Real-time Estimate
Cboe BZX
10:48:02 2024-05-21 am EDT
|
5-day change
|
1st Jan Change
|
123.2
USD
|
-0.02%
|
|
-3.66%
|
-3.17%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,572
|
10,712
|
11,879
|
9,247
|
11,122
|
10,776
|
-
|
-
|
Enterprise Value (EV)
1 |
12,644
|
11,661
|
12,924
|
11,053
|
12,669
|
12,144
|
11,812
|
11,668
|
P/E ratio
|
29.2
x
|
34.3
x
|
24.8
x
|
20.3
x
|
20.7
x
|
18.8
x
|
17.5
x
|
15.1
x
|
Yield
|
0.91%
|
1.1%
|
1.09%
|
1.56%
|
1.42%
|
1.56%
|
1.68%
|
1.98%
|
Capitalization / Revenue
|
4.05
x
|
3.94
x
|
4.14
x
|
2.83
x
|
3.05
x
|
2.88
x
|
2.78
x
|
2.67
x
|
EV / Revenue
|
4.43
x
|
4.29
x
|
4.51
x
|
3.38
x
|
3.47
x
|
3.25
x
|
3.04
x
|
2.89
x
|
EV / EBITDA
|
18.8
x
|
17.9
x
|
20.9
x
|
15.3
x
|
14.8
x
|
13.4
x
|
12.4
x
|
11.5
x
|
EV / FCF
|
29.9
x
|
26.3
x
|
29.2
x
|
27.9
x
|
24.5
x
|
21.2
x
|
18.8
x
|
16.7
x
|
FCF Yield
|
3.34%
|
3.8%
|
3.43%
|
3.58%
|
4.08%
|
4.71%
|
5.32%
|
5.98%
|
Price to Book
|
15.4
x
|
13
x
|
15.7
x
|
9.84
x
|
8.49
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
92,917
|
92,039
|
89,696
|
87,845
|
87,788
|
87,441
|
-
|
-
|
Reference price
2 |
124.5
|
116.4
|
132.4
|
105.3
|
126.7
|
123.2
|
123.2
|
123.2
|
Announcement Date
|
2/18/20
|
2/16/21
|
2/15/22
|
2/22/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,854
|
2,720
|
2,867
|
3,272
|
3,651
|
3,741
|
3,882
|
4,042
|
EBITDA
1 |
671.5
|
650.3
|
618.4
|
722.9
|
858.5
|
906
|
950.1
|
1,016
|
EBIT
1 |
593.4
|
572.3
|
539.7
|
636.6
|
805.6
|
850.7
|
885.7
|
927
|
Operating Margin
|
20.79%
|
21.04%
|
18.82%
|
19.46%
|
22.07%
|
22.74%
|
22.81%
|
22.94%
|
Earnings before Tax (EBT)
1 |
475.2
|
365.4
|
524
|
514.5
|
617.2
|
701.8
|
760
|
857
|
Net income
1 |
401.8
|
314.3
|
483
|
458
|
540.4
|
569.9
|
615.6
|
703
|
Net margin
|
14.08%
|
11.56%
|
16.84%
|
14%
|
14.8%
|
15.23%
|
15.86%
|
17.39%
|
EPS
2 |
4.260
|
3.390
|
5.340
|
5.190
|
6.120
|
6.542
|
7.053
|
8.170
|
Free Cash Flow
1 |
422.6
|
443.2
|
443.2
|
395.5
|
516.4
|
571.7
|
627.9
|
698
|
FCF margin
|
14.81%
|
16.29%
|
15.46%
|
12.09%
|
14.14%
|
15.28%
|
16.17%
|
17.27%
|
FCF Conversion (EBITDA)
|
62.93%
|
68.15%
|
71.67%
|
54.71%
|
60.15%
|
63.1%
|
66.09%
|
68.7%
|
FCF Conversion (Net income)
|
105.18%
|
141.01%
|
91.76%
|
86.35%
|
95.56%
|
100.3%
|
101.99%
|
99.29%
|
Dividend per Share
2 |
1.130
|
1.280
|
1.440
|
1.640
|
1.800
|
1.924
|
2.075
|
2.442
|
Announcement Date
|
2/18/20
|
2/16/21
|
2/15/22
|
2/22/23
|
2/20/24
|
-
|
-
|
-
|
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 |
709.2
|
723.6
|
773.1
|
913.7
|
861.5
|
923
|
912.5
|
917.9
|
897.4
|
893.9
|
948.8
