Market Closed -
Nyse
04:00:02 2024-05-09 pm EDT
|
5-day change
|
1st Jan Change
|
72.04
USD
|
+1.94%
|
|
+4.44%
|
+7.55%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,284
|
14,374
|
17,140
|
10,525
|
15,030
|
15,565
|
-
|
-
|
Enterprise Value (EV)
1 |
15,360
|
15,843
|
19,173
|
13,224
|
17,344
|
17,913
|
17,880
|
18,019
|
P/E ratio
|
14.9
x
|
12
x
|
43.3
x
|
12.9
x
|
16.7
x
|
16.9
x
|
15.7
x
|
14
x
|
Yield
|
1.06%
|
1%
|
1.27%
|
2.4%
|
-
|
1.65%
|
1.73%
|
1.88%
|
Capitalization / Revenue
|
1.98
x
|
2
x
|
2.05
x
|
1.21
x
|
1.89
x
|
1.95
x
|
1.88
x
|
1.8
x
|
EV / Revenue
|
2.29
x
|
2.2
x
|
2.29
x
|
1.52
x
|
2.18
x
|
2.24
x
|
2.15
x
|
2.08
x
|
EV / EBITDA
|
12.4
x
|
11
x
|
12
x
|
8.85
x
|
11.7
x
|
11.7
x
|
10.9
x
|
10.3
x
|
EV / FCF
|
22.9
x
|
18.9
x
|
23.9
x
|
21.5
x
|
14.8
x
|
22.2
x
|
19.6
x
|
19.2
x
|
FCF Yield
|
4.37%
|
5.3%
|
4.18%
|
4.66%
|
6.75%
|
4.51%
|
5.11%
|
5.21%
|
Price to Book
|
-247
x
|
34.1
x
|
315
x
|
-41.3
x
|
154
x
|
96
x
|
58.7
x
|
38.8
x
|
Nbr of stocks (in thousands)
|
276,800
|
261,676
|
244,087
|
225,529
|
224,400
|
220,244
|
-
|
-
|
Reference price
2 |
47.99
|
54.93
|
70.22
|
46.67
|
66.98
|
70.67
|
70.67
|
70.67
|
Announcement Date
|
2/11/20
|
2/9/21
|
2/8/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,707
|
7,188
|
8,375
|
8,680
|
7,967
|
7,984
|
8,301
|
8,657
|
EBITDA
1 |
1,240
|
1,438
|
1,604
|
1,494
|
1,485
|
1,534
|
1,636
|
1,746
|
EBIT
1 |
1,110
|
1,306
|
1,454
|
1,355
|
1,336
|
1,377
|
1,468
|
1,569
|
Operating Margin
|
16.55%
|
18.17%
|
17.36%
|
15.61%
|
16.77%
|
17.25%
|
17.69%
|
18.13%
|
Earnings before Tax (EBT)
1 |
914
|
1,131
|
688
|
1,193
|
1,238
|
1,260
|
1,353
|
1,472
|
Net income
1 |
935
|
1,224
|
410
|
844
|
908
|
914.2
|
958.3
|
1,047
|
Net margin
|
13.94%
|
17.03%
|
4.9%
|
9.72%
|
11.4%
|
11.45%
|
11.54%
|
12.1%
|
EPS
2 |
3.220
|
4.590
|
1.620
|
3.630
|
4.020
|
4.174
|
4.495
|
5.044
|
Free Cash Flow
1 |
671
|
839
|
802
|
616
|
1,170
|
808.1
|
912.8
|
938
|
FCF margin
|
10%
|
11.67%
|
9.58%
|
7.1%
|
14.69%
|
10.12%
|
11%
|
10.83%
|
FCF Conversion (EBITDA)
|
54.11%
|
58.34%
|
50%
|
41.23%
|
78.79%
|
52.67%
|
55.81%
|
53.71%
|
FCF Conversion (Net income)
|
71.76%
|
68.55%
|
195.61%
|
72.99%
|
128.85%
|
88.39%
|
95.25%
|
89.57%
|
Dividend per Share
2 |
0.5100
|
0.5500
|
0.8900
|
1.120
|
-
|
1.167
|
1.222
|
1.330
|
Announcement Date
|
2/11/20
|
2/9/21
|
2/8/22
|
