Market Closed -
Nyse
04:00:02 2024-05-03 pm EDT
|
5-day change
|
1st Jan Change
|
87.6
USD
|
+0.90%
|
|
+2.84%
|
+17.87%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,092
|
5,816
|
15,677
|
14,058
|
15,616
|
16,829
|
-
|
-
|
Enterprise Value (EV)
1 |
36,457
|
33,309
|
64,153
|
14,058
|
60,473
|
61,759
|
60,049
|
60,748
|
P/E ratio
|
7.29
x
|
-19.5
x
|
9.75
x
|
-19.3
x
|
5.39
x
|
13.5
x
|
11
x
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.64
x
|
1.29
x
|
3
x
|
2
x
|
2.06
x
|
2.18
x
|
2.12
x
|
2.11
x
|
EV / Revenue
|
7.38
x
|
7.41
x
|
12.3
x
|
2
x
|
7.98
x
|
8
x
|
7.58
x
|
7.62
x
|
EV / EBITDA
|
8.46
x
|
8.18
x
|
15.6
x
|
2.44
x
|
9.51
x
|
9.39
x
|
8.8
x
|
9.1
x
|
EV / FCF
|
-144
x
|
24.6
x
|
32.2
x
|
-
|
101
x
|
-28.6
x
|
46.6
x
|
-
|
FCF Yield
|
-0.7%
|
4.06%
|
3.1%
|
-
|
0.99%
|
-3.5%
|
2.14%
|
-
|
Price to Book
|
0.87
x
|
0.67
x
|
0.95
x
|
-
|
0.89
x
|
0.97
x
|
0.85
x
|
0.77
x
|
Nbr of stocks (in thousands)
|
131,644
|
127,593
|
239,636
|
241,042
|
210,120
|
193,839
|
-
|
-
|
Reference price
2 |
61.47
|
45.58
|
65.42
|
58.32
|
74.32
|
87.60
|
87.60
|
87.60
|
Announcement Date
|
2/13/20
|
3/2/21
|
3/30/22
|
3/2/23
|
2/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,937
|
4,494
|
5,224
|
7,014
|
7,580
|
7,722
|
7,924
|
7,971
|
EBITDA
1 |
4,312
|
4,071
|
4,116
|
5,757
|
6,360
|
6,575
|
6,823
|
6,679
|
EBIT
1 |
2,636
|
2,426
|
2,378
|
3,367
|
3,879
|
3,754
|
4,080
|
3,907
|
Operating Margin
|
53.38%
|
53.99%
|
45.53%
|
48.01%
|
51.17%
|
48.62%
|
51.49%
|
49.01%
|
Earnings before Tax (EBT)
1 |
1,341
|
-314.6
|
1,148
|
-1,002
|
3,272
|
1,395
|
1,885
|
1,968
|
Net income
1 |
1,146
|
-298.6
|
1,001
|
-726
|
3,136
|
1,278
|
1,612
|
1,794
|
Net margin
|
23.2%
|
-6.64%
|
19.15%
|
-10.35%
|
41.37%
|
16.55%
|
20.34%
|
22.51%
|
EPS
2 |
8.430
|
-2.340
|
6.710
|
-3.020
|
13.78
|
6.506
|
7.957
|
-
|
Free Cash Flow
1 |
-253.4
|
1,352
|
1,990
|
-
|
598.8
|
-2,160
|
1,288
|
-
|
FCF margin
|
-5.13%
|
30.08%
|
38.1%
|
-
|
7.9%
|
-27.97%
|
16.25%
|
-
|
FCF Conversion (EBITDA)
|
-
|
33.2%
|
48.35%
|
-
|
9.41%
|
-
|
18.88%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
198.94%
|
-
|
19.09%
|
-
|
79.9%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/13/20
|
3/2/21
|
3/30/22
|
3/2/23
|
2/23/24
|
-
|
-
|
-
|
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 |
1,442
|
1,790
|
1,671
|
1,724
|
1,829
|
1,866
|
1,924
|
1,892
|
1,899
|
2,018
|
1,965
|
1,975
|
1,980
|
1,948
|
