Market Closed -
Nyse
04:00:01 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
213.4
USD
|
-0.25%
|
|
-0.29%
|
+12.05%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
35,349
|
35,557
|
38,483
|
43,938
|
43,508
|
48,879
|
-
|
-
|
Enterprise Value (EV)
1 |
35,349
|
35,557
|
38,483
|
43,938
|
45,752
|
49,531
|
45,634
|
41,123
|
P/E ratio
|
13.8
x
|
13.3
x
|
10.8
x
|
15.9
x
|
14.9
x
|
11.9
x
|
10.4
x
|
9.08
x
|
Yield
|
2.4%
|
2.4%
|
2.23%
|
1.96%
|
-
|
1.94%
|
2.04%
|
2.18%
|
Capitalization / Revenue
|
1.25
x
|
1.22
x
|
1.25
x
|
1.3
x
|
1.15
x
|
1.16
x
|
1.08
x
|
1.04
x
|
EV / Revenue
|
1.25
x
|
1.22
x
|
1.25
x
|
1.3
x
|
1.21
x
|
1.18
x
|
1
x
|
0.88
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
10
x
|
8.01
x
|
6.69
x
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
20.3
x
|
11.7
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
4.93%
|
8.54%
|
-
|
Price to Book
|
1.35
x
|
1.21
x
|
1.31
x
|
2.02
x
|
1.74
x
|
1.8
x
|
1.61
x
|
1.49
x
|
Nbr of stocks (in thousands)
|
258,113
|
253,309
|
246,009
|
234,348
|
228,399
|
228,993
|
-
|
-
|
Reference price
2 |
137.0
|
140.4
|
156.4
|
187.5
|
190.5
|
213.4
|
213.4
|
213.4
|
Announcement Date
|
1/23/20
|
1/21/21
|
1/20/22
|
1/24/23
|
1/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
28,272
|
29,044
|
30,855
|
33,763
|
37,761
|
42,073
|
45,440
|
46,834
|
EBITDA
1 |
-
|
-
|
-
|
-
|
4,574
|
6,183
|
6,824
|
-
|
EBIT
1 |
3,369
|
3,574
|
4,627
|
3,909
|
3,852
|
5,450
|
6,077
|
6,702
|
Operating Margin
|
11.92%
|
12.31%
|
15%
|
11.58%
|
10.2%
|
12.95%
|
13.37%
|
14.31%
|
Earnings before Tax (EBT)
1 |
3,138
|
3,237
|
4,458
|
3,354
|
3,371
|
5,036
|
5,600
|
6,160
|
Net income
1 |
2,622
|
2,697
|
3,662
|
2,842
|
2,991
|
4,172
|
4,629
|
5,154
|
Net margin
|
9.27%
|
9.29%
|
11.87%
|
8.42%
|
7.92%
|
9.92%
|
10.19%
|
11%
|
EPS
2 |
9.920
|
10.52
|
14.49
|
11.77
|
12.79
|
18.00
|
20.59
|
23.50
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
2,443
|
3,897
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
5.81%
|
8.58%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
39.51%
|
57.11%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
58.55%
|
84.19%
|
-
|
Dividend per Share
2 |
3.280
|
3.370
|
3.490
|
3.670
|
-
|
4.148
|
4.361
|
4.643
|
Announcement Date
|
1/23/20
|
1/21/21
|
1/20/22
|
1/24/23
|
1/19/24
|
-
|
-
|
-
|
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 |
8,024
|
8,014
|
8,317
|
8,615
|
8,817
|
8,854
|
9,216
|
9,718
|
9,973
|
10,126
|
10,409
|
10,676
|
10,891
|
11,101
|
11,303
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,680
|
1,292
|
840
|
709
|
1,068
|
1,010
|
79
|
635
|
2,128
|
1,433
|
954.4
|
1,111
|
2,004
|
1,829
|
1,082
|
Operating Margin
|
20.94%
|
16.12%
|
10.1%
|
8.23%
|
12.11%
|
11.41%
|
0.86%
|
6.53%
|
21.34%
|
14.15%
|
9.17%
|
10.4%
|
18.4%
|
16.47%
|
9.57%
|
Earnings before Tax (EBT)
1 |
1,650
|
1,182
|
657
|
528
|
987
|
928
|
-48
|
472
|
2,019
|
1,370
|
902.9
|
1,079
|
1,687
|
1,632
|
1,060
|
Net income
1 |
1,333
|
1,018
|
551
|
454
|
819
|
975
|
-14
|
404
|
1,626
|
1,123
|
747.3
|
888.2
|
1,408
|
1,333
|
865.3
|
Net margin
|
16.61%
|
12.7%
|
6.62%
|
5.27%
|
9.29%
|
11.01%
|
-0.15%
|
4.16%
|
16.3%
|
11.09%
|
7.18%
|
8.32%
|
12.93%
|
12.01%
|
7.66%
|
EPS
2 |
5.370
|
4.150
|
2.270
|
1.890
|
3.440
|
4.130
|
-0.0700
|
1.740
|
6.990
|
4.800
|
3.226
|
3.858
|
6.154
|
5.815
|
3.759
|
Dividend per Share
2 |
0.8800
|
0.8800
|
0.9300
|
0.9300
|
0.9300
|
-
|
1.000
|
-
|
-
|
1.050
|
1.044
|
1.044
|
1.044
|
1.050
|
1.088
|
Announcement Date
|
1/20/22
|
4/19/22
|
7/21/22
|
10/19/22
|
1/24/23
|
4/19/23
|
7/20/23
|
10/18/23
|
1/19/24
|
4/17/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
2,244
|
652
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
3,245
|
7,756
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
0.4906
x
|
0.1055
x
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
2,443
|
3,897
|
-
|
ROE (net income / shareholders' equity)
|
10.9%
|
10%
|
12.7%
|
12.2%
|
13.6%
|
15.7%
|
16.1%
|
15.7%
|
ROA (Net income/ Total Assets)
|
2.45%
|
2.38%
|
3.09%
|
2.41%
|
2.48%
|
3.4%
|
2.95%
|
3.45%
|
Assets
1 |
107,177
|
113,443
|
118,615
|
118,091
|
120,848
|
122,711
|
156,900
|
149,379
|
Book Value Per Share
2 |
102.0
|
116.0
|
120.0
|
92.90
|
109.0
|
119.0
|
132.0
|
143.0
|
Cash Flow per Share
2 |
-
|
31.80
|
33.80
|
27.00
|
-
|
47.50
|
-
|
-
|
Capex
1 |
-
|
4,562
|
-
|
-
|
-
|
930
|
982
|
-
|
Capex / Sales
|
-
|
15.71%
|
-
|
-
|
-
|
2.21%
|
2.16%
|
-
|
Announcement Date
|
1/23/20
|
1/21/21
|
1/20/22
|
1/24/23
|
1/19/24
|
-
|
-
|
-
|
Last Close Price
213.4
USD Average target price
228
USD Spread / Average Target +6.82% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.05% | 48.88B | | +38.91% | 61.52B | | +10.01% | 50.24B | | +21.50% | 44.86B | | +22.39% | 33.96B | | +10.03% | 29.23B | | +50.11% | 27.95B | | +21.57% | 24.78B | | -3.96% | 20.38B | | +8.39% | 19.66B |
Other Property & Casualty Insurance
|