|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
39 502 | 32 535 | 50 403 | 66 573 | 66 573 | - |
| Entreprise Value (EV)1 |
43 766 | 37 671 | 54 195 | 71 373 | 71 125 | 70 153 |
| P/E ratio |
18,4x | 14,2x | 21,1x | 31,9x | 26,0x | 22,5x |
| Yield |
3,10% | 3,94% | 2,79% | 2,08% | 2,20% | 2,34% |
| Capitalization / Revenue |
1,60x | 1,26x | 1,86x | 2,66x | 2,48x | 2,38x |
| EV / Revenue |
1,77x | 1,46x | 2,00x | 2,86x | 2,65x | 2,51x |
| EV / EBITDA |
10,2x | 8,27x | 10,3x | 16,6x | 14,4x | 12,9x |
| Price to Book |
2,14x | 1,58x | 2,36x | 3,16x | 3,06x | 2,87x |
| Nbr of stocks (in thousands) |
557 462 | 544 800 | 550 856 | 535 371 | 535 371 | - |
| Reference price (EUR) |
70,9 | 59,7 | 91,5 | 124 | 124 | 124 |
| Last update |
02/15/2018 | 02/14/2019 | 02/20/2020 | 01/13/2021 | 01/13/2021 | 01/13/2021 |
|
1 EUR in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net sales1 |
24 743 | 25 720 | 27 158 | 24 982 | 26 806 | 27 933 |
| EBITDA1 |
4 297 | 4 557 | 5 240 | 4 307 | 4 952 | 5 457 |
| Operating profit (EBIT)1 |
3 651 | 3 874 | 4 238 | 3 438 | 4 007 | 4 474 |
| Operating Margin |
14,8% | 15,1% | 15,6% | 13,8% | 14,9% | 16,0% |
| Pre-Tax Profit (EBT)1 |
2 843 | 3 086 | 3 138 | 2 834 | 3 566 | 4 143 |
| Net income1 |
2 150 | 2 334 | 2 413 | 2 092 | 2 629 | 3 018 |
| Net margin |
8,69% | 9,07% | 8,89% | 8,37% | 9,81% | 10,8% |
| EPS2 |
3,85 | 4,21 | 4,33 | 3,90 | 4,79 | 5,52 |
| Dividend per Share2 |
2,20 | 2,35 | 2,55 | 2,59 | 2,73 | 2,91 |
| Last update |
02/15/2018 | 02/14/2019 | 02/20/2020 | 01/13/2021 | 01/13/2021 | 01/13/2021 |
|
1 EUR in Million 2 EUR Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
4 264 | 5 136 | 3 792 | 4 800 | 4 551 | 3 579 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
0,99x | 1,13x | 0,72x | 1,11x | 0,92x | 0,66x |
| Free Cash Flow1 |
2 253 | 2 102 | 3 476 | 2 811 | 2 870 | 3 322 |
| ROE (Net Profit / Equities) |
10,7% | 12,6% | 13,9% | 10,6% | 12,6% | 13,4% |
| Shareholders' equity1 |
20 145 | 18 498 | 17 417 | 19 814 | 20 928 | 22 515 |
| ROA (Net Profit / Asset) |
5,26% | 6,24% | 6,72% | 4,90% | 5,61% | 6,26% |
| Assets1 |
40 850 | 37 430 | 35 895 | 42 718 | 46 876 | 48 229 |
| Book Value Per Share2 |
33,2 | 37,8 | 38,7 | 39,3 | 40,7 | 43,3 |
| Cash Flow per Share2 |
5,21 | 5,12 | 7,68 | 6,15 | 6,30 | 7,67 |
| Capex1 |
688 | 770 | 806 | 746 | 850 | 906 |
| Capex / Sales |
2,78% | 2,99% | 2,97% | 2,99% | 3,17% | 3,24% |
| Last update |
02/15/2018 | 02/14/2019 | 02/20/2020 | 01/13/2021 | 01/13/2021 | 01/13/2021 |
|
1 EUR in Million 2 EUR Estimates
|
|
|
|
|
|
Financial data source
© 2021 S&P Global Market Intelligence
|
|
|
Analysis: Green is the color of money for funds betting on a Biden win |
Capitalization (EUR) 66 573 429 113 Capitalization (USD) 80 490 181 493 Net sales (EUR) 27 158 000 000 Net sales (USD) 32 793 013 420 Number of employees 135 000 Sales / Employee (EUR) 201 170 Sales / Employee (USD) 242 911 Free-Float capitalization (EUR) 61 746 369 528 Free-Float capitalization (USD) 74 654 055 771 Avg. Exchange 20 sessions (EUR) 130 085 028 Avg. Exchange 20 sessions (USD) 157 076 371 Average Daily Capital Traded 0,20%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|
Canada
Deutschland
España
France
Italia
Schweiz (DE)
United Kingdom
Report
