Market Closed -
Nyse
04:00:01 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
203.9
USD
|
+1.17%
|
|
+2.20%
|
-7.25%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,830
|
11,871
|
16,258
|
24,208
|
18,991
|
20,148
|
-
|
-
|
Enterprise Value (EV)
1 |
10,830
|
11,871
|
16,258
|
24,208
|
18,991
|
23,091
|
22,561
|
21,995
|
P/E ratio
|
36
x
|
29.4
x
|
41.1
x
|
97.5
x
|
179
x
|
37.2
x
|
30.2
x
|
26.7
x
|
Yield
|
1.04%
|
1.04%
|
0.82%
|
0.7%
|
0.96%
|
1%
|
1.09%
|
1.2%
|
Capitalization / Revenue
|
3.94
x
|
3.92
x
|
5.23
x
|
5.28
x
|
3.83
x
|
3.69
x
|
3.52
x
|
3.33
x
|
EV / Revenue
|
3.94
x
|
3.92
x
|
5.23
x
|
5.28
x
|
3.83
x
|
4.23
x
|
3.94
x
|
3.63
x
|
EV / EBITDA
|
15.6
x
|
15.8
x
|
19.6
x
|
20.5
x
|
14.1
x
|
15.7
x
|
14.5
x
|
13.1
x
|
EV / FCF
|
30.5
x
|
31.2
x
|
36.1
x
|
60.9
x
|
-
|
33.8
x
|
28.3
x
|
20
x
|
FCF Yield
|
3.28%
|
3.2%
|
2.77%
|
1.64%
|
-
|
2.96%
|
3.53%
|
5.01%
|
Price to Book
|
3.4
x
|
-
|
4.19
x
|
-
|
-
|
3.15
x
|
2.94
x
|
2.75
x
|
Nbr of stocks (in thousands)
|
84,587
|
84,813
|
85,352
|
100,127
|
99,284
|
98,814
|
-
|
-
|
Reference price
2 |
128.0
|
140.0
|
190.5
|
241.8
|
191.3
|
203.9
|
203.9
|
203.9
|
Announcement Date
|
5/13/19
|
5/13/20
|
5/18/21
|
5/11/22
|
5/10/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,748
|
3,031
|
3,108
|
4,585
|
4,958
|
5,459
|
5,725
|
6,051
|
EBITDA
1 |
693.6
|
751.8
|
829.1
|
1,182
|
1,346
|
1,469
|
1,559
|
1,685
|
EBIT
1 |
557
|
628.6
|
699.4
|
1,077
|
1,170
|
1,260
|
1,352
|
1,429
|
Operating Margin
|
20.27%
|
20.74%
|
22.51%
|
23.48%
|
23.6%
|
23.08%
|
23.62%
|
23.62%
|
Earnings before Tax (EBT)
1 |
369.5
|
498.7
|
-
|
314.5
|
157.3
|
703.6
|
824.5
|
946
|
Net income
1 |
304.1
|
407.6
|
397.4
|
243.9
|
107
|
544.1
|
641.4
|
734.9
|
Net margin
|
11.07%
|
13.45%
|
12.79%
|
5.32%
|
2.16%
|
9.97%
|
11.2%
|
12.14%
|
EPS
2 |
3.560
|
4.760
|
4.630
|
2.480
|
1.070
|
5.476
|
6.742
|
7.643
|
Free Cash Flow
1 |
355.4
|
380.2
|
450.4
|
397.2
|
-
|
684
|
797.1
|
1,101
|
FCF margin
|
12.93%
|
12.54%
|
14.49%
|
8.66%
|
-
|
12.53%
|
13.92%
|
18.2%
|
FCF Conversion (EBITDA)
|
51.24%
|
50.57%
|
54.32%
|
33.62%
|
-
|
46.57%
|
51.13%
|
65.36%
|
FCF Conversion (Net income)
|
116.86%
|
93.28%
|
113.33%
|
162.88%
|
-
|
125.7%
|
124.28%
|
149.84%
|
Dividend per Share
2 |
1.330
|
1.450
|
1.570
|
1.690
|
1.840
|
2.030
|
2.227
|
2.437
|
Announcement Date
|
5/13/19
|
5/13/20
|
5/18/21
|
5/11/22
|
5/10/23
|
-
|
-
|
-
|
