Delayed
OTC Markets
12:36:32 2024-05-21 pm EDT
|
5-day change
|
1st Jan Change
|
65.25
USD
|
-4.61%
|
|
-9.78%
|
+9.37%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
14,929
|
26,144
|
36,521
|
20,463
|
21,858
|
24,138
|
-
|
-
|
Enterprise Value (EV)
1 |
15,013
|
26,311
|
38,484
|
22,892
|
21,858
|
24,608
|
23,522
|
22,559
|
P/E ratio
|
24.2
x
|
32.7
x
|
33.3
x
|
19
x
|
22.4
x
|
21.4
x
|
18.2
x
|
15.1
x
|
Yield
|
1.63%
|
1.22%
|
1.2%
|
2.13%
|
-
|
1.99%
|
2.34%
|
2.96%
|
Capitalization / Revenue
|
1.95
x
|
2.66
x
|
2.77
x
|
1.54
x
|
1.59
x
|
1.65
x
|
1.51
x
|
1.37
x
|
EV / Revenue
|
1.96
x
|
2.68
x
|
2.91
x
|
1.73
x
|
1.59
x
|
1.68
x
|
1.47
x
|
1.28
x
|
EV / EBITDA
|
16.2
x
|
23
x
|
25.6
x
|
14.5
x
|
12.5
x
|
13.5
x
|
11.4
x
|
9.58
x
|
EV / FCF
|
56.1
x
|
37.6
x
|
-34.2
x
|
35.1
x
|
-
|
23.1
x
|
16.1
x
|
15.9
x
|
FCF Yield
|
1.78%
|
2.66%
|
-2.93%
|
2.85%
|
-
|
4.33%
|
6.22%
|
6.3%
|
Price to Book
|
4.41
x
|
6.7
x
|
7.75
x
|
3.93
x
|
-
|
3.75
x
|
3.31
x
|
2.96
x
|
Nbr of stocks (in thousands)
|
1,830,007
|
1,832,620
|
1,834,484
|
1,834,698
|
1,834,318
|
1,834,608
|
-
|
-
|
Reference price
2 |
8.158
|
14.27
|
19.91
|
11.15
|
11.92
|
13.16
|
13.16
|
13.16
|
Announcement Date
|
3/4/20
|
3/3/21
|
3/2/22
|
3/1/23
|
3/6/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,667
|
9,812
|
13,203
|
13,254
|
13,731
|
14,663
|
15,978
|
17,681
|
EBITDA
1 |
927
|
1,146
|
1,506
|
1,574
|
1,751
|
1,819
|
2,063
|
2,355
|
EBIT
1 |
673
|
868
|
1,192
|
1,201
|
1,118
|
1,278
|
1,477
|
1,741
|
Operating Margin
|
8.78%
|
8.85%
|
9.03%
|
9.06%
|
8.14%
|
8.72%
|
9.24%
|
9.85%
|
Earnings before Tax (EBT)
1 |
661.3
|
861.3
|
1,182
|
1,157
|
1,056
|
1,217
|
1,425
|
1,724
|
Net income
1 |
615
|
800.8
|
1,099
|
1,077
|
976.3
|
1,137
|
1,330
|
1,593
|
Net margin
|
8.02%
|
8.16%
|
8.32%
|
8.13%
|
7.11%
|
7.75%
|
8.32%
|
9.01%
|
EPS
2 |
0.3367
|
0.4363
|
0.5973
|
0.5867
|
0.5317
|
0.6151
|
0.7227
|
0.8725
|
Free Cash Flow
1 |
267.7
|
700.1
|
-1,126
|
652.1
|
-
|
1,064
|
1,462
|
1,420
|
FCF margin
|
3.49%
|
7.14%
|
-8.53%
|
4.92%
|
-
|
7.26%
|
9.15%
|
8.03%
|
FCF Conversion (EBITDA)
|
28.88%
|
61.08%
|
-
|
41.44%
|
-
|
58.51%
|
70.88%
|
60.32%
|
FCF Conversion (Net income)
|
43.52%
|
87.43%
|
-
|
60.54%
|
-
|
93.63%
|
109.94%
|
89.16%
|
