Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
52.07
USD
|
-0.15%
|
|
+0.99%
|
-6.70%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,343
|
7,769
|
11,410
|
8,754
|
7,360
|
6,904
|
-
|
-
|
Enterprise Value (EV)
1 |
10,343
|
7,769
|
11,410
|
8,754
|
7,360
|
6,904
|
6,904
|
6,904
|
P/E ratio
|
9.12
x
|
17.1
x
|
10.4
x
|
7.89
x
|
8.67
x
|
10.4
x
|
8.54
x
|
7.75
x
|
Yield
|
3.74%
|
4.87%
|
3.13%
|
4.07%
|
5.09%
|
5.49%
|
5.6%
|
5.86%
|
Capitalization / Revenue
|
3.09
x
|
2.67
x
|
3.85
x
|
2.48
x
|
2.05
x
|
2.07
x
|
1.92
x
|
1.86
x
|
EV / Revenue
|
3.09
x
|
2.67
x
|
3.85
x
|
2.48
x
|
2.05
x
|
2.07
x
|
1.92
x
|
1.86
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.39
x
|
1.02
x
|
1.52
x
|
1.83
x
|
1.22
x
|
1.11
x
|
1.01
x
|
0.85
x
|
Nbr of stocks (in thousands)
|
144,154
|
139,088
|
131,149
|
130,952
|
131,873
|
132,587
|
-
|
-
|
Reference price
2 |
71.75
|
55.86
|
87.00
|
66.85
|
55.81
|
52.07
|
52.07
|
52.07
|
Announcement Date
|
1/21/20
|
1/19/21
|
1/19/22
|
1/19/23
|
1/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,349
|
2,912
|
2,967
|
3,534
|
3,592
|
3,341
|
3,598
|
3,706
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,614
|
1,128
|
1,106
|
1,536
|
1,233
|
1,066
|
1,258
|
1,006
|
Operating Margin
|
48.19%
|
38.74%
|
37.28%
|
43.46%
|
34.33%
|
31.9%
|
34.96%
|
27.14%
|
Earnings before Tax (EBT)
1 |
1,532
|
591
|
1,490
|
1,476
|
1,144
|
914.1
|
1,096
|
1,134
|
Net income
1 |
1,191
|
459
|
1,140
|
1,122
|
854
|
685.8
|
821.7
|
875.8
|
Net margin
|
35.56%
|
15.76%
|
38.42%
|
31.75%
|
23.78%
|
20.53%
|
22.84%
|
23.63%
|
EPS
2 |
7.870
|
3.270
|
8.350
|
8.470
|
6.440
|
5.007
|
6.100
|
6.714
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.680
|
2.720
|
2.720
|
2.720
|
2.840
|
2.859
|
2.915
|
3.052
|
Announcement Date
|
1/21/20
|
1/19/21
|
1/19/22
|
1/19/23
|
1/19/24
|
-
|
-
|
-
|
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 |
750
|
700
|
829
|
985
|
1,020
|
990
|
924
|
896
|
782
|
784
|
817.9
|
845
|
874.3
|
871.7
|
893.4
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
264
|
227
|
347
|
483
|
479
|
439
|
389
|
341
|
64
|
181
|
256.2
|
283.2
|
313.9
|
289.9
|
318.5
|
Operating Margin
|
35.2%
|
32.43%
|
41.86%
|
49.04%
|
46.96%
|
44.34%
|
42.1%
|
38.06%
|
8.18%
|
23.09%
|
31.33%
|
33.52%
|
35.91%
|
33.26%
|
35.65%
|
Earnings before Tax (EBT)
1 |
289
|
238
|
337
|
455
|
446
|
409
|
356
|
327
|
52
|
167
|
228.2
|
245.4
|
267.7
|
248.6
|
272
|
Net income
1 |
221
|
182
|
255
|
343
|
342
|
317
|
266
|
244
|
27
|
131
|
168.8
|
180.6
|
195.9
|
183.2
|
202.4
|
Net margin
|
29.47%
|
26%
|
30.76%
|
34.82%
|
33.53%
|
32.02%
|
28.79%
|
27.23%
|
3.45%
|
16.71%
|
20.64%
|
21.38%
|
22.41%
|
21.01%
|
22.65%
|
EPS
2 |
1.660
|
1.370
|
1.920
|
2.600
|
2.580
|
2.390
|
2.010
|
1.840
|
0.2000
|
0.9800
|
1.232
|
1.331
|
1.444
|
1.331
|
1.485
|
Dividend per Share
2 |
0.6800
|
0.6800
|
0.6800
|
0.6800
|
0.6800
|
0.7100
|
0.7100
|
0.7100
|
0.7100
|
-
|
0.7106
|
0.7125
|
0.7156
|
0.7273
|
0.7273
|
Announcement Date
|
1/19/22
|
4/20/22
|
7/20/22
|
10/19/22
|
1/19/23
|
4/20/23
|
7/21/23
|
10/20/23
|
1/19/24
|
4/18/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
16.4%
|
6.18%
|
15.2%
|
18.6%
|
19.8%
|
11.6%
|
12.6%
|
12.4%
|
ROA (Net income/ Total Assets)
|
1.68%
|
0.58%
|
1.3%
|
1.32%
|
1.21%
|
0.86%
|
1%
|
0.8%
|
Assets
1 |
70,893
|
79,138
|
87,692
|
85,000
|
70,579
|
79,401
|
82,525
|
109,477
|
Book Value Per Share
2 |
51.60
|
55.00
|
57.40
|
36.60
|
45.60
|
46.90
|
51.60
|
61.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/21/20
|
1/19/21
|
1/19/22
|
1/19/23
|
1/19/24
|
-
|
-
|
-
|
Last Close Price
52.07
USD Average target price
60.33
USD Spread / Average Target +15.87% Consensus |
1st Jan change
|
Capi.
|
---|
| -6.70% | 6.9B | | +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | +0.10% | 139B | | -11.67% | 138B |
Other Banks
|