|
Fiscal Period: September
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
14 409 | 13 633 | 9 380 | 9 020 | 13 305 | 11 254 | - | - |
Enterprise Value (EV)1 |
20 666 | 19 412 | 19 292 | 18 199 | 21 208 | 18 532 | 17 250 | 15 662 |
P/E ratio |
20,5x | 7,28x | 10,9x | -13,0x | 15,9x | 10,6x | 7,27x | 7,15x |
Yield |
2,82% | 3,22% | 4,99% | 3,83% | 1,77% | 2,25% | 2,37% | 2,49% |
Capitalization / Revenue |
0,97x | 0,84x | 0,51x | 0,51x | 0,71x | 0,53x | 0,52x | 0,51x |
EV / Revenue |
1,39x | 1,19x | 1,05x | 1,04x | 1,13x | 0,87x | 0,79x | 0,71x |
EV / EBITDA |
9,03x | 6,72x | 5,96x | 6,47x | 7,07x | 5,18x | 4,63x | 4,25x |
Price to Book |
1,40x | 1,21x | 0,81x | 0,85x | 1,13x | 0,94x | 0,86x | 0,79x |
Nbr of stocks (in thousands) |
254 001 | 255 112 | 257 342 | 259 636 | 267 006 | 254 852 | - | - |
Reference price (USD) |
56,7 | 53,4 | 36,5 | 34,7 | 49,8 | 44,2 | 44,2 | 44,2 |
Announcement Date |
11/02/2017 | 11/05/2018 | 11/07/2019 | 11/05/2020 | 11/09/2021 | - | - | - |
1 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: September
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
14 860 | 16 285 | 18 289 | 17 579 | 18 746 | 21 402 | 21 829 | 21 949 |
EBITDA1 |
2 289 | 2 891 | 3 238 | 2 812 | 2 999 | 3 574 | 3 726 | 3 682 |
Operating profit (EBIT)1 |
1 172 | 1 639 | 1 727 | 1 325 | 1 539 | 2 056 | 2 210 | 2 131 |
Operating Margin |
7,89% | 10,1% | 9,44% | 7,54% | 8,21% | 9,60% | 10,1% | 9,71% |
Pre-Tax Profit (EBT)1 |
858 | 1 035 | 1 145 | -523 | 1 086 | 1 424 | 2 078 | 2 113 |
Net income1 |
708 | 1 906 | 863 | -691 | 838 | 1 072 | 1 577 | 1 634 |
Net margin |
4,77% | 11,7% | 4,72% | -3,93% | 4,47% | 5,01% | 7,22% | 7,44% |
EPS2 |
2,77 | 7,34 | 3,33 | -2,67 | 3,13 | 4,19 | 6,07 | 6,18 |
Dividend per Share2 |
1,60 | 1,72 | 1,82 | 1,33 | 0,88 | 0,99 | 1,04 | 1,10 |
Announcement Date |
11/02/2017 | 11/05/2018 | 11/07/2019 | 11/05/2020 | 11/09/2021 | - | - | - |
1 USD in Million 2 USD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: September
|
2020 Q1 |
2020 Q2 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
2023 Q3 |
Net sales1 |
4 424 | 4 447 | 4 236 | 4 472 | 4 402 | 4 437 | 4 816 | 5 091 | 4 952 | 5 382 | 5 488 | 5 557 | 5 204 | 5 299 | 5 476 |
EBITDA1 |
675 | 708 | 708 | 721 | 670 | 641 | 811 | 878 | 680 | 854 | 968 | 1 064 | 880 | 924 | 972 |
Operating profit (EBIT)1 |
294 | 334 | 342 | 355 | 305 | 279 | 442 | 513 | 314 | 480 | 592 | 694 | 510 | 543 | 564 |
Operating Margin |
6,65% | 7,51% | 8,08% | 7,94% | 6,94% | 6,29% | 9,18% | 10,1% | 6,34% | 8,92% | 10,8% | 12,5% | 9,80% | 10,3% | 10,3% |
Pre-Tax Profit (EBT)1 |
186 | 207 | 199 | -1 115 | 203 | 145 | 328 | 410 | 242 | 42,5 | 530 | 614 | 470 | 572 | 520 |
Net income1 |
139 | 148 | 179 | -1 156 | 152 | 113 | 250 | 324 | 182 | 39,9 | 393 | 456 | 329 | 428 | 389 |
Net margin |
3,13% | 3,33% | 4,21% | -25,9% | 3,45% | 2,54% | 5,19% | 6,36% | 3,68% | 0,74% | 7,16% | 8,21% | 6,32% | 8,07% | 7,11% |
EPS2 |
0,53 | 0,57 | 0,69 | -4,45 | 0,57 | 0,42 | 0,93 | 1,20 | 0,68 | 0,15 | 1,48 | 1,74 | 1,20 | 1,46 | 1,63 |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
01/30/2020 | 05/05/2020 | 08/04/2020 | 11/05/2020 | 01/28/2021 | 05/05/2021 | 08/05/2021 | 11/09/2021 | 02/03/2022 | 05/05/2022 | - | - | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: September
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
6 257 | 5 778 | 9 912 | 9 180 | 7 903 | 7 278 | 5 995 | 4 408 |
Net Cash position1 |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
2,73x | 2,00x | 3,06x | 3,26x | 2,64x | 2,04x | 1,61x | 1,20x |
Free Cash Flow1 |
1 221 | 1 421 | 941 | 1 093 | 1 464 | 1 361 | 1 845 | 2 080 |
ROE (Net Profit / Equities) |
7,06% | 17,5% | 7,46% | 6,41% | 8,14% | 11,3% | 11,4% | 10,3% |
Shareholders' equity1 |
10 036 | 10 906 | 11 570 | -10 771 | 10 304 | 9 500 | 13 781 | 15 910 |
ROA (Net Profit / Asset) |
2,94% | 7,56% | 3,11% | 2,43% | 3,13% | 5,12% | 5,27% | 4,54% |
Assets1 |
24 064 | 25 225 | 27 758 | -28 471 | 26 813 | 20 944 | 29 924 | 36 000 |
Book Value Per Share2 |
40,4 | 44,1 | 45,3 | 40,8 | 44,0 | 46,8 | 51,5 | 56,2 |
Cash Flow per Share2 |
7,43 | 9,32 | 8,92 | 7,99 | 8,52 | 9,25 | 11,3 | 11,3 |
Capex1 |
779 | 1 000 | 1 369 | 978 | 816 | 939 | 1 004 | 1 036 |
Capex / Sales |
5,24% | 6,14% | 7,49% | 5,56% | 4,35% | 4,39% | 4,60% | 4,72% |
Announcement Date |
11/02/2017 | 11/05/2018 | 11/07/2019 | 11/05/2020 | 11/09/2021 | - | - | - |
1 USD in Million 2 USD |
|
| |
|
Capitalization (USD) |
11 254 262 906 |
Net sales (USD) |
18 746 100 000 |
Number of employees |
49 900 |
Sales / Employee (USD) |
375 673 |
Free-Float |
98,7% |
Free-Float capitalization (USD) |
11 107 832 232 |
Avg. Exchange 20 sessions (USD) |
132 030 979 |
Average Daily Capital Traded |
1,17% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|