Market Closed -
Nyse
04:00:01 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
60.64
USD
|
-2.04%
|
|
-2.93%
|
+9.52%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,990
|
4,249
|
4,618
|
4,586
|
4,720
|
5,121
|
-
|
-
|
Enterprise Value (EV)
1 |
4,990
|
4,249
|
4,618
|
4,586
|
4,720
|
5,121
|
5,121
|
5,121
|
P/E ratio
|
17.8
x
|
-28.2
x
|
7.89
x
|
24.1
x
|
13.8
x
|
6
x
|
5.64
x
|
5.26
x
|
Yield
|
2.71%
|
3.27%
|
3.1%
|
3.19%
|
3.18%
|
2.98%
|
3.14%
|
3.84%
|
Capitalization / Revenue
|
1.11
x
|
0.98
x
|
0.94
x
|
0.87
x
|
0.93
x
|
0.93
x
|
0.88
x
|
0.85
x
|
EV / Revenue
|
1.11
x
|
0.98
x
|
0.94
x
|
0.87
x
|
0.93
x
|
0.93
x
|
0.88
x
|
0.85
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.07
x
|
0.91
x
|
0.95
x
|
1.15
x
|
1.02
x
|
0.98
x
|
0.86
x
|
0.77
x
|
Nbr of stocks (in thousands)
|
83,958
|
84,321
|
84,773
|
84,667
|
85,242
|
84,447
|
-
|
-
|
Reference price
2 |
59.44
|
50.39
|
54.47
|
54.17
|
55.37
|
60.64
|
60.64
|
60.64
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/25/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,490
|
4,336
|
4,927
|
5,263
|
5,102
|
5,505
|
5,832
|
6,018
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
337.4
|
-129.1
|
648.9
|
243.1
|
398.4
|
980.6
|
1,056
|
1,063
|
Net income
1 |
282.4
|
-150.7
|
588.4
|
192.8
|
346
|
862
|
920.2
|
987.6
|
Net margin
|
6.29%
|
-3.47%
|
11.94%
|
3.66%
|
6.78%
|
15.66%
|
15.78%
|
16.41%
|
EPS
2 |
3.340
|
-1.790
|
6.900
|
2.250
|
4.020
|
10.11
|
10.75
|
11.54
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.610
|
1.650
|
1.690
|
1.730
|
1.760
|
1.808
|
1.904
|
2.329
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/25/23
|
1/31/24
|
-
|
-
|
-
|
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 |
996.5
|
947.4
|
1,813
|
1,317
|
1,037
|
1,097
|
1,608
|
1,446
|
975.4
|
1,072
|
1,667
|
1,530
|
1,144
|
1,157
|
1,811
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
44.22
|
216.2
|
137.7
|
28.76
|
-2.187
|
78.88
|
198.2
|
176.1
|
209.8
|
-185.7
|
227.8
|
257.3
|
222.5
|
263.3
|
274.5
|
Net income
1 |
47.38
|
197.3
|
141.6
|
27.22
|
-16.95
|
40.93
|
172.5
|
143.1
|
180.5
|
-150.1
|
206
|
235.4
|
182.6
|
237.9
|
236.5
|
Net margin
|
4.76%
|
20.83%
|
7.81%
|
2.07%
|
-1.63%
|
3.73%
|
10.73%
|
9.89%
|
18.51%
|
-14%
|
12.36%
|
15.39%
|
15.95%
|
20.57%
|
13.06%
|
EPS
2 |
0.5600
|
2.310
|
1.650
|
0.3200
|
-0.2000
|
0.4800
|
2.010
|
1.670
|
2.100
|
-1.760
|
2.415
|
2.760
|
2.143
|
2.783
|
2.800
|
Dividend per Share
2 |
0.4200
|
0.4300
|
0.4300
|
0.4300
|
0.4300
|
0.4400
|
0.4400
|
0.4400
|
0.4400
|
0.4400
|
0.4500
|
0.4536
|
0.4536
|
0.4569
|
0.4667
|
Announcement Date
|
10/27/21
|
1/26/22
|
4/27/22
|
7/26/22
|
10/26/22
|
1/25/23
|
4/26/23
|
8/1/23
|
11/1/23
|
1/31/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
4.7%
|
-3.7%
|
9.1%
|
11.1%
|
11%
|
16.2%
|
15.7%
|
15.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
55.80
|
55.10
|
57.30
|
47.00
|
54.10
|
61.90
|
70.40
|
79.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/25/23
|
1/31/24
|
-
|
-
|
-
|
Last Close Price
60.64
USD Average target price
75
USD Spread / Average Target +23.68% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.52% | 5.12B | | +9.73% | 110B | | +8.61% | 99.66B | | +4.48% | 97.53B | | +0.07% | 69.25B | | +18.56% | 28.19B | | +10.29% | 19.64B | | -4.64% | 12.38B | | +8.95% | 10.98B | | +8.55% | 10.43B |
Other Multiline Insurance & Brokers
|