Market Closed -
Nasdaq
04:00:00 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
175.6
USD
|
-0.62%
|
|
+0.83%
|
+3.38%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
190,773
|
203,576
|
241,521
|
251,832
|
236,278
|
241,385
|
-
|
-
|
Enterprise Value (EV)
1 |
217,103
|
238,175
|
275,867
|
285,555
|
270,380
|
274,961
|
273,900
|
273,171
|
P/E ratio
|
26.3
x
|
28.8
x
|
31.5
x
|
28.1
x
|
25.9
x
|
22.3
x
|
20.3
x
|
18.8
x
|
Yield
|
2.77%
|
2.73%
|
2.46%
|
2.5%
|
-
|
3.04%
|
3.24%
|
3.44%
|
Capitalization / Revenue
|
2.84
x
|
2.89
x
|
3.04
x
|
2.91
x
|
2.58
x
|
2.55
x
|
2.44
x
|
2.33
x
|
EV / Revenue
|
3.23
x
|
3.38
x
|
3.47
x
|
3.31
x
|
2.96
x
|
2.91
x
|
2.76
x
|
2.64
x
|
EV / EBITDA
|
16.7
x
|
18.2
x
|
19.5
x
|
18.9
x
|
16.1
x
|
15.4
x
|
14.2
x
|
13.3
x
|
EV / FCF
|
40.1
x
|
37.4
x
|
39.5
x
|
51
x
|
34.1
x
|
27.6
x
|
25.6
x
|
24.1
x
|
FCF Yield
|
2.5%
|
2.68%
|
2.53%
|
1.96%
|
2.93%
|
3.62%
|
3.91%
|
4.14%
|
Price to Book
|
12.9
x
|
15.1
x
|
14.9
x
|
14.5
x
|
12.6
x
|
11.1
x
|
9.57
x
|
8.35
x
|
Nbr of stocks (in thousands)
|
1,394,435
|
1,381,956
|
1,398,745
|
1,393,956
|
1,391,178
|
1,374,786
|
-
|
-
|
Reference price
2 |
136.8
|
147.3
|
172.7
|
180.7
|
169.8
|
175.6
|
175.6
|
175.6
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/9/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
67,161
|
70,372
|
79,474
|
86,392
|
91,471
|
94,553
|
99,081
|
103,496
|
EBITDA
1 |
13,034
|
13,079
|
14,124
|
15,088
|
16,823
|
17,868
|
19,222
|
20,548
|
EBIT
1 |
10,602
|
10,531
|
11,414
|
12,325
|
13,875
|
14,787
|
15,853
|
16,900
|
Operating Margin
|
15.79%
|
14.96%
|
14.36%
|
14.27%
|
15.17%
|
15.64%
|
16%
|
16.33%
|
Earnings before Tax (EBT)
1 |
9,312
|
9,069
|
9,821
|
10,705
|
11,417
|
13,612
|
14,986
|
16,072
|
Net income
1 |
7,314
|
7,120
|
7,618
|
8,910
|
9,074
|
10,927
|
11,881
|
12,749
|
Net margin
|
10.89%
|
10.12%
|
9.59%
|
10.31%
|
9.92%
|
11.56%
|
11.99%
|
12.32%
|
EPS
2 |
5.200
|
5.120
|
5.490
|
6.420
|
6.560
|
7.880
|
8.653
|
9.318
|
Free Cash Flow
1 |
5,417
|
6,373
|
6,991
|
5,604
|
7,924
|
9,948
|
10,697
|
11,314
|
FCF margin
|
8.07%
|
9.06%
|
8.8%
|
6.49%
|
8.66%
|
10.52%
|
10.8%
|
10.93%
|
FCF Conversion (EBITDA)
|
41.56%
|
48.73%
|
49.5%
|
37.14%
|
47.1%
|
55.67%
|
55.65%
|
55.06%
|
FCF Conversion (Net income)
|
74.06%
|
89.51%
|
91.77%
|
62.9%
|
87.33%
|
91.04%
|
90.04%
|
88.75%
|
Dividend per Share
2 |
3.792
|
4.022
|
4.248
|
4.525
|
-
|
5.330
|
5.689
|
6.035
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/9/24
|
-
|
-
|
-
|
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 |
25,248
|
16,200
|
20,225
|
21,971
|
27,996
|
17,846
|
22,322
