Market Closed -
Nyse
04:02:17 2024-05-17 pm EDT
|
5-day change
|
1st Jan Change
|
164
USD
|
+0.39%
|
|
-6.82%
|
+9.38%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
16,946
|
13,024
|
9,707
|
10,789
|
11,925
|
13,034
|
-
|
-
|
Enterprise Value (EV)
1 |
16,946
|
13,024
|
9,707
|
10,789
|
11,925
|
13,034
|
13,034
|
13,034
|
P/E ratio
|
13.4
x
|
137
x
|
10.4
x
|
9.02
x
|
9.49
x
|
8.66
x
|
7.87
x
|
7.2
x
|
Yield
|
2.79%
|
5.02%
|
1.08%
|
-
|
4.32%
|
6.11%
|
6.51%
|
7.03%
|
Capitalization / Revenue
|
3.93
x
|
3.56
x
|
2.61
x
|
2.41
x
|
2.32
x
|
2.34
x
|
2.22
x
|
2.07
x
|
EV / Revenue
|
3.93
x
|
3.56
x
|
2.61
x
|
2.41
x
|
2.32
x
|
2.34
x
|
2.22
x
|
2.07
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.58
x
|
1.9
x
|
1.41
x
|
1.44
x
|
1.25
x
|
1.39
x
|
1.28
x
|
1.19
x
|
Nbr of stocks (in thousands)
|
79,510
|
79,405
|
79,517
|
79,533
|
79,536
|
79,474
|
-
|
-
|
Reference price
2 |
213.1
|
164.0
|
122.1
|
135.7
|
149.9
|
164.0
|
164.0
|
164.0
|
Announcement Date
|
2/5/20
|
2/8/21
|
2/7/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,310
|
3,663
|
3,722
|
4,476
|
5,132
|
5,561
|
5,866
|
6,299
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,778
|
61.57
|
1,706
|
2,244
|
2,713
|
2,036
|
2,555
|
2,517
|
Operating Margin
|
41.26%
|
1.68%
|
45.82%
|
50.14%
|
52.87%
|
36.61%
|
43.57%
|
39.95%
|
Earnings before Tax (EBT)
1 |
1,778
|
61.57
|
1,390
|
1,775
|
1,775
|
2,116
|
2,322
|
2,562
|
Net income
1 |
1,270
|
95.27
|
934.1
|
1,200
|
1,261
|
1,513
|
1,658
|
1,813
|
Net margin
|
29.46%
|
2.6%
|
25.09%
|
26.8%
|
24.57%
|
27.2%
|
28.27%
|
28.78%
|
EPS
2 |
15.92
|
1.200
|
11.71
|
15.04
|
15.81
|
18.93
|
20.84
|
22.77
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
5.953
|
8.240
|
1.321
|
-
|
6.478
|
10.01
|
10.67
|
11.52
|
Announcement Date
|
2/5/20
|
2/8/21
|
2/7/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
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 |
1,018
|
1,023
|
1,051
|
1,142
|
1,237
|
1,284
|
1,333
|
1,325
|
1,327
|
1,395
|
1,359
|
1,371
|
1,383
|
1,401
|
1,399
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
439.3
|
514
|
521.9
|
600
|
596.4
|
711.1
|
740
|
700.7
|
637.5
|
779.1
|
515.1
|
484.6
|
477.3
|
588
|
-
|
Operating Margin
|
43.15%
|
50.23%
|
49.66%
|
52.53%
|
48.21%
|
55.39%
|
55.5%
|
52.87%
|
48.04%
|
55.87%
|
37.91%
|
35.36%
|
34.51%
|
41.98%
|
-
|
Earnings before Tax (EBT)
1 |
406.3
|
446.7
|
428.4
|
483.6
|
407.2
|
514.9
|
522.7
|
456.9
|
333.4
|
559.1
|
517.1
|
532.7
|
537.8
|
555.8
|
566.7
|
Net income
1 |
276.4
|
296.9
|
288.9
|
329.8
|
277.6
|
373.6
|
378.6
|
329
|
218.1
|
408.2
|
368.2
|
376.2
|
391.6
|
403
|
410.9
|
Net margin
|
27.14%
|
29.01%
|
27.48%
|
28.87%
|
22.44%
|
29.1%
|
28.4%
|
24.83%
|
16.44%
|
29.27%
|
27.1%
|
27.45%
|
28.31%
|
28.77%
|
29.37%
|
EPS
2 |
3.466
|
3.721
|
3.621
|
4.136
|
3.480
|
4.685
|
4.748
|
4.118
|
2.747
|
5.130
|
4.690
|
4.617
|
4.488
|
5.154
|
5.154
|
Dividend per Share
2 |
-
|
3.917
|
3.876
|
-
|
-
|
-
|
6.718
|
-
|
-
|
-
|
10.51
|
-
|
-
|
-
|
11.60
|
Announcement Date
|
2/7/22
|
5/9/22
|
8/11/22
|
11/7/22
|
2/9/23
|
5/6/23
|
8/15/23
|
11/6/23
|
2/8/24
|
5/9/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
17%
|
1.4%
|
13.9%
|
16.7%
|
15.8%
|
16.7%
|
17.3%
|
17.5%
|
ROA (Net income/ Total Assets)
|
2.3%
|
0.2%
|
1.5%
|
1.9%
|
2%
|
2.31%
|
2.4%
|
2.38%
|
Assets
1 |
55,201
|
47,637
|
62,271
|
63,140
|
63,038
|
65,630
|
69,148
|
76,061
|
Book Value Per Share
2 |
82.70
|
86.20
|
86.80
|
94.40
|
120.0
|
118.0
|
128.0
|
138.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/5/20
|
2/8/21
|
2/7/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Average target price
188
USD Spread / Average Target +14.66% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.38% | 13.72B | | +20.43% | 583B | | +16.75% | 307B | | +23.30% | 254B | | +24.18% | 213B | | +25.81% | 191B | | +29.53% | 172B | | +9.68% | 164B | | +8.46% | 150B | | +8.26% | 137B |
Other Banks
|