Real-time Estimate
Cboe BZX
10:58:58 2025-02-07 am EST
|
5-day change
|
1st Jan Change
|
84.14 USD
|
-0.10%
|
|
-2.95%
|
-2.10%
|
Data adjusted to current consolidation scopeFiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
13,408
|
15,574
|
16,633
|
17,123
|
16,899
|
16,550
|
-
|
-
|
Change
|
-
|
16.16%
|
6.8%
|
2.94%
|
-1.31%
|
-2.06%
|
-
|
-
|
Enterprise Value (EV)
1 |
13,619
|
15,953
|
17,946
|
18,342
|
18,616
|
18,482
|
17,701
|
17,282
|
Change
|
-
|
17.14%
|
12.49%
|
2.21%
|
1.5%
|
-0.72%
|
-4.23%
|
-2.36%
|
P/E ratio
|
14.3x
|
11.2x
|
12.8x
|
12.5x
|
11.5x
|
10.3x
|
9.42x
|
8.69x
|
PBR
|
4.35x
|
4.82x
|
5.24x
|
4.74x
|
-
|
3.42x
|
3x
|
2.58x
|
PEG
|
-
|
0.2x
|
-4.92x
|
1.45x
|
1.44x
|
1.08x
|
1x
|
1.03x
|
Capitalization / Revenue
|
1.02x
|
1.09x
|
1.16x
|
1.17x
|
1.08x
|
1.02x
|
0.98x
|
0.95x
|
EV / Revenue
|
1.03x
|
1.12x
|
1.26x
|
1.25x
|
1.19x
|
1.14x
|
1.05x
|
0.99x
|
EV / EBITDA
|
6.83x
|
6.71x
|
7.43x
|
7.51x
|
7.19x
|
6.96x
|
6.31x
|
5.85x
|
EV / EBIT
|
7.69x
|
7.36x
|
8.17x
|
8.22x
|
7.93x
|
7.53x
|
6.83x
|
6.38x
|
EV / FCF
|
8.26x
|
12.5x
|
21.2x
|
13.7x
|
11.7x
|
10.9x
|
9.39x
|
8.72x
|
FCF Yield
|
12.1%
|
8.02%
|
4.73%
|
7.32%
|
8.56%
|
9.17%
|
10.6%
|
11.5%
|
Dividend per Share
2 |
2.6
|
2.8
|
2.8
|
2.8
|
2.8
|
2.986
|
3.152
|
3.549
|
Rate of return
|
4.17%
|
3.82%
|
3.43%
|
3.24%
|
3.25%
|
3.55%
|
3.74%
|
4.21%
|
EPS
2 |
4.37
|
6.53
|
6.36
|
6.91
|
7.46
|
8.169
|
8.938
|
9.694
|
Distribution rate
|
59.5%
|
42.9%
|
44%
|
40.5%
|
37.5%
|
36.6%
|
35.3%
|
36.6%
|
Net sales
1 |
13,171
|
14,289
|
14,289
|
14,692
|
15,689
|
16,158
|
16,859
|
17,481
|
EBITDA
1 |
1,992
|
2,379
|
2,416
|
2,443
|
2,589
|
2,654
|
2,805
|
2,952
|
EBIT
1 |
1,770
|
2,167
|
2,197
|
2,232
|
2,347
|
2,454
|
2,591
|
2,711
|
Net income
1 |
945.4
|
1,408
|
1,316
|
1,391
|
1,481
|
1,575
|
1,674
|
1,761
|
Net Debt
1 |
210.7
|
378.5
|
1,312
|
1,218
|
1,717
|
1,932
|
1,150
|
731.9
|
Reference price
2 |
62.37
|
73.27
|
81.57
|
86.51
|
86.04
|
84.23
|
84.23
|
84.23
|
Nbr of stocks (in thousands)
|
214,973
|
212,559
|
203,916
|
197,934
|
196,411
|
196,491
|
-
|
-
|
Announcement Date
|
2/18/21
|
2/8/22
|
2/7/23
|
2/6/24
|
2/4/25
|
-
|
-
|
-
|
|