Real-time Estimate
Cboe BZX
10:36:17 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
105.8
USD
|
+0.47%
|
|
-4.02%
|
-2.04%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,118
|
5,483
|
8,033
|
8,597
|
6,948
|
6,765
|
-
|
-
|
Enterprise Value (EV)
1 |
6,118
|
5,483
|
8,033
|
8,597
|
6,948
|
6,765
|
6,765
|
6,765
|
P/E ratio
|
14.3
x
|
17.1
x
|
18.6
x
|
15.2
x
|
11.9
x
|
12.5
x
|
12.4
x
|
-
|
Yield
|
2.86%
|
3.27%
|
2.33%
|
2.42%
|
3.3%
|
3.56%
|
3.68%
|
3.99%
|
Capitalization / Revenue
|
4.18
x
|
3.57
x
|
5.49
x
|
4.8
x
|
3.34
x
|
3.26
x
|
3.14
x
|
2.86
x
|
EV / Revenue
|
4.18
x
|
3.57
x
|
5.49
x
|
4.8
x
|
3.34
x
|
3.26
x
|
3.14
x
|
2.86
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.63
x
|
1.33
x
|
1.88
x
|
2.88
x
|
1.95
x
|
1.76
x
|
1.65
x
|
1.28
x
|
Nbr of stocks (in thousands)
|
62,565
|
62,855
|
63,715
|
64,299
|
64,047
|
64,254
|
-
|
-
|
Reference price
2 |
97.78
|
87.23
|
126.1
|
133.7
|
108.5
|
105.3
|
105.3
|
105.3
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,464
|
1,536
|
1,464
|
1,792
|
2,080
|
2,073
|
2,156
|
2,365
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
629.8
|
687.5
|
489.6
|
767.5
|
851.6
|
718.5
|
712.2
|
-
|
Operating Margin
|
43.01%
|
44.75%
|
33.44%
|
42.84%
|
40.94%
|
34.66%
|
33.03%
|
-
|
Earnings before Tax (EBT)
1 |
499.5
|
351.3
|
489.5
|
668.8
|
712.4
|
661.1
|
666.4
|
-
|
Net income
1 |
435.5
|
323.6
|
435.9
|
572.5
|
591.3
|
546.8
|
547.7
|
-
|
Net margin
|
29.74%
|
21.06%
|
29.78%
|
31.95%
|
28.42%
|
26.38%
|
25.4%
|
-
|
EPS
2 |
6.840
|
5.100
|
6.760
|
8.810
|
9.100
|
8.432
|
8.498
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.800
|
2.850
|
2.940
|
3.240
|
3.580
|
3.753
|
3.878
|
4.200
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
-
|
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 |
373.1
|
373.6
|
409.3
|
479.3
|
529.6
|
531.1
|
512.1
|
513.4
|
523.7
|
522.7
|
507.2
|
519.6
|
528.6
|
522.3
|
528.5
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
111.2
|
111.7
|
139.8
|
197.5
|
248.3
|
219.9
|
227.1
|
220.1
|
158.4
|
196.5
|
178
|
184.2
|
178.5
|
172.9
|
176.3
|
Operating Margin
|
29.8%
|
29.91%
|
34.15%
|
41.2%
|
46.88%
|
41.41%
|
44.34%
|
42.87%
|
30.26%
|
37.6%
|
35.09%
|
35.46%
|
33.78%
|
33.1%
|
33.35%
|
Earnings before Tax (EBT)
1 |
111.2
|
111.7
|
139.8
|
197.5
|
219.8
|
210.8
|
193.9
|
187
|
120.7
|
161.6
|
162.8
|
168.2
|
167.2
|
161
|
165.3
|
Net income
1 |
99.35
|
97.43
|
117.4
|
168.1
|
189.5
|
176
|
160.4
|
154
|
100.9
|
134
|
134.1
|
138.9
|
137.4
|
133.4
|
136.5
|
Net margin
|
26.63%
|
26.08%
|
28.69%
|
35.07%
|
35.78%
|
33.14%
|
31.33%
|
30%
|
19.26%
|
25.64%
|
26.44%
|
26.73%
|
25.99%
|
25.54%
|
25.83%
|
EPS
2 |
1.540
|
1.500
|
1.810
|
2.590
|
2.910
|
2.700
|
2.470
|
2.380
|
1.550
|
2.060
|
2.085
|
2.150
|
2.129
|
2.040
|
2.115
|
Dividend per Share
2 |
0.7500
|
0.7500
|
0.7500
|
0.8700
|
0.8700
|
0.8700
|
0.8700
|
0.9200
|
0.9200
|
-
|
0.9262
|
0.9562
|
0.9562
|
0.9650
|
0.9650
|
Announcement Date
|
1/27/22
|
4/28/22
|
7/28/22
|
10/27/22
|
1/26/23
|
4/27/23
|
7/27/23
|
10/26/23
|
1/25/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
12.2%
|
8.11%
|
10.4%
|
16.9%
|
18.7%
|
15.1%
|
14.3%
|
13.2%
|
ROA (Net income/ Total Assets)
|
1.36%
|
0.85%
|
0.95%
|
1.11%
|
1.19%
|
1.09%
|
1.05%
|
-
|
Assets
1 |
32,025
|
38,073
|
45,887
|
51,574
|
49,689
|
50,147
|
52,176
|
-
|
Book Value Per Share
2 |
60.10
|
65.80
|
67.10
|
46.50
|
55.60
|
59.90
|
63.60
|
82.10
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
-
|
Last Close Price
105.3
USD Average target price
118.4
USD Spread / Average Target +12.48% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.95% | 6.77B | | +12.79% | 551B | | +9.71% | 291B | | +10.73% | 249B | | +20.93% | 208B | | +16.11% | 171B | | +10.32% | 166B | | +9.76% | 162B | | -10.38% | 138B | | -0.02% | 138B |
Other Banks
|