Market Closed -
Nyse
04:00:02 2024-05-31 pm EDT
|
5-day change
|
1st Jan Change
|
23.46
USD
|
+2.62%
|
|
+1.69%
|
-1.05%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
37,200
|
40,372
|
65,681
|
49,212
|
53,630
|
48,119
|
-
|
-
|
Enterprise Value (EV)
1 |
38,693
|
42,659
|
72,421
|
55,308
|
62,363
|
58,143
|
58,673
|
59,190
|
P/E ratio
|
29.2
x
|
36.7
x
|
37.9
x
|
11.9
x
|
27.6
x
|
26
x
|
24.8
x
|
23.1
x
|
Yield
|
3.76%
|
3.46%
|
2.14%
|
7.55%
|
3.93%
|
4.4%
|
4.57%
|
4.62%
|
Capitalization / Revenue
|
13.1
x
|
13.8
x
|
20.5
x
|
11.8
x
|
11.9
x
|
10.2
x
|
9.82
x
|
9.3
x
|
EV / Revenue
|
13.6
x
|
14.6
x
|
22.6
x
|
13.2
x
|
13.8
x
|
12.4
x
|
12
x
|
11.4
x
|
EV / EBITDA
|
19.6
x
|
21.7
x
|
30.3
x
|
18.3
x
|
19.1
x
|
17
x
|
16.4
x
|
16
x
|
EV / FCF
|
33,416,538
x
|
-
|
-
|
23,596,872
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
4.1
x
|
4.71
x
|
7.04
x
|
4.87
x
|
5.35
x
|
6.87
x
|
7.29
x
|
9.21
x
|
Nbr of stocks (in thousands)
|
174,680
|
174,822
|
175,355
|
175,638
|
175,836
|
175,725
|
-
|
-
|
Reference price
2 |
213.0
|
230.9
|
374.6
|
280.2
|
305.0
|
273.8
|
273.8
|
273.8
|
Announcement Date
|
2/25/20
|
2/24/21
|
2/22/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,847
|
2,915
|
3,204
|
4,182
|
4,518
|
4,697
|
4,903
|
5,172
|
EBITDA
1 |
1,978
|
1,964
|
2,394
|
3,015
|
3,263
|
3,429
|
3,580
|
3,694
|
EBIT
1 |
1,465
|
1,411
|
1,681
|
2,126
|
2,293
|
2,277
|
2,381
|
2,492
|
Operating Margin
|
51.47%
|
48.41%
|
52.46%
|
50.84%
|
50.75%
|
48.48%
|
48.57%
|
48.19%
|
Earnings before Tax (EBT)
1 |
1,526
|
1,361
|
1,960
|
4,366
|
2,171
|
2,139
|
2,182
|
2,296
|
Net income
1 |
1,273
|
1,098
|
1,732
|
4,142
|
1,949
|
1,850
|
1,940
|
2,091
|
Net margin
|
44.71%
|
37.68%
|
54.08%
|
99.05%
|
43.14%
|
39.39%
|
39.57%
|
40.44%
|
EPS
2 |
7.290
|
6.290
|
9.870
|
23.50
|
11.06
|
10.55
|
11.06
|
11.84
|
Free Cash Flow
|
1,158
|
-
|
-
|
2,344
|
-
|
-
|
-
|
-
|
FCF margin
|
40.67%
|
-
|
-
|
56.04%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
58.54%
|
-
|
-
|
77.75%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
90.97%
|
-
|
-
|
56.58%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
8.000
|
8.000
|
8.000
|
21.15
|
12.00
|
12.04
|
12.52
|
12.65
|
Announcement Date
|
2/25/20
|
2/24/21
|
2/22/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
869.7
|
973.4
|
1,032
|
1,088
|
1,089
|
1,094
|
1,120
|
1,144
|
1,160
|
1,157
|
1,185
|
1,209
|
1,201
|
1,216
|
1,260
|
EBITDA
1 |
665.2
|
689.4
|
748
|
781.6
|
795.5
|
796.3
