Market Closed -
Nasdaq
04:00:00 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
273.9
USD
|
+3.26%
|
|
+8.35%
|
+27.38%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,998
|
16,631
|
26,942
|
24,851
|
23,248
|
29,563
|
-
|
-
|
Enterprise Value (EV)
1 |
11,345
|
16,311
|
27,087
|
25,850
|
24,614
|
31,125
|
31,222
|
31,187
|
P/E ratio
|
19.9
x
|
22.4
x
|
27.5
x
|
23.2
x
|
21.3
x
|
26.5
x
|
24.1
x
|
21.6
x
|
Yield
|
1.46%
|
1.05%
|
0.88%
|
1.64%
|
1.92%
|
1.61%
|
1.71%
|
1.93%
|
Capitalization / Revenue
|
1.32
x
|
1.57
x
|
2.12
x
|
1.75
x
|
1.6
x
|
1.97
x
|
1.86
x
|
1.74
x
|
EV / Revenue
|
1.36
x
|
1.54
x
|
2.13
x
|
1.82
x
|
1.69
x
|
2.08
x
|
1.97
x
|
1.84
x
|
EV / EBITDA
|
12
x
|
12.7
x
|
17.2
x
|
14.5
x
|
13.1
x
|
16
x
|
15.1
x
|
13.7
x
|
EV / FCF
|
19.1
x
|
14.8
x
|
53.1
x
|
44.3
x
|
42.4
x
|
33.1
x
|
31.4
x
|
25
x
|
FCF Yield
|
5.24%
|
6.75%
|
1.88%
|
2.26%
|
2.36%
|
3.02%
|
3.18%
|
4%
|
Price to Book
|
7.1
x
|
8.63
x
|
13.8
x
|
12.4
x
|
11
x
|
11.8
x
|
11.4
x
|
10.1
x
|
Nbr of stocks (in thousands)
|
118,386
|
116,497
|
113,815
|
110,463
|
108,114
|
107,932
|
-
|
-
|
Reference price
2 |
92.90
|
142.8
|
236.7
|
225.0
|
215.0
|
273.9
|
273.9
|
273.9
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/27/22
|
1/26/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,352
|
10,620
|
12,731
|
14,205
|
14,556
|
14,991
|
15,888
|
16,945
|
EBITDA
1 |
942.1
|
1,288
|
1,577
|
1,778
|
1,872
|
1,939
|
2,070
|
2,276
|
EBIT
1 |
743.2
|
1,071
|
1,307
|
1,435
|
1,479
|
1,493
|
1,614
|
1,764
|
Operating Margin
|
8.9%
|
10.08%
|
10.26%
|
10.1%
|
10.16%
|
9.96%
|
10.16%
|
10.41%
|
Earnings before Tax (EBT)
1 |
723.4
|
968.1
|
1,280
|
1,404
|
1,432
|
1,444
|
1,563
|
1,706
|
Net income
1 |
562.4
|
749
|
997.1
|
1,089
|
1,107
|
1,114
|
1,204
|
1,322
|
Net margin
|
6.73%
|
7.05%
|
7.83%
|
7.66%
|
7.61%
|
7.43%
|
7.58%
|
7.8%
|
EPS
2 |
4.660
|
6.380
|
8.610
|
9.710
|
10.09
|
10.32
|
11.36
|
12.68
|
Free Cash Flow
1 |
594.3
|
1,101
|
510.3
|
583.6
|
580.2
|
940
|
993
|
1,248
|
FCF margin
|
7.12%
|
10.36%
|
4.01%
|
4.11%
|
3.99%
|
6.27%
|
6.25%
|
7.36%
|
FCF Conversion (EBITDA)
|
63.08%
|
85.44%
|
32.36%
|
32.82%
|
30.99%
|
48.47%
|
47.98%
|
54.84%
|
FCF Conversion (Net income)
|
105.67%
|
146.94%
|
51.18%
|
53.61%
|
52.4%
|
84.38%
|
82.45%
|
94.44%
|
Dividend per Share
2 |
1.360
|
1.500
|
2.080
|
3.680
|
4.120
|
4.419
|
4.692
|
5.276
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/27/22
|
1/26/23
|
2/1/24
|
-
|
-
|
-
|