Fiscal Period: March |
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
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
1,197
|
1,209
|
1,211
|
1,156
|
1,201
|
1,216
|
1,385
|
1,285
|
1,342
|
1,396
|
1,430
|
1,324
|
1,374
|
1,429
|
1,476
|
EBITDA
1 |
321.8
|
330.2
|
359.8
|
308.1
|
325.4
|
334.7
|
376.3
|
329.5
|
355.2
|
369.5
|
393.9
|
351.8
|
367.8
|
384.2
|
405.1
|
EBIT
1 |
278.5
|
289.9
|
286.1
|
264.8
|
285.3
|
290.7
|
329.2
|
287.4
|
302
|
322.7
|
340.6
|
299.7
|
315
|
336.4
|
356.5
|
Operating Margin
|
23.27%
|
23.98%
|
23.63%
|
22.89%
|
23.77%
|
23.9%
|
23.77%
|
22.37%
|
22.5%
|
23.12%
|
23.82%
|
22.64%
|
22.93%
|
23.54%
|
24.16%
|
Earnings before Tax (EBT)
1 |
89.61
|
-
|
-
|
135
|
-333.1
|
160.3
|
195.1
|
157.9
|
150.2
|
179.3
|
216.2
|
165
|
193.5
|
216.1
|
243.8
|
Net income
1 |
69.81
|
143.6
|
52.26
|
111.3
|
-315.3
|
123.8
|
187.2
|
123.6
|
115.3
|
140.7
|
164
|
135.1
|
146.9
|
163.9
|
180.3
|
Net margin
|
5.83%
|
11.88%
|
4.32%
|
9.62%
|
-26.26%
|
10.18%
|
13.52%
|
9.62%
|
8.59%
|
10.08%
|
11.47%
|
10.2%
|
10.7%
|
11.47%
|
12.22%
|
EPS
2 |
0.6900
|
1.420
|
0.5200
|
1.100
|
-3.150
|
1.240
|
1.880
|
1.250
|
1.160
|
1.420
|
1.650
|
1.360
|
1.473
|
1.640
|
1.797
|
Dividend per Share
2 |
0.4300
|
0.4300
|
0.4300
|
0.4300
|
0.4700
|
0.4700
|
0.4700
|
0.4700
|
0.5200
|
0.5200
|
0.5200
|
0.5200
|
0.5650
|
0.5650
|
0.5650
|
Announcement Date
|
11/2/21
|
2/8/22
|
5/11/22
|
8/2/22
|
11/9/22
|
2/8/23
|
5/10/23
|
8/1/23
|
11/7/23
|
2/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
2,943
|
2,413
|
1,846
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
2.004
x
|
1.548
x
|
1.096
x
|
Free Cash Flow
1 |
355
|
380
|
450
|
397
|
-
|
684
|
797
|
1,101
|
ROE (net income / shareholders' equity)
|
13%
|
14.6%
|
14.6%
|
14.9%
|
13%
|
13.8%
|
14.5%
|
14.5%
|
ROA (Net income/ Total Assets)
|
8.13%
|
9.19%
|
8.82%
|
8.64%
|
7.39%
|
8.7%
|
9.4%
|
10.1%
|
Assets
1 |
3,741
|
4,433
|
4,506
|
2,822
|
1,448
|
6,254
|
6,823
|
7,276
|
Book Value Per Share
2 |
37.70
|
-
|
45.50
|
-
|
-
|
64.80
|
69.30
|
74.30
|
Cash Flow per Share
|
-
|
-
|
-
|
6.960
|
-
|
-
|
-
|
-
|
Capex
1 |
190
|
215
|
239
|
288
|
362
|
310
|
361
|
371
|
Capex / Sales
|
6.9%
|
7.08%
|
7.7%
|
6.27%
|
7.3%
|
5.68%
|
6.3%
|
6.14%
|
Announcement Date
|
5/13/19
|
5/13/20
|
5/18/21
|
5/11/22
|
5/10/23
|
-
|
-
|
-
|
Last Close Price
203.9
USD Average target price
239.9
USD Spread / Average Target +17.64% Consensus |