Market Closed -
Nyse
04:00:01 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
197.2
USD
|
+2.67%
|
|
+6.13%
|
+12.75%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,148
|
1,388
|
2,520
|
1,778
|
2,644
|
3,509
|
-
|
-
|
Enterprise Value (EV)
1 |
1,148
|
1,388
|
1,763
|
1,647
|
2,644
|
3,024
|
2,938
|
2,945
|
P/E ratio
|
10.4
x
|
37.1
x
|
10.9
x
|
-
|
-
|
-
|
-
|
-
|
Yield
|
1.88%
|
1.24%
|
1.09%
|
2.8%
|
1.94%
|
2.88%
|
4.16%
|
3.7%
|
Capitalization / Revenue
|
1.39
x
|
1.12
x
|
1.27
x
|
1.24
x
|
1.99
x
|
2.28
x
|
1.97
x
|
1.86
x
|
EV / Revenue
|
1.39
x
|
1.12
x
|
0.89
x
|
1.15
x
|
1.99
x
|
1.97
x
|
1.65
x
|
1.56
x
|
EV / EBITDA
|
7,227,245
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.5
x
|
1.68
x
|
2.37
x
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
14,357
|
13,751
|
14,115
|
13,659
|
15,122
|
17,800
|
-
|
-
|
Reference price
2 |
79.94
|
100.9
|
178.5
|
130.2
|
174.9
|
197.2
|
197.2
|
197.2
|
Announcement Date
|
1/31/20
|
2/4/21
|
2/10/22
|
2/3/23
|
2/2/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
823.8
|
1,235
|
1,980
|
1,434
|
1,330
|
1,537
|
1,778
|
1,889
|
EBITDA
|
158.8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
550
|
269.2
|
212.9
|
290.7
|
378.8
|
420.8
|
Operating Margin
|
-
|
-
|
27.77%
|
18.77%
|
16.01%
|
18.92%
|
21.3%
|
22.27%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
7.690
|
2.720
|
16.43
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.500
|
1.250
|
1.950
|
3.650
|
3.400
|
5.685
|
8.210
|
7.300
|
Announcement Date
|
1/31/20
|
2/4/21
|
2/10/22
|
2/3/23
|
2/2/24
|
-
|
-
|
-
|
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 |
440.3
|
633.7
|
361.8
|
345.6
|
335.4
|
390.9
|
289.2
|
277.4
|
306.2
|
457.4
|
333.9
|
339.6
|
385.1
|
478.2
|
381.4
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
116
|
194.7
|
75.2
|
60.53
|
57.92
|
75.5
|
40.78
|
26.38
|
46.72
|
99.07
|
52.12
|
54.84
|
71.8
|
110.7
|
69.79
|
Operating Margin
|
26.35%
|
30.73%
|
20.79%
|
17.51%
|
17.27%
|
19.32%
|
14.1%
|
9.51%
|
15.26%
|
21.66%
|
15.61%
|
16.15%
|
18.65%
|
23.16%
|
18.3%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
2.680
|
6.540
|
2.120
|
1.260
|
0.8700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.5500
|
0.5500
|
0.6000
|
0.6000
|
0.6000
|
1.850
|
0.6000
|
0.6000
|
0.6000
|
1.600
|
0.6000
|
0.6000
|
0.6000
|
5.470
|
-
|
Announcement Date
|
10/29/21
|
2/10/22
|
4/29/22
|
7/29/22
|
10/28/22
|
2/3/23
|
5/2/23
|
7/28/23
|
10/27/23
|
2/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
756
|
131
|
-
|
486
|
572
|
565
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15.1%
|
22.8%
|
42.2%
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
7.14%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
53.40
|
60.20
|
75.20
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/31/20
|
2/4/21
|
2/10/22
|
2/3/23
|
2/2/24
|
-
|
-
|
-
|
Last Close Price
197.2
USD Average target price
238
USD Spread / Average Target +20.71% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.75% | 3.51B | | -9.33% | 34.78B | | -9.61% | 12.87B | | +7.20% | 9.41B | | +5.66% | 8.76B | | -11.37% | 3.5B | | +2.27% | 3.42B | | +1.58% | 2.83B | | -1.05% | 2.87B | | -7.64% | 2.25B |
Investment Banking
|