|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
7 366 | 10 524 | 13 789 | 11 736 | 11 736 | - |
| Entreprise Value (EV)1 |
7 366 | 16 685 | 19 647 | 18 170 | 18 298 | 18 557 |
| P/E ratio |
26,9x | 18,7x | 45,0x | 35,6x | 39,3x | 37,8x |
| Yield |
5,82% | 6,26% | 5,17% | 6,23% | 6,30% | 6,37% |
| Capitalization / Revenue |
8,68x | 11,9x | 11,2x | 9,74x | 9,43x | - |
| EV / Revenue |
8,68x | 18,8x | 15,9x | 15,1x | 14,7x | - |
| EV / EBITDA |
11,8x | 25,6x | 20,0x | 17,9x | 17,3x | 17,0x |
| Price to Book |
- | 1,58x | 1,99x | 1,74x | 1,80x | 1,85x |
| Nbr of stocks (in thousands) |
106 909 | 161 063 | 172 276 | 175 398 | 175 398 | - |
| Reference price (USD) |
68,9 | 65,3 | 80,0 | 66,9 | 66,9 | 66,9 |
| Last update |
02/23/2018 | 02/22/2019 | 02/21/2020 | 10/15/2020 | 10/15/2020 | 10/15/2020 |
|
1 USD in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net sales1 |
848 | 886 | 1 233 | 1 205 | 1 245 | - |
| EBITDA1 |
625 | 651 | 981 | 1 014 | 1 056 | 1 091 |
| Operating profit (EBIT)1 |
371 | 359 | 534 | 566 | 592 | 616 |
| Operating Margin |
43,8% | 40,6% | 43,3% | 47,0% | 47,5% | - |
| Pre-Tax Profit (EBT)1 |
254 | 439 | 333 | 539 | 599 | 632 |
| Net income1 |
277 | 412 | 305 | 347 | 324 | 359 |
| Net margin |
32,7% | 46,5% | 24,8% | 28,8% | 26,0% | - |
| EPS2 |
2,56 | 3,49 | 1,78 | 1,88 | 1,70 | 1,77 |
| Dividend per Share2 |
4,01 | 4,09 | 4,14 | 4,17 | 4,21 | 4,26 |
| Last update |
02/23/2018 | 02/22/2019 | 02/21/2020 | 01/11/2021 | 01/11/2021 | 01/11/2021 |
|
1 USD in Million 2 USD Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
- | 6 161 | 5 858 | 6 434 | 6 562 | 6 821 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
- | 9,47x | 5,97x | 6,35x | 6,21x | 6,25x |
| Free Cash Flow |
- | - | - | - | - | - |
| ROE (Net Profit / Equities) |
8,54% | 8,22% | 4,44% | 8,60% | 11,9% | 12,5% |
| Shareholders' equity1 |
3 247 | 5 008 | 6 883 | 4 036 | 2 729 | 2 868 |
| ROA (Net Profit / Asset) |
- | 3,67% | 2,50% | 5,56% | 5,68% | 5,89% |
| Assets1 |
- | 11 207 | 12 219 | 6 247 | 5 702 | 6 095 |
| Book Value Per Share2 |
- | 41,3 | 40,3 | 38,4 | 37,1 | 36,1 |
| Cash Flow per Share |
- | - | - | - | - | - |
| Capex |
- | - | - | - | - | - |
| Capex / Sales |
- | - | - | - | - | - |
| Last update |
02/23/2018 | 02/22/2019 | 02/21/2020 | 01/11/2021 | 01/11/2021 | 01/11/2021 |
|
1 USD in Million 2 USD Estimates
|
|
|
|
|
|
Financial data source
© 2021 S&P Global Market Intelligence
|
|
Capitalization (USD) 11 735 869 206 Net sales (USD) 1 232 766 000 Sales / Employee (USD) 6 042 971 Free-Float capitalization (USD) 11 614 153 024 Avg. Exchange 20 sessions (USD) 60 833 261 Average Daily Capital Traded 0,52%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|
Canada
Deutschland
España
France
Italia
Schweiz (DE)
United Kingdom
Report
