
2/2/22
|
2/1/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
129.2
USD Average target price
136.9
USD Spread / Average Target +5.92% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.89% | 15.08B | | +6.51% | 24.68B | | +1.79% | 21.27B | | -0.41% | 15.85B | | -10.90% | 14.84B | | +1.25% | 13.34B | | -0.99% | 12.48B | | -14.19% | 11.29B | | +0.33% | 10.84B | | +10.60% | 5.57B |
Residential REITs
|