Dividend per Share
2 |
0.1326
|
0.1737
|
0.2381
|
0.2381
|
-
|
0.2621
|
0.3076
|
0.3889
|
Announcement Date
|
3/4/20
|
3/3/21
|
3/2/22
|
3/1/23
|
3/6/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
3,939
|
4,206
|
5,606
|
6,394
|
6,809
|
7,034
|
6,220
|
6,879
|
6,852
|
7,241
|
7,449
|
7,954
|
7,854
|
EBITDA
1 |
-
|
-
|
-
|
752.8
|
753.2
|
-
|
768
|
835.2
|
916.1
|
908.8
|
960.4
|
1,075
|
1,149
|
EBIT
1 |
359
|
363
|
505
|
571.6
|
620.1
|
633
|
568.1
|
552.2
|
565.7
|
618.4
|
651
|
707.9
|
762.3
|
Operating Margin
|
9.11%
|
8.63%
|
9.01%
|
8.94%
|
9.11%
|
9%
|
9.13%
|
8.03%
|
8.26%
|
8.54%
|
8.74%
|
8.9%
|
9.71%
|
Earnings before Tax (EBT)
1 |
354.5
|
-
|
-
|
563.1
|
618.7
|
-
|
535.4
|
511
|
544.6
|
585.4
|
615.3
|
695.5
|
755.4
|
Net income
1 |
330
|
-
|
-
|
523.6
|
575.4
|
-
|
499.2
|
476
|
500.6
|
544.5
|
572.3
|
646.8
|
702.6
|
Net margin
|
8.38%
|
-
|
-
|
8.19%
|
8.45%
|
-
|
8.02%
|
6.92%
|
7.31%
|
7.52%
|
7.68%
|
8.13%
|
8.95%
|
EPS
2 |
-
|
-
|
-
|
0.2848
|
0.3125
|
-
|
0.2720
|
0.2592
|
0.2725
|
0.3000
|
0.3100
|
0.3500
|
0.3800
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/4/20
|
8/12/20
|
3/3/21
|
8/11/21
|
3/2/22
|
8/10/22
|
3/1/23
|
8/9/23
|
3/6/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
84.3
|
167
|
1,963
|
2,429
|
-
|
470
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
616
|
1,579
|
Leverage (Debt/EBITDA)
|
0.0909
x
|
0.146
x
|
1.303
x
|
1.543
x
|
-
|
0.2584
x
|
-
|
-
|
Free Cash Flow
1 |
268
|
700
|
-1,126
|
652
|
-
|
1,064
|
1,462
|
1,420
|
ROE (net income / shareholders' equity)
|
19.1%
|
21.9%
|
25.5%
|
21.7%
|
-
|
18.5%
|
19.5%
|
21%
|
ROA (Net income/ Total Assets)
|
8.76%
|
9.37%
|
14.3%
|
8.18%
|
-
|
8.95%
|
9.7%
|
10.9%
|
Assets
1 |
7,025
|
8,544
|
7,701
|
13,161
|
-
|
12,695
|
13,709
|
14,600
|
Book Value Per Share
2 |
1.850
|
2.130
|
2.570
|
2.840
|
-
|
3.510
|
3.970
|
4.450
|
Cash Flow per Share
2 |
0.3600
|
0.6300
|
-0.0500
|
0.6700
|
-
|
1.090
|
1.000
|
1.210
|
Capex
1 |
457
|
459
|
747
|
581
|
-
|
580
|
605
|
679
|
Capex / Sales
|
5.96%
|
4.68%
|
5.66%
|
4.38%
|
-
|
3.96%
|
3.78%
|
3.84%
|
Announcement Date
|
3/4/20
|
3/3/21
|
3/2/22
|
3/1/23
|
3/6/24
|
-
|
-
|
-
|
Last Close Price
13.16
USD Average target price
14.68
USD Spread / Average Target +11.56% Consensus |