Market Closed -
Nyse
04:00:01 2024-05-09 pm EDT
|
5-day change
|
1st Jan Change
|
204.7
USD
|
+2.12%
|
|
+3.00%
|
-17.90%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
17,428
|
19,165
|
15,388
|
11,709
|
11,717
|
9,442
|
-
|
-
|
Enterprise Value (EV)
1 |
19,035
|
21,268
|
16,793
|
13,129
|
13,309
|
10,506
|
9,948
|
9,261
|
P/E ratio
|
38.4
x
|
58
x
|
32.1
x
|
32.5
x
|
33.1
x
|
26.4
x
|
18.2
x
|
16.1
x
|
Yield
|
0.36%
|
0.33%
|
0.41%
|
0.54%
|
0.55%
|
0.67%
|
0.67%
|
0.67%
|
Capitalization / Revenue
|
6.71
x
|
7.55
x
|
5.48
x
|
4.2
x
|
3.94
x
|
3.06
x
|
2.9
x
|
2.74
x
|
EV / Revenue
|
7.33
x
|
8.38
x
|
5.98
x
|
4.7
x
|
4.47
x
|
3.4
x
|
3.05
x
|
2.69
x
|
EV / EBITDA
|
25.9
x
|
30.3
x
|
19.6
x
|
16
x
|
15.6
x
|
11.8
x
|
10.3
x
|
9.01
x
|
EV / FCF
|
56.9
x
|
61.4
x
|
28.9
x
|
49.8
x
|
31.7
x
|
17.1
x
|
15.7
x
|
12.8
x
|
FCF Yield
|
1.76%
|
1.63%
|
3.46%
|
2.01%
|
3.16%
|
5.84%
|
6.36%
|
7.83%
|
Price to Book
|
5.84
x
|
5.76
x
|
4.19
x
|
2.91
x
|
2.66
x
|
1.99
x
|
1.83
x
|
1.66
x
|
Nbr of stocks (in thousands)
|
46,296
|
46,567
|
46,845
|
46,906
|
46,993
|
47,103
|
-
|
-
|
Reference price
2 |
376.4
|
411.6
|
328.5
|
249.6
|
249.3
|
204.7
|
204.7
|
204.7
|
Announcement Date
|
2/20/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,595
|
2,537
|
2,810
|
2,791
|
2,974
|
3,089
|
3,260
|
3,441
|
EBITDA
1 |
734.2
|
701.1
|
858.4
|
820.1
|
855.5
|
887.2
|
961.4
|
1,027
|
EBIT
1 |
670.1
|
632.6
|
786.7
|
753.6
|
788.2
|
821.8
|
890
|
966.8
|
Operating Margin
|
25.82%
|
24.93%
|
28%
|
27%
|
26.5%
|
26.61%
|
27.3%
|
28.09%
|
Earnings before Tax (EBT)
1 |
-
|
357.7
|
559.5
|
445.9
|
434
|
315.8
|
658
|
743.7
|
Net income
1 |
461.5
|
335.3
|
485.4
|
363.1
|
356.3
|
408.8
|
542.7
|
615.3
|
Net margin
|
17.78%
|
13.22%
|
17.28%
|
13.01%
|
11.98%
|
13.24%
|
16.65%
|
17.88%
|
EPS
2 |
9.800
|
7.090
|
10.23
|
7.680
|
7.530
|
7.757
|
11.27
|
12.74
|
Free Cash Flow
1 |
334.4
|
346.4
|
580.5
|
263.6
|
420.2
|
614
|
632.8
|
725.1
|
FCF margin
|
12.88%
|
13.66%
|
20.66%
|
9.45%
|
14.13%
|
19.88%
|
19.41%
|
21.07%
|
FCF Conversion (EBITDA)
|
45.55%
|
49.41%
|
67.63%
|
32.15%
|
49.12%
|
69.21%
|
65.82%
|
70.57%
|
FCF Conversion (Net income)
|
72.46%
|
103.32%
|
119.6%
|
72.59%
|
117.94%
|
150.19%
|
116.61%
|
117.85%
|
Dividend per Share
2 |
1.360
|
1.360
|
1.360
|
1.360
|
1.360
|
1.365
|
1.375
|
1.380
|
Announcement Date
|
2/20/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
