Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
116.9
USD
|
+4.58%
|
|
+3.09%
|
+35.87%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
32,840
|
50,343
|
47,707
|
46,687
|
66,542
|
90,408
|
-
|
-
|
Enterprise Value (EV)
1 |
37,775
|
54,292
|
50,466
|
51,435
|
71,645
|
94,825
|
93,934
|
92,771
|
P/E ratio
|
22.1
x
|
32.1
x
|
14.1
x
|
17.7
x
|
27.4
x
|
31.9
x
|
27.1
x
|
28.2
x
|
Yield
|
3.77%
|
2.3%
|
5.19%
|
5.8%
|
4.65%
|
2.6%
|
3.24%
|
2.98%
|
Capitalization / Revenue
|
4.51
x
|
6.3
x
|
4.36
x
|
4.65
x
|
6.72
x
|
8.18
x
|
7.39
x
|
7.4
x
|
EV / Revenue
|
5.18
x
|
6.8
x
|
4.62
x
|
5.12
x
|
7.24
x
|
8.58
x
|
7.68
x
|
7.59
x
|
EV / EBITDA
|
10.7
x
|
14
x
|
7.36
x
|
9.59
x
|
14.2
x
|
15.9
x
|
12.5
x
|
14.6
x
|
EV / FCF
|
31.4
x
|
24.8
x
|
14.8
x
|
27.7
x
|
27.9
x
|
38.1
x
|
29.1
x
|
22.2
x
|
FCF Yield
|
3.19%
|
4.04%
|
6.74%
|
3.6%
|
3.58%
|
2.63%
|
3.43%
|
4.51%
|
Price to Book
|
4.82
x
|
6.97
x
|
5.85
x
|
5.78
x
|
8.97
x
|
11
x
|
9.82
x
|
8.95
x
|
Nbr of stocks (in thousands)
|
773,059
|
773,073
|
773,081
|
773,098
|
773,110
|
773,113
|
-
|
-
|
Reference price
2 |
42.48
|
65.12
|
61.71
|
60.39
|
86.07
|
116.9
|
116.9
|
116.9
|
Announcement Date
|
2/25/20
|
1/25/21
|
2/1/22
|
2/2/23
|
2/2/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,286
|
7,985
|
10,934
|
10,048
|
9,896
|
11,051
|
12,232
|
12,223
|
EBITDA
1 |
3,527
|
3,869
|
6,853
|
5,365
|
5,030
|
5,968
|
7,517
|
6,351
|
EBIT
1 |
2,753
|
3,121
|
6,065
|
4,436
|
4,192
|
4,987
|
6,193
|
6,294
|
Operating Margin
|
37.79%
|
39.08%
|
55.47%
|
44.15%
|
42.36%
|
45.13%
|
50.63%
|
51.49%
|
Earnings before Tax (EBT)
1 |
2,426
|
2,746
|
5,697
|
4,264
|
3,956
|
4,924
|
5,487
|
6,236
|
Net income
1 |
1,486
|
1,570
|
3,387
|
2,638
|
2,425
|
2,956
|
3,337
|
3,578
|
Net margin
|
20.39%
|
19.67%
|
30.98%
|
26.26%
|
24.51%
|
26.75%
|
27.28%
|
29.27%
|
EPS
2 |
1.920
|
2.030
|
4.390
|
3.410
|
3.140
|
3.665
|
4.314
|
4.154
|
Free Cash Flow
1 |
1,204
|
2,191
|
3,400
|
1,854
|
2,564
|
2,491
|
3,226
|
4,183
|
FCF margin
|
16.53%
|
27.44%
|
31.1%
|
18.45%
|
25.92%
|
22.54%
|
26.37%
|
34.22%
|
FCF Conversion (EBITDA)
|
34.15%
|
56.64%
|
49.62%
|
34.56%
|
50.99%
|
41.73%
|
42.92%
|
65.86%
|
FCF Conversion (Net income)
|
81.06%
|
139.53%
|
100.38%
|
70.27%
|
105.74%
|
84.25%
|
96.68%
|
116.92%
|
Dividend per Share
2 |
1.600
|
1.500
|
3.200
|
3.500
|
4.000
|
3.037
|
3.791
|
3.481
|
Announcement Date
|
2/25/20
|
1/25/21
|
2/1/22
|
2/2/23
|
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 |
2,681
|
2,824
|
2,764
|
2,307
|
2,157
|
2,820
|
2,794
|
2,301
|
2,506
|
2,296
|
2,600
|
2,552
|
2,624
|
2,728
|
2,708
|
EBITDA