|
23,453
|
27,850
|
18,250
|
22,698
|
24,240
|
29,245
|
19,129
|
23,831
|
EBITDA
1 |
3,587
|
2,947
|
4,048
|
4,254
|
3,839
|
3,392
|
4,537
|
4,734
|
4,160
|
3,580
|
4,765
|
5,163
|
4,701
|
3,965
|
5,183
|
EBIT
1 |
2,740
|
2,392
|
3,408
|
3,595
|
2,930
|
2,802
|
3,859
|
4,029
|
3,185
|
2,939
|
3,994
|
4,343
|
3,586
|
3,183
|
4,295
|
Operating Margin
|
10.85%
|
14.77%
|
16.85%
|
16.36%
|
10.47%
|
15.7%
|
17.29%
|
17.18%
|
11.44%
|
16.1%
|
17.59%
|
17.92%
|
12.26%
|
16.64%
|
18.02%
|
Earnings before Tax (EBT)
1 |
1,588
|
5,161
|
1,839
|
3,199
|
506
|
2,490
|
3,518
|
3,876
|
1,533
|
2,573
|
3,867
|
4,162
|
3,379
|
2,990
|
4,138
|
Net income
1 |
1,322
|
4,261
|
1,429
|
2,702
|
518
|
1,932
|
2,748
|
3,092
|
1,302
|
2,042
|
3,027
|
3,320
|
2,718
|
2,377
|
3,286
|
Net margin
|
5.24%
|
26.3%
|
7.07%
|
12.3%
|
1.85%
|
10.83%
|
12.31%
|
13.18%
|
4.68%
|
11.19%
|
13.34%
|
13.7%
|
9.29%
|
12.43%
|
13.79%
|
EPS
2 |
0.9500
|
3.060
|
1.030
|
1.950
|
0.3700
|
1.400
|
1.990
|
2.240
|
0.9400
|
1.480
|
2.193
|
2.407
|
1.973
|
1.725
|
2.385
|
Dividend per Share
2 |
1.075
|
1.087
|
1.075
|
1.150
|
1.150
|
1.162
|
1.150
|
1.267
|
-
|
-
|
1.325
|
1.355
|
1.355
|
1.355
|
1.387
|
Announcement Date
|
2/10/22
|
4/26/22
|
7/12/22
|
10/12/22
|
2/9/23
|
4/25/23
|
7/13/23
|
10/10/23
|
2/9/24
|
4/23/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
26,330
|
34,599
|
34,346
|
33,723
|
34,102
|
33,576
|
32,515
|
31,786
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.02
x
|
2.645
x
|
2.432
x
|
2.235
x
|
2.027
x
|
1.879
x
|
1.691
x
|
1.547
x
|
Free Cash Flow
1 |
5,417
|
6,373
|
6,991
|
5,604
|
7,924
|
9,948
|
10,697
|
11,314
|
ROE (net income / shareholders' equity)
|
49.9%
|
50.4%
|
51.7%
|
53.7%
|
50.9%
|
54.6%
|
51.5%
|
48.7%
|
ROA (Net income/ Total Assets)
|
9.37%
|
8.3%
|
8.22%
|
9.66%
|
9.42%
|
10.6%
|
11.1%
|
11.7%
|
Assets
1 |
78,098
|
85,733
|
92,647
|
92,284
|
96,327
|
102,952
|
106,556
|
109,144
|
Book Value Per Share
2 |
10.60
|
9.750
|
11.60
|
12.50
|
13.50
|
15.80
|
18.30
|
21.00
|
Cash Flow per Share
2 |
6.860
|
7.620
|
8.360
|
7.800
|
9.720
|
9.720
|
11.40
|
12.10
|
Capex
1 |
4,232
|
4,240
|
4,625
|
5,207
|
5,518
|
5,344
|
5,536
|
5,629
|
Capex / Sales
|
6.3%
|
6.03%
|
5.82%
|
6.03%
|
6.03%
|
5.65%
|
5.59%
|
5.44%
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/9/24
|
-
|
-
|
-
|
Last Close Price
175.6
USD Average target price
186.9
USD Spread / Average Target +6.48% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.38% | 241B | | +11.79% | 33.07B | | +5.25% | 20.93B | | -.--% | 12.72B | | +8.32% | 2.5B | | +10.33% | 782M | | +36.79% | 186M |
Carbonated Soft Drinks
|