Real-time Estimate
Cboe BZX
10:59:15 2024-05-07 am EDT
|
5-day change
|
1st Jan Change
|
93.32
USD
|
+0.83%
|
|
+4.89%
|
+8.66%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,193
|
4,815
|
7,236
|
6,980
|
5,624
|
5,971
|
-
|
-
|
Enterprise Value (EV)
1 |
6,193
|
4,815
|
7,236
|
6,980
|
5,624
|
5,971
|
5,971
|
5,971
|
P/E ratio
|
12.4
x
|
11.1
x
|
11.8
x
|
13.5
x
|
10.7
x
|
12.3
x
|
11
x
|
10.2
x
|
Yield
|
2.3%
|
2.99%
|
1.98%
|
2.05%
|
-
|
2.39%
|
2.45%
|
2.33%
|
Capitalization / Revenue
|
3.4
x
|
2.45
x
|
3.84
x
|
3.75
x
|
2.72
x
|
2.94
x
|
2.75
x
|
2.63
x
|
EV / Revenue
|
3.4
x
|
2.45
x
|
3.84
x
|
3.75
x
|
2.72
x
|
2.94
x
|
2.75
x
|
2.63
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.27
x
|
0.91
x
|
1.35
x
|
1.48
x
|
1.08
x
|
1.09
x
|
1
x
|
-
|
Nbr of stocks (in thousands)
|
70,858
|
70,306
|
68,597
|
67,254
|
65,665
|
64,515
|
-
|
-
|
Reference price
2 |
87.40
|
68.48
|
105.5
|
103.8
|
85.65
|
92.55
|
92.55
|
92.55
|
Announcement Date
|
1/22/20
|
1/20/21
|
1/19/22
|
1/25/23
|
1/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,819
|
1,963
|
1,883
|
1,863
|
2,071
|
2,029
|
2,171
|
2,269
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
686.5
|
796.7
|
705
|
698.6
|
738.1
|
690.3
|
757.9
|
-
|
Operating Margin
|
37.74%
|
40.59%
|
37.45%
|
37.5%
|
35.64%
|
34.03%
|
34.92%
|
-
|
Earnings before Tax (EBT)
1 |
630.9
|
563.9
|
796.1
|
660.2
|
683.2
|
605.7
|
672.7
|
675.3
|
Net income
1 |
500.8
|
435
|
618.1
|
520.3
|
530.7
|
480
|
522.3
|
526.7
|
Net margin
|
27.53%
|
22.17%
|
32.83%
|
27.93%
|
25.63%
|
23.66%
|
24.06%
|
23.21%
|
EPS
2 |
7.030
|
6.190
|
8.950
|
7.680
|
8.020
|
7.538
|
8.410
|
9.038
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.010
|
2.050
|
2.090
|
2.130
|
-
|
2.210
|
2.266
|
2.160
|
Announcement Date
|
1/22/20
|
1/20/21
|
1/19/22
|
1/25/23
|
1/24/24
|
-
|
-
|
-
|
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 |
436.6
|
358.2
|
444.7
|
508.2
|
552
|
532.5
|
533.5
|
501.3
|
503.7
|
457.4
|
511.2
|
517.7
|
524
|
523.7
|
537.3
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
137.1
|
80.62
|
171
|
213.4
|
233.5
|
226.7
|
214.8
|
176.9
|
119.6
|
117
|
166.6
|
177.5
|
183.9
|
174
|
184.6
|
Operating Margin
|
31.41%
|
22.51%
|
38.46%
|
42%
|
42.31%
|
42.57%
|
40.27%
|
35.3%
|
23.74%
|
25.58%
|
32.58%
|
34.29%
|
35.09%
|
33.23%
|
34.35%
|
Earnings before Tax (EBT)
1 |
152
|
78.65
|
169
|
196.3
|
216.3
|
208.4
|
195.6
|
167.7
|
111.5
|
106.9
|
172.8
|
160.9
|
160.6
|
155.3
|
163.6
|
Net income
1 |
117.3
|
62.49
|
132.8
|
156.5
|
168.4
|
162.4
|
151.3
|
134.5
|
82.58
|
83.7
|
141
|
125.2
|
124.9
|
120.7
|
127
|
Net margin
|
26.87%
|
17.44%
|
29.87%
|
30.8%
|
30.51%
|
30.49%
|
28.36%
|
26.83%
|
16.39%
|
18.3%
|
27.59%
|
24.18%
|
23.83%
|
23.05%
|
23.63%
|
EPS
2 |
1.710
|
0.9100
|
1.960
|
2.320
|
2.510
|
2.430
|
2.270
|
2.040
|
1.260
|
1.290
|
2.147
|
1.977
|
1.985
|
1.948
|
2.064
|
Dividend per Share
2 |
0.5300
|
0.5300
|
0.5300
|
0.5300
|
0.5400
|
0.5400
|
0.5400
|
0.5400
|
-
|
-
|
0.5511
|
0.5511
|
0.5578
|
0.5683
|
0.5740
|
Announcement Date
|
1/19/22
|
4/27/22
|
7/27/22
|
10/26/22
|
1/25/23
|
4/26/23
|
7/26/23
|
10/25/23
|
1/24/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
10.3%
|
8.6%
|
11.7%
|
10.7%
|
11.1%
|
9.3%
|
9.78%
|
9.7%
|
ROA (Net income/ Total Assets)
|
1.17%
|
0.98%
|
1.22%
|
1.06%
|
1.09%
|
0.95%
|
0.99%
|
-
|
Assets
1 |
42,650
|
44,423
|
50,496
|
49,022
|
48,809
|
50,705
|
52,819
|
-
|
Book Value Per Share
2 |
68.80
|
75.60
|
78.30
|
69.90
|
79.20
|
85.00
|
92.10
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/22/20
|
1/20/21
|
1/19/22
|
1/25/23
|
1/24/24
|
-
|
-
|
-
|
Last Close Price
92.55
USD Average target price
98.9
USD Spread / Average Target +6.86% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.06% | 5.97B | | +17.28% | 206B | | +4.26% | 75.39B | | +11.07% | 57.21B | | +3.76% | 48.48B | | +17.76% | 48.9B | | +24.46% | 45.39B | | +8.64% | 37.24B | | -15.37% | 35.49B | | -96.60% | 32.24B |
Commercial Banks
|