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 |
3,018
|
3,319
|
3,024
|
3,903
|
3,271
|
4,006
|
3,299
|
4,185
|
3,412
|
3,660
|
3,395
|
4,284
|
3,507
|
3,796
|
3,597
|
EBITDA
1 |
367
|
368.5
|
321.9
|
608.4
|
393.6
|
454
|
341.7
|
661.6
|
431.2
|
437.5
|
367.4
|
675
|
433.9
|
458.3
|
374.7
|
EBIT
1 |
297.2
|
293.1
|
244.3
|
525
|
306.4
|
359.2
|
244.4
|
559.3
|
340.9
|
334.2
|
263.1
|
561.9
|
324.4
|
343.9
|
283.6
|
Operating Margin
|
9.85%
|
8.83%
|
8.08%
|
13.45%
|
9.37%
|
8.97%
|
7.41%
|
13.37%
|
9.99%
|
9.13%
|
7.75%
|
13.12%
|
9.25%
|
9.06%
|
7.88%
|
Earnings before Tax (EBT)
1 |
291.1
|
286.5
|
237.2
|
517.9
|
300.2
|
349
|
231.8
|
547
|
331.4
|
322.3
|
251.2
|
550.5
|
313.1
|
329
|
268.6
|
Net income
1 |
224.4
|
221.3
|
187.2
|
396.5
|
234.1
|
270.9
|
183.1
|
421.2
|
255
|
247.9
|
198.2
|
423.8
|
240.5
|
254.6
|
207.5
|
Net margin
|
7.44%
|
6.67%
|
6.19%
|
10.16%
|
7.16%
|
6.76%
|
5.55%
|
10.07%
|
7.47%
|
6.77%
|
5.84%
|
9.89%
|
6.86%
|
6.71%
|
5.77%
|
EPS
2 |
1.950
|
1.930
|
1.650
|
3.530
|
2.100
|
2.430
|
1.650
|
3.830
|
2.330
|
2.280
|
1.830
|
3.929
|
2.240
|
2.377
|
1.946
|
Dividend per Share
2 |
0.5200
|
0.5200
|
0.9200
|
0.9200
|
0.9200
|
0.9200
|
1.030
|
1.030
|
1.030
|
1.030
|
1.086
|
1.100
|
1.100
|
1.114
|
1.155
|
Announcement Date
|
10/21/21
|
1/27/22
|
4/21/22
|
7/21/22
|
10/20/22
|
1/26/23
|
4/27/23
|
7/27/23
|
10/26/23
|
2/1/24
|
4/25/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
347
|
-
|
145
|
999
|
1,367
|
1,562
|
1,660
|
1,624
|
Net Cash position
1 |
-
|
320
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.368
x
|
-
|
0.092
x
|
0.5621
x
|
0.73
x
|
0.8056
x
|
0.8019
x
|
0.7137
x
|
Free Cash Flow
1 |
594
|
1,101
|
510
|
584
|
580
|
940
|
993
|
1,248
|
ROE (net income / shareholders' equity)
|
35.9%
|
46.2%
|
50.8%
|
53.8%
|
52.8%
|
49.5%
|
50.2%
|
49.5%
|
ROA (Net income/ Total Assets)
|
13.4%
|
13.1%
|
13.5%
|
13.4%
|
12.5%
|
11.7%
|
12.1%
|
11.9%
|
Assets
1 |
4,187
|
5,731
|
7,409
|
8,129
|
8,823
|
9,495
|
9,927
|
11,105
|
Book Value Per Share
2 |
13.10
|
16.50
|
17.20
|
18.20
|
19.60
|
23.30
|
24.00
|
27.10
|
Cash Flow per Share
2 |
6.720
|
11.90
|
9.830
|
12.10
|
12.20
|
14.80
|
16.00
|
18.80
|
Capex
1 |
217
|
294
|
628
|
773
|
754
|
737
|
708
|
709
|
Capex / Sales
|
2.6%
|
2.77%
|
4.94%
|
5.44%
|
5.18%
|
4.92%
|
4.46%
|
4.19%
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/27/22
|
1/26/23
|
2/1/24
|
-
|
-
|
-
|
Last Close Price
273.9
USD Average target price
257.3
USD Spread / Average Target -6.05% Consensus |