Real-time Estimate
Cboe BZX
02:26:15 2024-05-08 pm EDT
|
5-day change
|
1st Jan Change
|
1,733
USD
|
+1.19%
|
|
+3.52%
|
+22.28%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,583
|
8,052
|
10,912
|
20,469
|
24,689
|
-
|
-
|
Enterprise Value (EV)
1 |
5,583
|
8,052
|
10,912
|
20,469
|
24,689
|
24,689
|
24,689
|
P/E ratio
|
12.1
x
|
15.4
x
|
11.3
x
|
1.81
x
|
9.51
x
|
8.7
x
|
7.4
x
|
Yield
|
-
|
0.23%
|
0.28%
|
0.27%
|
0.39%
|
0.43%
|
0.44%
|
Capitalization / Revenue
|
-
|
4.4
x
|
2.67
x
|
2.44
x
|
2.66
x
|
2.68
x
|
2.62
x
|
EV / Revenue
|
-
|
4.4
x
|
2.67
x
|
2.44
x
|
2.66
x
|
2.68
x
|
2.62
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
1.85
x
|
1.25
x
|
1.01
x
|
1.1
x
|
0.99
x
|
0.87
x
|
Nbr of stocks (in thousands)
|
9,816
|
9,816
|
14,504
|
14,520
|
14,530
|
-
|
-
|
Reference price
2 |
574.3
|
829.8
|
758.4
|
1,419
|
1,712
|
1,712
|
1,712
|
Announcement Date
|
1/26/21
|
1/26/22
|
1/26/23
|
1/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,831
|
4,087
|
8,406
|
9,267
|
9,196
|
9,426
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
627.1
|
1,782
|
4,260
|
4,282
|
4,114
|
-
|
Operating Margin
|
-
|
34.25%
|
43.6%
|
50.68%
|
46.21%
|
44.74%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
701.7
|
1,362
|
12,077
|
3,563
|
3,521
|
3,595
|
Net income
1 |
477.7
|
528.9
|
1,048
|
11,407
|
2,547
|
2,469
|
2,542
|
Net margin
|
-
|
28.88%
|
25.64%
|
135.7%
|
27.48%
|
26.85%
|
26.96%
|
EPS
2 |
47.50
|
53.88
|
67.40
|
784.5
|
180.1
|
196.8
|
231.3
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
1.880
|
2.160
|
3.890
|
6.601
|
7.299
|
7.515
|
Announcement Date
|
1/26/21
|
1/26/22
|
1/26/23
|
1/26/24
|
-
|
-
|
-
|
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 |
461
|
468.6
|
929
|
983
|
1,083
|
1,092
|
1,159
|
2,423
|
2,458
|
2,366
|
2,295
|
2,328
|
2,338
|
2,330
|
2,292
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
152.6
|
155.3
|
357
|
417
|
506
|
502
|
482
|
1,220
|
1,326
|
1,231
|
1,141
|
1,047
|
1,065
|
1,057
|
1,011
|
Operating Margin
|
33.1%
|
33.14%
|
38.43%
|
42.42%
|
46.72%
|
45.97%
|
41.59%
|
50.35%
|
53.95%
|
52.03%
|
49.72%
|
44.98%
|
45.56%
|
45.37%
|
44.13%
|
Earnings before Tax (EBT)
1 |
158.1
|
153.6
|
225
|
337
|
408
|
392
|
9,471
|
896
|
997
|
713
|
1,004
|
855.8
|
860.4
|
847.3
|
848.1
|
Net income
1 |
119.4
|
118.6
|
264
|
238
|
303
|
243
|
9,504
|
667
|
737
|
499
|
716
|
609.8
|
606.7
|
592
|
579.6
|
Net margin
|
25.91%
|
25.32%
|
28.42%
|
24.21%
|
27.98%
|
22.25%
|
820.02%
|
27.53%
|
29.98%
|
21.09%
|
31.2%
|
26.2%
|
25.95%
|
25.4%
|
25.28%
|
EPS
2 |
12.17
|
12.09
|
16.70
|
14.86
|
19.25
|
16.67
|
653.6
|
45.87
|
50.67
|
34.33
|
49.26
|
42.27
|
43.72
|
44.35
|
43.06
|
Dividend per Share
2 |
0.4700
|
0.4700
|
0.4700
|
0.4700
|
0.4700
|
0.7500
|
0.7500
|
0.7500
|
0.7500
|
1.640
|
1.640
|
1.640
|
1.649
|
1.719
|
1.745
|
Announcement Date
|
10/27/21
|
1/26/22
|
4/28/22
|
7/28/22
|
10/27/22
|
1/26/23
|
5/10/23
|
8/3/23
|
10/26/23
|
1/26/24
|
4/25/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
11.8%
|
11.2%
|
14.9%
|
12.7%
|
12%
|
12.8%
|
ROA (Net income/ Total Assets)
|
-
|
0.98%
|
1.01%
|
1.34%
|
1.23%
|
1.13%
|
1.2%
|
Assets
1 |
-
|
54,131
|
103,762
|
851,269
|
207,630
|
219,443
|
212,682
|
Book Value Per Share
2 |
-
|
448.0
|
605.0
|
1,403
|
1,559
|
1,729
|
1,958
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/26/21
|
1/26/22
|
1/26/23
|
1/26/24
|
-
|
-
|
-
|
Last Close Price
1,712
USD Average target price
2,020
USD Spread / Average Target +17.99% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.28% | 24.69B | | +14.35% | 551B | | +11.75% | 296B | | +12.30% | 250B | | +23.87% | 210B | | +11.83% | 171B | | +20.13% | 169B | | +13.42% | 166B | | +4.40% | 143B | | -13.26% | 137B |
Other Banks
|