1 |
1,709
|
1,726
|
1,678
|
1,018
|
1,018
|
1,648
|
1,568
|
1,110
|
1,291
|
1,056
|
1,418
|
1,293
|
1,354
|
1,508
|
-
|
EBIT
1 |
1,508
|
1,531
|
1,470
|
808.5
|
825.9
|
1,370
|
1,354
|
900.7
|
1,069
|
868.7
|
1,190
|
961.5
|
1,016
|
1,117
|
-
|
Operating Margin
|
56.24%
|
54.21%
|
53.19%
|
35.05%
|
38.29%
|
48.58%
|
48.45%
|
39.15%
|
42.67%
|
37.84%
|
45.76%
|
37.67%
|
38.71%
|
40.95%
|
-
|
Earnings before Tax (EBT)
|
1,418
|
1,432
|
1,399
|
731.5
|
749.5
|
1,364
|
1,303
|
847.9
|
1,017
|
787.7
|
-
|
1,003
|
1,063
|
1,217
|
-
|
Net income
1 |
867.6
|
833
|
784.7
|
432.3
|
519
|
902.4
|
813.2
|
547.5
|
619.5
|
445
|
736
|
608
|
644
|
736
|
-
|
Net margin
|
32.36%
|
29.5%
|
28.39%
|
18.74%
|
24.06%
|
32%
|
29.11%
|
23.8%
|
24.72%
|
19.38%
|
28.31%
|
23.82%
|
24.54%
|
26.98%
|
-
|
EPS
2 |
1.120
|
1.080
|
1.020
|
0.5600
|
0.6700
|
1.170
|
1.050
|
0.7100
|
0.8000
|
0.5800
|
0.9500
|
0.8329
|
0.8613
|
0.9660
|
0.9000
|
Dividend per Share
2 |
0.9000
|
1.000
|
1.000
|
0.7500
|
0.7500
|
1.000
|
1.000
|
1.000
|
1.000
|
1.000
|
0.6500
|
0.4221
|
0.4327
|
0.4524
|
-
|
Announcement Date
|
10/26/21
|
2/1/22
|
5/3/22
|
7/27/22
|
10/28/22
|
2/2/23
|
4/27/23
|
7/27/23
|
10/25/23
|
2/2/24
|
4/25/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,935
|
3,950
|
2,759
|
4,747
|
5,103
|
4,417
|
3,526
|
2,363
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.399
x
|
1.021
x
|
0.4026
x
|
0.8848
x
|
1.015
x
|
0.7401
x
|
0.4691
x
|
0.3721
x
|
Free Cash Flow
1 |
1,204
|
2,191
|
3,400
|
1,854
|
2,565
|
2,491
|
3,226
|
4,183
|
ROE (net income / shareholders' equity)
|
22.2%
|
22.4%
|
44.2%
|
32.5%
|
31.3%
|
37.7%
|
41.7%
|
38.8%
|
ROA (Net income/ Total Assets)
|
9.68%
|
9.5%
|
19.3%
|
14.8%
|
14.3%
|
17.4%
|
18.9%
|
11.3%
|
Assets
1 |
15,347
|
16,537
|
17,570
|
17,787
|
17,001
|
16,989
|
17,681
|
31,670
|
Book Value Per Share
2 |
8.810
|
9.350
|
10.50
|
10.50
|
9.600
|
10.60
|
11.90
|
13.10
|
Cash Flow per Share
2 |
2.470
|
3.600
|
5.550
|
3.630
|
4.620
|
4.670
|
5.880
|
5.430
|
Capex
1 |
708
|
592
|
892
|
949
|
1,009
|
1,129
|
1,118
|
1,035
|
Capex / Sales
|
9.71%
|
7.42%
|
8.16%
|
9.44%
|
10.19%
|
10.22%
|
9.14%
|
8.47%
|
Announcement Date
|
2/25/20
|
1/25/21
|
2/1/22
|
2/2/23
|
2/2/24
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
116.9
USD Average target price
82.12
USD Spread / Average Target -29.78% Consensus |
1st Jan change
|
Capi.
|
---|
| +35.87% | 90.41B | | +18.63% | 72.53B | | -.--% | 27.75B | | +48.73% | 10.49B | | +24.16% | 9.2B | | +12.94% | 8.86B | | -8.73% | 6.9B | | +44.50% | 6.78B | | +23.28% | 5.19B | | -52.51% | 4.42B |
Other Specialty Mining & Metals
|