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 |
2,022
|
2,201
|
2,352
|
2,204
|
1,923
|
1,979
|
2,127
|
1,979
|
1,882
|
1,926
|
2,103
|
2,024
|
1,927
|
1,997
|
2,183
|
EBITDA
1 |
301
|
390
|
450
|
385
|
269
|
347
|
439
|
385
|
314
|
360
|
425.2
|
406.4
|
340.2
|
383
|
458.4
|
EBIT
1 |
265
|
356
|
414
|
351
|
234
|
312
|
404
|
348
|
272
|
322
|
386.2
|
366.9
|
299.3
|
343.4
|
410.2
|
Operating Margin
|
13.11%
|
16.17%
|
17.6%
|
15.93%
|
12.17%
|
15.77%
|
18.99%
|
17.58%
|
14.45%
|
16.72%
|
18.36%
|
18.13%
|
15.54%
|
17.19%
|
18.79%
|
Earnings before Tax (EBT)
1 |
192
|
327
|
397
|
310
|
159
|
285
|
374
|
346
|
233
|
289
|
360.6
|
341.2
|
269.9
|
316.9
|
375.6
|
Net income
1 |
132
|
233
|
278
|
218
|
115
|
205
|
263
|
249
|
191
|
215
|
259
|
244.8
|
195.3
|
220
|
271.3
|
Net margin
|
6.53%
|
10.59%
|
11.82%
|
9.89%
|
5.98%
|
10.36%
|
12.36%
|
12.58%
|
10.15%
|
11.16%
|
12.31%
|
12.1%
|
10.14%
|
11.02%
|
12.42%
|
EPS
2 |
0.5500
|
0.9700
|
1.180
|
0.9700
|
0.5100
|
0.9000
|
1.160
|
1.100
|
0.8500
|
0.9700
|
1.177
|
1.118
|
0.9021
|
1.033
|
1.293
|
Dividend per Share
2 |
0.2800
|
0.2800
|
0.2800
|
0.2800
|
0.2800
|
0.2850
|
0.2850
|
0.2850
|
-
|
-
|
0.2900
|
0.2900
|
0.2900
|
0.2972
|
0.2972
|
Announcement Date
|
2/8/22
|
4/27/22
|
7/28/22
|
10/26/22
|
2/9/23
|
4/26/23
|
7/27/23
|
10/26/23
|
2/8/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,076
|
1,469
|
2,033
|
2,699
|
2,314
|
2,348
|
2,316
|
2,454
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.674
x
|
1.022
x
|
1.267
x
|
1.807
x
|
1.558
x
|
1.531
x
|
1.416
x
|
1.405
x
|
Free Cash Flow
1 |
671
|
839
|
802
|
616
|
1,170
|
808
|
913
|
938
|
ROE (net income / shareholders' equity)
|
-
|
452%
|
390%
|
-
|
-
|
564%
|
369%
|
269%
|
ROA (Net income/ Total Assets)
|
12.4%
|
15.3%
|
16.4%
|
16.3%
|
16.5%
|
17.4%
|
18.2%
|
18.1%
|
Assets
1 |
7,528
|
8,024
|
2,505
|
5,190
|
5,486
|
5,259
|
5,268
|
5,786
|
Book Value Per Share
2 |
-0.1900
|
1.610
|
0.2200
|
-1.130
|
0.4300
|
0.7400
|
1.200
|
1.820
|
Cash Flow per Share
2 |
2.890
|
3.610
|
3.710
|
3.620
|
6.250
|
4.840
|
5.590
|
5.960
|
Capex
1 |
162
|
114
|
128
|
224
|
243
|
200
|
202
|
213
|
Capex / Sales
|
2.42%
|
1.59%
|
1.53%
|
2.58%
|
3.05%
|
2.5%
|
2.44%
|
2.46%
|
Announcement Date
|
2/11/20
|
2/9/21
|
2/8/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
70.67
USD Average target price
80.02
USD Spread / Average Target +13.24% Consensus |