Market Closed -
Nyse
04:00:02 2024-05-09 pm EDT
|
5-day change
|
1st Jan Change
|
136.3
USD
|
+2.52%
|
|
+3.54%
|
+1.40%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,041
|
14,490
|
26,417
|
18,129
|
15,690
|
15,537
|
-
|
-
|
Enterprise Value (EV)
1 |
19,441
|
19,027
|
30,880
|
22,505
|
20,189
|
20,465
|
20,554
|
20,620
|
P/E ratio
|
43
x
|
57.8
x
|
49.8
x
|
28.6
x
|
28.5
x
|
32
x
|
31.8
x
|
26.8
x
|
Yield
|
2.94%
|
3.18%
|
1.81%
|
2.98%
|
4.22%
|
4.42%
|
4.56%
|
4.68%
|
Capitalization / Revenue
|
9.17
x
|
8.64
x
|
14.9
x
|
8.98
x
|
7.3
x
|
7.12
x
|
6.92
x
|
6.5
x
|
EV / Revenue
|
11.8
x
|
11.3
x
|
17.4
x
|
11.1
x
|
9.4
x
|
9.37
x
|
9.15
x
|
8.63
x
|
EV / EBITDA
|
20.4
x
|
20.2
x
|
30.5
x
|
19.1
x
|
16
x
|
16.4
x
|
16
x
|
15.1
x
|
EV / FCF
|
-
|
-
|
-
|
28.6
x
|
22.1
x
|
20.3
x
|
20.6
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
3.5%
|
4.53%
|
4.92%
|
4.86%
|
-
|
Price to Book
|
-
|
-
|
-
|
3.02
x
|
2.64
x
|
2.69
x
|
2.79
x
|
2.87
x
|
Nbr of stocks (in thousands)
|
114,066
|
114,370
|
115,138
|
115,477
|
116,688
|
116,826
|
-
|
-
|
Reference price
2 |
131.9
|
126.7
|
229.4
|
157.0
|
134.5
|
133.0
|
133.0
|
133.0
|
Announcement Date
|
1/29/20
|
2/3/21
|
2/2/22
|
2/1/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,641
|
1,678
|
1,778
|
2,020
|
2,148
|
2,183
|
2,247
|
2,390
|
EBITDA
1 |
952.2
|
943.1
|
1,013
|
1,178
|
1,262
|
1,252
|
1,285
|
1,368
|
EBIT
1 |
430.2
|
427.5
|
464.9
|
628.9
|
688.9
|
670.4
|
695.7
|
767
|
Operating Margin
|
26.22%
|
25.48%
|
26.14%
|
31.13%
|
32.06%
|
30.71%
|
30.97%
|
32.1%
|
Earnings before Tax (EBT)
1 |
368.7
|
265.8
|
563.1
|
647
|
570.8
|
513.3
|
518.7
|
577.9
|
Net income
1 |
350.1
|
251.3
|
530.1
|
633.7
|
549.1
|
491
|
491.2
|
553.4
|
Net margin
|
21.34%
|
14.97%
|
29.81%
|
31.38%
|
25.56%
|
22.49%
|
21.86%
|
23.16%
|
EPS
2 |
3.070
|
2.190
|
4.610
|
5.480
|
4.710
|
4.159
|
4.186
|
4.970
|
Free Cash Flow
1 |
-
|
-
|
-
|
787.1
|
913.7
|
1,007
|
998
|
-
|
FCF margin
|
-
|
-
|
-
|
38.97%
|
42.53%
|
46.12%
|
44.42%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
66.82%
|
72.42%
|
80.46%
|
77.67%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
124.19%
|
166.4%
|
205.07%
|
203.17%
|
-
|
Dividend per Share
2 |
3.880
|
4.025
|
4.162
|
4.675
|
5.670
|
5.880
|
6.071
|
6.219
|
Announcement Date
|
1/29/20
|
2/3/21
|
2/2/22
|
2/1/23
|
2/7/24
|
-
|
-
|
-
|
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 |
463.6
|
476.1
|
495
|
520.8
|
528
|
529
|
535.1
|
542
|
542.2
|
543.6
|