|
957.8
|
932.6
|
922
|
993.3
|
EBITDA
1 |
136.3
|
141.9
|
173.9
|
215.4
|
191.7
|
206
|
215.4
|
226.6
|
210.5
|
203.3
|
238.6
|
244.6
|
226.8
|
213.4
|
250.8
|
EBIT
1 |
116.3
|
122.5
|
154.9
|
191.6
|
167.6
|
192.4
|
202.6
|
213.4
|
197.2
|
189.3
|
222.4
|
229.4
|
209.6
|
200.6
|
236.3
|
Operating Margin
|
16.4%
|
16.93%
|
20.04%
|
20.97%
|
19.45%
|
20.85%
|
22.2%
|
23.25%
|
21.97%
|
21.18%
|
23.44%
|
23.95%
|
22.48%
|
21.76%
|
23.79%
|
Earnings before Tax (EBT)
1 |
124.5
|
107.3
|
133.3
|
133.7
|
140.2
|
147.7
|
162.5
|
170.1
|
136.9
|
152.9
|
188.2
|
193
|
176.5
|
164.1
|
201.6
|
Net income
1 |
112.7
|
93
|
115.1
|
114.6
|
135.3
|
123.5
|
142
|
156.3
|
118.6
|
123.8
|
148.5
|
162.9
|
138.9
|
128.8
|
160.2
|
Net margin
|
15.89%
|
12.85%
|
14.89%
|
12.54%
|
15.71%
|
13.38%
|
15.56%
|
17.03%
|
13.22%
|
13.85%
|
15.65%
|
17.01%
|
14.89%
|
13.97%
|
16.13%
|
EPS
2 |
1.260
|
1.050
|
1.300
|
1.300
|
1.530
|
1.400
|
1.610
|
1.770
|
1.340
|
1.410
|
1.690
|
1.850
|
1.570
|
1.460
|
1.820
|
Dividend per Share
2 |
0.3600
|
0.4100
|
0.4100
|
0.4100
|
0.4100
|
0.4500
|
0.4500
|
0.4500
|
0.4500
|
0.4800
|
0.4800
|
0.4800
|
0.4800
|
-
|
-
|
Announcement Date
|
2/15/22
|
4/26/22
|
7/28/22
|
10/27/22
|
2/22/23
|
4/26/23
|
7/26/23
|
10/31/23
|
2/20/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,072
|
949
|
1,044
|
1,807
|
1,547
|
1,368
|
1,036
|
892
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.597
x
|
1.46
x
|
1.689
x
|
2.499
x
|
1.802
x
|
1.51
x
|
1.09
x
|
0.8778
x
|
Free Cash Flow
1 |
423
|
443
|
443
|
396
|
516
|
572
|
628
|
698
|
ROE (net income / shareholders' equity)
|
56.8%
|
39.5%
|
60.6%
|
53.9%
|
47.8%
|
41.6%
|
38.2%
|
39.1%
|
ROA (Net income/ Total Assets)
|
13.9%
|
10.4%
|
15.8%
|
13%
|
13%
|
12.9%
|
14.4%
|
16.3%
|
Assets
1 |
2,889
|
3,018
|
3,060
|
3,521
|
4,151
|
4,418
|
4,275
|
4,313
|
Book Value Per Share
|
8.060
|
8.970
|
8.420
|
10.70
|
14.90
|
-
|
-
|
-
|
Cash Flow per Share
2 |
5.180
|
5.280
|
5.400
|
5.200
|
6.800
|
7.310
|
8.480
|
9.720
|
Capex
1 |
65.6
|
47.1
|
45.4
|
64
|
84.2
|
87.5
|
91.4
|
102
|
Capex / Sales
|
2.3%
|
1.73%
|
1.58%
|
1.96%
|
2.31%
|
2.34%
|
2.35%
|
2.53%
|
Announcement Date
|
2/18/20
|
2/16/21
|
2/15/22
|
2/22/23
|
2/20/24
|
-
|
-
|
-
|
Last Close Price
123.2
USD Average target price
136.4
USD Spread / Average Target +10.64% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.72% | 10.78B | | -2.42% | 43.7B | | -2.98% | 8.1B | | +6.45% | 6.54B | | +14.13% | 3.14B | | +7.60% | 2.25B | | +10.68% | 1.78B | | +37.14% | 1.73B | | +9.90% | 1.6B | | +4.17% | 1.55B |
Security & Surveillance
|