1,924
|
EBITDA
1 |
1,018
|
-1,265
|
1,363
|
1,454
|
1,473
|
1,529
|
1,575
|
1,614
|
1,642
|
1,750
|
1,649
|
1,638
|
1,647
|
1,588
|
1,596
|
EBIT
1 |
461.7
|
-1,899
|
782.6
|
872.8
|
879.2
|
918.6
|
959.8
|
990.8
|
1,010
|
1,117
|
970.5
|
956.1
|
979.4
|
-
|
-
|
Operating Margin
|
32.01%
|
-106.12%
|
46.84%
|
50.63%
|
48.08%
|
49.24%
|
49.88%
|
52.38%
|
53.2%
|
55.33%
|
49.39%
|
48.41%
|
49.46%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
92.16
|
-2,280
|
357.5
|
461.1
|
459.3
|
468.3
|
538.2
|
1,179
|
1,087
|
658.8
|
477.5
|
459.5
|
446
|
486
|
498
|
Net income
1 |
88.81
|
-2,001
|
339.8
|
440
|
495
|
432
|
492.9
|
1,105
|
1,106
|
604.2
|
264.7
|
373.1
|
396.3
|
444
|
453
|
Net margin
|
6.16%
|
-111.78%
|
20.34%
|
25.52%
|
27.07%
|
23.15%
|
25.61%
|
58.43%
|
58.24%
|
29.94%
|
13.47%
|
18.89%
|
20.02%
|
22.79%
|
23.54%
|
EPS
2 |
0.4400
|
-8.350
|
1.400
|
1.820
|
2.040
|
1.790
|
2.120
|
4.860
|
5.370
|
3.020
|
1.340
|
1.930
|
2.100
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/30/22
|
5/17/22
|
8/11/22
|
11/3/22
|
3/2/23
|
5/2/23
|
7/31/23
|
10/27/23
|
2/23/24
|
5/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
28,365
|
27,493
|
48,476
|
-
|
44,857
|
44,930
|
43,220
|
43,919
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.578
x
|
6.753
x
|
11.78
x
|
-
|
7.053
x
|
6.833
x
|
6.334
x
|
6.576
x
|
Free Cash Flow
1 |
-253
|
1,352
|
1,990
|
-
|
599
|
-2,160
|
1,288
|
-
|
ROE (net income / shareholders' equity)
|
12.6%
|
-3.28%
|
10.2%
|
-
|
15%
|
11%
|
11.5%
|
11.4%
|
ROA (Net income/ Total Assets)
|
2.64%
|
-0.7%
|
2.22%
|
-
|
4.45%
|
2.24%
|
2.81%
|
2%
|
Assets
1 |
43,480
|
42,897
|
45,084
|
-
|
70,501
|
57,072
|
57,375
|
89,700
|
Book Value Per Share
2 |
70.80
|
68.00
|
69.20
|
-
|
83.80
|
90.20
|
104.0
|
113.0
|
Cash Flow per Share
2 |
22.90
|
16.70
|
24.80
|
-
|
23.10
|
24.50
|
24.00
|
-
|
Capex
1 |
4,728
|
779
|
1,703
|
-
|
4,663
|
5,008
|
4,202
|
-
|
Capex / Sales
|
95.77%
|
17.33%
|
32.61%
|
-
|
61.51%
|
64.86%
|
53.03%
|
-
|
Announcement Date
|
2/13/20
|
3/2/21
|
3/30/22
|
3/2/23
|
2/23/24
|
-
|
-
|
-
|
Last Close Price
87.6
USD Average target price
94.67
USD Spread / Average Target +8.07% Consensus |
1st Jan change
|
Capi.
|
---|
| +17.87% | 16.83B | | +16.26% | 44.25B | | +4.43% | 30.73B | | -16.07% | 7.17B | | +22.58% | 5.66B | | -1.34% | 4.21B | | -4.18% | 3.63B | | -8.88% | 2.67B | | +16.36% | 2.13B | | -2.97% | 1.68B |
Commercial Equipment Rental
|