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 |
761.9
|
641.7
|
704.5
|
686.8
|
758
|
710.9
|
743.3
|
746.4
|
773.9
|
737.8
|
763
|
773
|
814.5
|
775.7
|
804.5
|
EBITDA
1 |
228.2
|
182.2
|
209.9
|
200
|
228.9
|
201.7
|
216.1
|
218.8
|
219.1
|
212.2
|
218.1
|
221
|
240.4
|
229.4
|
236.6
|
EBIT
1 |
210.3
|
164.9
|
193.7
|
184.4
|
211.5
|
183.4
|
197.7
|
202.8
|
203.5
|
196.3
|
200.2
|
202.8
|
221.9
|
208
|
217
|
Operating Margin
|
27.6%
|
25.7%
|
27.5%
|
26.86%
|
27.9%
|
25.8%
|
26.6%
|
27.17%
|
26.3%
|
26.6%
|
26.24%
|
26.24%
|
27.25%
|
26.82%
|
26.98%
|
Earnings before Tax (EBT)
1 |
-
|
93.34
|
-
|
119.2
|
109.4
|
97.48
|
127
|
-
|
59.97
|
-25.81
|
181.6
|
184.7
|
203
|
190.5
|
202
|
Net income
1 |
128.1
|
77.14
|
105.5
|
101.9
|
78.59
|
76.75
|
111.3
|
137.1
|
31.1
|
15.29
|
123.8
|
130
|
141.1
|
135.3
|
143.4
|
Net margin
|
16.81%
|
12.02%
|
14.98%
|
14.84%
|
10.37%
|
10.8%
|
14.98%
|
18.37%
|
4.02%
|
2.07%
|
16.23%
|
16.81%
|
17.32%
|
17.44%
|
17.82%
|
EPS
2 |
2.700
|
1.630
|
2.230
|
2.160
|
1.660
|
1.620
|
2.350
|
2.900
|
0.6600
|
0.3200
|
2.494
|
2.584
|
2.850
|
2.833
|
3.025
|
Dividend per Share
2 |
0.3400
|
-
|
0.3400
|
0.3400
|
0.3400
|
0.3400
|
0.3400
|
0.3400
|
0.3400
|
0.3400
|
0.3400
|
0.3400
|
0.3400
|
0.3400
|
0.3400
|
Announcement Date
|
2/24/22
|
4/28/22
|
7/28/22
|
10/27/22
|
2/23/23
|
5/4/23
|
8/3/23
|
11/2/23
|
2/22/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,608
|
2,103
|
1,405
|
1,419
|
1,592
|
1,065
|
507
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
180
|
Leverage (Debt/EBITDA)
|
2.19
x
|
2.999
x
|
1.637
x
|
1.731
x
|
1.861
x
|
1.2
x
|
0.5271
x
|
-
|
Free Cash Flow
1 |
334
|
346
|
581
|
264
|
420
|
614
|
633
|
725
|
ROE (net income / shareholders' equity)
|
19%
|
16%
|
17.8%
|
15.9%
|
8.42%
|
11.2%
|
11.7%
|
12.4%
|
ROA (Net income/ Total Assets)
|
8.34%
|
7.5%
|
9.02%
|
8.95%
|
4.93%
|
3.5%
|
5.2%
|
5.9%
|
Assets
1 |
5,532
|
4,471
|
5,384
|
4,056
|
7,230
|
11,681
|
10,436
|
10,428
|
Book Value Per Share
2 |
64.50
|
71.50
|
78.30
|
85.70
|
93.90
|
103.0
|
112.0
|
124.0
|
Cash Flow per Share
2 |
-
|
9.240
|
13.80
|
7.250
|
10.80
|
18.00
|
17.60
|
17.90
|
Capex
1 |
103
|
90.7
|
71.6
|
79.2
|
91.4
|
101
|
111
|
122
|
Capex / Sales
|
3.96%
|
3.57%
|
2.55%
|
2.84%
|
3.07%
|
3.26%
|
3.39%
|
3.54%
|
Announcement Date
|
2/20/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
204.7
USD Average target price
245.2
USD Spread / Average Target +19.80% Consensus |