|
814.5
|
826.3
|
833.1
|
807.7
|
862.3
|
876.5
|
867.7
|
849.8
|
894.7
|
EBIT
1 |
459.9
|
467.2
|
529.3
|
560.8
|
569
|
574.7
|
592.3
|
587.5
|
545.6
|
522.5
|
583.3
|
592.7
|
576.3
|
561.8
|
605.6
|
Operating Margin
|
52.88%
|
48%
|
51.29%
|
51.54%
|
52.27%
|
52.52%
|
52.9%
|
51.36%
|
47.04%
|
45.15%
|
49.21%
|
49.03%
|
47.97%
|
46.21%
|
48.07%
|
Earnings before Tax (EBT)
1 |
622
|
516.3
|
653.8
|
2,769
|
414.9
|
520.4
|
-
|
613.3
|
444.3
|
513.2
|
540.6
|
550.4
|
526.7
|
521.8
|
570.8
|
Net income
1 |
558.1
|
464.1
|
603.4
|
2,712
|
362.6
|
467.6
|
528.3
|
563.2
|
389.7
|
459.2
|
463.2
|
472.8
|
459.6
|
458
|
508.6
|
Net margin
|
64.17%
|
47.68%
|
58.46%
|
249.25%
|
33.31%
|
42.73%
|
47.18%
|
49.24%
|
33.59%
|
39.68%
|
39.07%
|
39.11%
|
38.26%
|
37.67%
|
40.37%
|
EPS
2 |
3.170
|
2.630
|
3.420
|
15.38
|
2.060
|
2.650
|
3.000
|
3.200
|
2.210
|
2.600
|
2.647
|
2.696
|
2.637
|
2.598
|
2.883
|
Dividend per Share
2 |
2.000
|
2.000
|
2.000
|
15.15
|
2.000
|
2.000
|
3.000
|
3.000
|
3.000
|
-
|
3.004
|
3.004
|
3.009
|
3.115
|
3.115
|
Announcement Date
|
2/22/22
|
5/3/22
|
8/4/22
|
11/1/22
|
2/21/23
|
5/3/23
|
8/2/23
|
10/30/23
|
2/20/24
|
4/30/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,493
|
2,287
|
6,741
|
6,096
|
8,733
|
10,024
|
10,554
|
11,071
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.7547
x
|
1.164
x
|
2.816
x
|
2.022
x
|
2.677
x
|
2.924
x
|
2.948
x
|
2.997
x
|
Free Cash Flow
|
1,158
|
-
|
-
|
2,344
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
14%
|
12.5%
|
19.4%
|
42.7%
|
19.4%
|
29.7%
|
30.2%
|
30.3%
|
ROA (Net income/ Total Assets)
|
11.4%
|
9.48%
|
11.9%
|
23.7%
|
10.4%
|
10%
|
10.6%
|
12%
|
Assets
1 |
11,147
|
11,591
|
14,599
|
17,467
|
18,681
|
18,488
|
18,345
|
17,471
|
Book Value Per Share
2 |
52.00
|
49.00
|
53.20
|
57.50
|
57.00
|
39.80
|
37.60
|
29.70
|
Cash Flow per Share
2 |
-
|
-
|
-
|
17.70
|
-
|
17.20
|
17.70
|
18.40
|
Capex
1 |
910
|
1,152
|
5,599
|
773
|
-
|
856
|
716
|
752
|
Capex / Sales
|
31.96%
|
39.51%
|
174.78%
|
18.49%
|
-
|
18.23%
|
14.61%
|
14.54%
|
Announcement Date
|
2/25/20
|
2/24/21
|
2/22/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
Last Close Price
273.8
USD Average target price
309.4
USD Spread / Average Target +12.97% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.70% | 30.65B | | -8.72% | 9.52B | | -9.50% | 4.29B | | -11.79% | 2.74B | | +1.81% | 2.5B | | -2.61% | 2.04B | | +5.31% | 1.04B | | -8.84% | 956M | | -12.39% | 436M |
Self-Storage REITs
|