Market Closed -
Nasdaq
04:00:00 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
86.58
USD
|
-1.54%
|
|
+4.06%
|
+5.50%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,683
|
4,745
|
6,551
|
4,821
|
5,922
|
6,258
|
-
|
-
|
Enterprise Value (EV)
1 |
5,683
|
4,745
|
6,551
|
4,821
|
5,922
|
6,258
|
6,258
|
6,258
|
P/E ratio
|
8.54
x
|
9.59
x
|
7.16
x
|
4.53
x
|
10.9
x
|
10.3
x
|
7.74
x
|
7.07
x
|
Yield
|
2.04%
|
2.84%
|
2.13%
|
3.32%
|
2.77%
|
2.89%
|
3.06%
|
3.53%
|
Capitalization / Revenue
|
2.31
x
|
2
x
|
2.52
x
|
1.57
x
|
2.13
x
|
2.07
x
|
1.9
x
|
1.83
x
|
EV / Revenue
|
2.31
x
|
2
x
|
2.52
x
|
1.57
x
|
2.13
x
|
2.07
x
|
1.9
x
|
1.83
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.94
x
|
0.79
x
|
1.1
x
|
1.17
x
|
1.16
x
|
1.1
x
|
0.95
x
|
0.85
x
|
Nbr of stocks (in thousands)
|
96,740
|
84,252
|
79,857
|
72,694
|
72,154
|
72,285
|
-
|
-
|
Reference price
2 |
58.75
|
56.32
|
82.04
|
66.32
|
82.07
|
86.58
|
86.58
|
86.58
|
Announcement Date
|
1/28/20
|
1/28/21
|
1/27/22
|
1/25/23
|
1/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,462
|
2,369
|
2,600
|
3,064
|
2,782
|
3,027
|
3,296
|
3,425
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
993.5
|
917.5
|
1,060
|
1,064
|
887.3
|
1,138
|
1,369
|
-
|
Operating Margin
|
40.36%
|
38.73%
|
40.76%
|
34.73%
|
31.89%
|
37.59%
|
41.53%
|
-
|
Earnings before Tax (EBT)
1 |
818.3
|
618.6
|
1,244
|
1,235
|
675.5
|
768.6
|
989
|
-
|
Net income
1 |
667.4
|
504.9
|
933.5
|
1,101
|
539.9
|
610.1
|
758.3
|
792.4
|
Net margin
|
27.11%
|
21.31%
|
35.91%
|
35.94%
|
19.41%
|
20.15%
|
23.01%
|
23.13%
|
EPS
2 |
6.880
|
5.870
|
11.46
|
14.63
|
7.520
|
8.445
|
11.18
|
12.24
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.200
|
1.600
|
1.750
|
2.200
|
2.270
|
2.505
|
2.652
|
3.060
|
Announcement Date
|
1/28/20
|
1/28/21
|
1/27/22
|
1/25/23
|
1/25/24
|
-
|
-
|
-
|
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 |
658.7
|
666
|
649
|
691.3
|
1,006
|
718
|
693.6
|
692.1
|
693.6
|
702.9
|
714.6
|
744.4
|
770.7
|
790.8
|
803.8
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
271.3
|
254.6
|
247.6
|
285.8
|
266.9
|
257.1
|
253.7
|
232.6
|
228.4
|
172.6
|
231.4
|
273.9
|
290.9
|
311.8
|
327.6
|
Operating Margin
|
41.19%
|
38.23%
|
38.14%
|
41.34%
|
26.53%
|
35.81%
|
36.58%
|
33.61%
|
32.93%
|
24.55%
|
32.39%
|
36.79%
|
37.75%
|
39.42%
|
40.76%
|
Earnings before Tax (EBT)
1 |
331.7
|
281.6
|
262.2
|
275.6
|
490.4
|
206.8
|
205.3
|
194.7
|
182.5
|
93.12
|
158.9
|
189.8
|
204.2
|
215.6
|
238.4
|
Net income
1 |
247.8
|
205.7
|
211.3
|
211.1
|
422
|
256.8
|
158.6
|
150.8
|
136.3
|
94.24
|
102.9
|
149.3
|
163.1
|
175.3
|
180.2
|
Net margin
|
37.62%
|
30.89%
|
32.56%
|
30.53%
|
41.95%
|
35.76%
|
22.87%
|
21.79%
|
19.65%
|
13.41%
|
14.4%
|
20.05%
|
21.16%
|
22.16%
|
22.41%
|
EPS
2 |
3.090
|
2.580
|
2.690
|
2.770
|
5.700
|
3.560
|
2.220
|
2.100
|
1.900
|
1.310
|
1.430
|
2.061
|
2.284
|
2.464
|
2.491
|
Dividend per Share
2 |
0.4500
|
0.4500
|
0.5500
|
0.5500
|
0.5500
|
0.5500
|
0.5500
|
0.5500
|
0.5500
|
0.6200
|
0.6200
|
0.6200
|
0.6260
|
0.6440
|
0.6567
|
Announcement Date
|
10/20/21
|
1/27/22
|
4/26/22
|
7/28/22
|
10/26/22
|
1/25/23
|
4/26/23
|
7/26/23
|
10/26/23
|
1/25/24
|
4/23/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
11.8%
|
9.36%
|
16.2%
|
18.4%
|
8.21%
|
10.4%
|
12%
|
12.6%
|
ROA (Net income/ Total Assets)
|
1.33%
|
0.85%
|
1.31%
|
1.52%
|
0.76%
|
0.86%
|
1.06%
|
-
|
Assets
1 |
50,181
|
59,396
|
71,258
|
72,449
|
71,043
|
70,613
|
71,676
|
-
|
Book Value Per Share
2 |
62.40
|
71.30
|
74.50
|
56.70
|
71.00
|
79.00
|
91.10
|
102.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/28/20
|
1/28/21
|
1/27/22
|
1/25/23
|
1/25/24
|
-
|
-
|
-
|
Last Close Price
86.58
USD Average target price
104.4
USD Spread / Average Target +20.63% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.50% | 6.26B | | +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | -11.67% | 138B | | +0.10% | 139B |
Other Banks
|