544
|
548.2
|
551.7
|
555.2
|
562
|
EBITDA
1 |
275
|
274.7
|
278.6
|
301.6
|
316.5
|
313.5
|
313.8
|
315.2
|
319.3
|
309.8
|
309.7
|
311.4
|
317.7
|
316.7
|
314.9
|
EBIT
1 |
131.7
|
140.1
|
148
|
164
|
176.8
|
173.9
|
171.9
|
166.3
|
176.9
|
165.8
|
167.1
|
167.8
|
172.1
|
170.3
|
170.7
|
Operating Margin
|
28.4%
|
29.42%
|
29.9%
|
31.5%
|
33.48%
|
32.87%
|
32.12%
|
30.68%
|
32.62%
|
30.49%
|
30.72%
|
30.61%
|
31.19%
|
30.68%
|
30.37%
|
Earnings before Tax (EBT)
1 |
198.4
|
111.8
|
213.1
|
124.1
|
198
|
140.1
|
152.1
|
113.1
|
165.5
|
148.9
|
125.9
|
124.8
|
129.7
|
126.8
|
127.2
|
Net income
1 |
184.7
|
109.9
|
209.8
|
121.4
|
192.7
|
135
|
144.8
|
109.8
|
159.6
|
142.8
|
119.4
|
118.9
|
122
|
119.6
|
119.1
|
Net margin
|
39.85%
|
23.08%
|
42.38%
|
23.31%
|
36.5%
|
25.52%
|
27.05%
|
20.26%
|
29.42%
|
26.27%
|
21.95%
|
21.7%
|
22.12%
|
21.54%
|
21.19%
|
EPS
2 |
1.600
|
0.9500
|
1.820
|
1.050
|
1.670
|
1.160
|
1.240
|
0.9400
|
1.370
|
1.220
|
1.011
|
1.009
|
1.035
|
1.030
|
1.037
|
Dividend per Share
2 |
1.088
|
1.088
|
1.088
|
1.250
|
1.250
|
1.400
|
1.400
|
1.400
|
1.470
|
1.470
|
1.470
|
1.470
|
1.484
|
1.507
|
1.503
|
Announcement Date
|
2/2/22
|
4/27/22
|
7/27/22
|
10/26/22
|
2/1/23
|
4/26/23
|
7/26/23
|
10/25/23
|
2/7/24
|
5/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,400
|
4,538
|
4,462
|
4,376
|
4,499
|
4,928
|
5,017
|
5,083
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.621
x
|
4.811
x
|
4.406
x
|
3.716
x
|
3.566
x
|
3.937
x
|
3.905
x
|
3.715
x
|
Free Cash Flow
1 |
-
|
-
|
-
|
787
|
914
|
1,007
|
998
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
8.58%
|
10.6%
|
9.08%
|
8.27%
|
8.73%
|
9.99%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
4.83%
|
4.22%
|
4.75%
|
5.59%
|
Assets
1 |
-
|
-
|
-
|
-
|
11,363
|
11,623
|
10,344
|
9,903
|
Book Value Per Share
2 |
-
|
-
|
-
|
52.00
|
50.90
|
49.50
|
47.70
|
46.30
|
Cash Flow per Share
2 |
-
|
-
|
-
|
8.920
|
9.750
|
9.160
|
9.680
|
10.30
|
Capex
1 |
-
|
-
|
-
|
271
|
223
|
262
|
272
|
180
|
Capex / Sales
|
-
|
-
|
-
|
13.44%
|
10.4%
|
11.99%
|
12.09%
|
7.53%
|
Announcement Date
|
1/29/20
|
2/3/21
|
2/2/22
|
2/1/23
|
2/7/24
|
-
|
-
|
-
|
Average target price
137.4
USD Spread / Average Target +3.30% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.40% | 15.54B | | +5.30% | 27.67B | | +9.61% | 25.05B | | +2.55% | 21.25B | | +4.69% | 16.34B | | -11.96% | 14.55B | | +1.22% | 13.25B | | +1.96% | 12.6B | | -10.63% | 11.7B | | +7.59% | 11.1B |
Residential REITs
|