Real-time Estimate
Cboe BZX
03:00:14 2024-04-30 pm EDT
|
5-day change
|
1st Jan Change
|
62.52
USD
|
-0.14%
|
|
-0.38%
|
-7.78%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,917
|
6,420
|
6,664
|
6,636
|
6,347
|
6,003
|
-
|
-
|
Enterprise Value (EV)
1 |
4,917
|
6,420
|
6,664
|
6,636
|
6,347
|
6,003
|
6,003
|
6,003
|
P/E ratio
|
15.9
x
|
12.2
x
|
12.9
x
|
12.7
x
|
15
x
|
12.6
x
|
10.8
x
|
9.97
x
|
Yield
|
2.35%
|
2.7%
|
2.75%
|
2.9%
|
3.26%
|
3.6%
|
3.68%
|
3.71%
|
Capitalization / Revenue
|
6
x
|
5.51
x
|
5.88
x
|
5.77
x
|
5.7
x
|
5.08
x
|
4.61
x
|
4.25
x
|
EV / Revenue
|
6
x
|
5.51
x
|
5.88
x
|
5.77
x
|
5.7
x
|
5.08
x
|
4.61
x
|
4.25
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.14
x
|
1.05
x
|
1.04
x
|
0.99
x
|
0.9
x
|
0.81
x
|
0.76
x
|
0.72
x
|
Nbr of stocks (in thousands)
|
68,396
|
92,559
|
92,165
|
91,309
|
93,715
|
95,901
|
-
|
-
|
Reference price
2 |
71.89
|
69.36
|
72.30
|
72.68
|
67.73
|
62.60
|
62.60
|
62.60
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/25/23
|
1/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
820
|
1,165
|
1,133
|
1,150
|
1,113
|
1,181
|
1,301
|
1,414
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
469.9
|
665
|
659.7
|
666.2
|
553
|
618.1
|
708.6
|
-
|
Operating Margin
|
57.3%
|
57.08%
|
58.21%
|
57.91%
|
49.67%
|
52.35%
|
54.47%
|
-
|
Earnings before Tax (EBT)
1 |
419.2
|
645
|
659.7
|
666.2
|
534.5
|
609.3
|
697.1
|
749.4
|
Net income
1 |
332.6
|
528.9
|
519.3
|
524.5
|
419.3
|
472.8
|
548.1
|
588.3
|
Net margin
|
40.55%
|
45.4%
|
45.82%
|
45.6%
|
37.66%
|
40.04%
|
42.13%
|
41.6%
|
EPS
2 |
4.520
|
5.680
|
5.600
|
5.730
|
4.510
|
4.979
|
5.820
|
6.278
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.690
|
1.870
|
1.990
|
2.110
|
2.210
|
2.255
|
2.307
|
2.320
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/25/23
|
1/24/24
|
-
|
-
|
-
|
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 |
283.8
|
280.5
|
275.1
|
286.1
|
295.4
|
293.9
|
282.6
|
277
|
279.3
|
274.5
|
277.9
|
292.9
|
302
|
308.6
|
311.8
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
163.9
|
161
|
155.2
|
163.2
|
173.2
|
174.6
|
158.7
|
111.7
|
142.6
|
152.2
|
141.3
|
148.1
|
162
|
167
|
166.6
|
Operating Margin
|
57.78%
|
57.39%
|
56.43%
|
57.05%
|
58.62%
|
59.42%
|
56.18%
|
40.34%
|
51.07%
|
55.44%
|
50.83%
|
50.55%
|
53.64%
|
54.13%
|
53.43%
|
Earnings before Tax (EBT)
1 |
163.4
|
161
|
155.2
|
163.2
|
173.2
|
174.6
|
158.7
|
111.7
|
142.6
|
121.4
|
141.3
|
142.2
|
158.8
|
164.7
|
164
|
Net income
1 |
128.6
|
126.8
|
122.3
|
128.5
|
135.8
|
137.9
|
124.7
|
86.94
|
112.2
|
95.48
|
110.4
|
108.9
|
124.6
|
129.1
|
128.7
|
Net margin
|
45.32%
|
45.2%
|
44.47%
|
44.92%
|
45.98%
|
46.92%
|
44.13%
|
31.39%
|
40.18%
|
34.78%
|
39.73%
|
37.18%
|
41.27%
|
41.85%
|
41.28%
|
EPS
2 |
1.390
|
1.380
|
1.330
|
1.400
|
1.490
|
1.510
|
1.370
|
0.9400
|
1.200
|
1.020
|
1.180
|
1.135
|
1.310
|
1.357
|
1.361
|
Dividend per Share
2 |
0.4900
|
0.5200
|
0.5200
|
0.5200
|
0.5200
|
0.5500
|
0.5500
|
0.5500
|
0.5500
|
0.5600
|
0.5600
|
0.5600
|
0.5600
|
0.5715
|
0.5730
|
Announcement Date
|
10/27/21
|
1/26/22
|
4/27/22
|
7/27/22
|
10/26/22
|
1/25/23
|
4/26/23
|
7/26/23
|
10/25/23
|
1/24/24
|
4/24/24
|
-
|
-
|
-
|
-
|
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)
|
7.46%
|
8.85%
|
8.21%
|
7.97%
|
6.03%
|
6.55%
|
7.3%
|
8.49%
|
ROA (Net income/ Total Assets)
|
1.38%
|
1.62%
|
1.44%
|
1.39%
|
1.08%
|
1.2%
|
1.37%
|
-
|
Assets
1 |
24,098
|
32,648
|
36,062
|
37,735
|
38,826
|
39,425
|
40,152
|
-
|
Book Value Per Share
2 |
63.00
|
66.20
|
69.70
|
73.40
|
75.50
|
77.70
|
82.00
|
87.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/25/23
|
1/24/24
|
-
|
-
|
-
|
Last Close Price
62.6
USD Average target price
72.73
USD Spread / Average Target +16.19% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.57% | 6B | | +16.61% | 208B | | +4.26% | 74.42B | | +8.64% | 55.3B | | +3.27% | 48.03B | | +25.00% | 45B | | +11.66% | 36.77B | | -16.09% | 35.19B | | -96.60% | 32.25B | | +7.28% | 25.3B |
Commercial Banks
|