Market Closed -
Nyse
04:00:01 2024-05-17 pm EDT
|
5-day change
|
1st Jan Change
|
20.8
USD
|
+1.81%
|
|
+3.28%
|
+13.35%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,917
|
2,123
|
2,311
|
1,191
|
2,074
|
2,308
|
-
|
-
|
Enterprise Value (EV)
1 |
4,778
|
4,120
|
4,878
|
4,581
|
2,074
|
7,090
|
7,226
|
7,925
|
P/E ratio
|
24.7
x
|
9.62
x
|
20.2
x
|
-150
x
|
-3.63
x
|
-72.4
x
|
-162
x
|
-59.2
x
|
Yield
|
2.6%
|
3.66%
|
3.47%
|
6.86%
|
-
|
3.69%
|
3.77%
|
3.85%
|
Capitalization / Revenue
|
0.56
x
|
0.41
x
|
0.43
x
|
0.22
x
|
0.4
x
|
0.45
x
|
0.46
x
|
0.45
x
|
EV / Revenue
|
0.92
x
|
0.79
x
|
0.92
x
|
0.85
x
|
0.4
x
|
1.4
x
|
1.44
x
|
1.55
x
|
EV / EBITDA
|
3.62
x
|
3.47
x
|
4.13
x
|
3.67
x
|
1.63
x
|
5.62
x
|
5.57
x
|
6.03
x
|
EV / FCF
|
81
x
|
21.2
x
|
-174
x
|
-764
x
|
-
|
50.6
x
|
73.7
x
|
-
|
FCF Yield
|
1.23%
|
4.71%
|
-0.57%
|
-0.13%
|
-
|
1.97%
|
1.36%
|
-
|
Price to Book
|
0.63
x
|
0.44
x
|
0.39
x
|
0.2
x
|
-
|
0.45
x
|
0.46
x
|
0.56
x
|
Nbr of stocks (in thousands)
|
114,700
|
114,325
|
114,700
|
113,565
|
113,000
|
112,991
|
-
|
-
|
Reference price
2 |
25.43
|
18.57
|
20.15
|
10.49
|
18.35
|
20.43
|
20.43
|
20.43
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/16/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,176
|
5,225
|
5,329
|
5,413
|
5,160
|
5,074
|
5,016
|
5,101
|
EBITDA
1 |
1,319
|
1,189
|
1,180
|
1,247
|
1,271
|
1,262
|
1,298
|
1,315
|
EBIT
1 |
190
|
259
|
261
|
122
|
-414
|
167.3
|
195.4
|
220.3
|
Operating Margin
|
3.67%
|
4.96%
|
4.9%
|
2.25%
|
-8.02%
|
3.3%
|
3.89%
|
4.32%
|
Earnings before Tax (EBT)
1 |
211
|
288
|
221
|
125
|
-477
|
79.82
|
109.3
|
83.52
|
Net income
1 |
121
|
226
|
117
|
-7
|
-569
|
-31.27
|
-10.86
|
-32.32
|
Net margin
|
2.34%
|
4.33%
|
2.2%
|
-0.13%
|
-11.03%
|
-0.62%
|
-0.22%
|
-0.63%
|
EPS
2 |
1.030
|
1.930
|
1.000
|
-0.0700
|
-5.050
|
-0.2822
|
-0.1261
|
-0.3450
|
Free Cash Flow
1 |
59
|
194
|
-28
|
-6
|
-
|
140
|
98
|
-
|
FCF margin
|
1.14%
|
3.71%
|
-0.53%
|
-0.11%
|
-
|
2.76%
|
1.95%
|
-
|
FCF Conversion (EBITDA)
|
4.47%
|
16.32%
|
-
|
-
|
-
|
11.09%
|
7.55%
|
-
|
FCF Conversion (Net income)
|
48.76%
|
85.84%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.6600
|
0.6800
|
0.7000
|
0.7200
|
-
|
0.7544
|
0.7694
|
0.7867
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/16/24
|
-
|
-
|
-
|
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 |
1,372
|
1,315
|
1,349
|
1,392
|
1,357
|
1,303
|
1,267
|
1,278
|
1,313
|
1,262
|
1,245
|
1,248
|
1,282
|
1,259
|
1,240
|
EBITDA
1 |
257
|
326
|
337
|
271
|
266
|
274
|
309
|
330
|
358
|
321
|
304.9
|
308.1
|
294.7
|
317.7
|
293.5
|
EBIT
1 |
24
|
95
|
63
|
-11
|
-26
|
29
|
33
|
48
|
-524
|
67
|
34.42
|
36.03
|
23.22
|
56.5
|
37.82
|
Operating Margin
|
1.75%
|
7.22%
|
4.67%
|
-0.79%
|
-1.92%
|
2.23%
|
2.6%
|
3.76%
|
-39.91%
|
5.31%
|
2.76%
|
2.89%
|
1.81%
|
4.49%
|
3.05%
|
Earnings before Tax (EBT)
1 |
31
|
109
|
66
|
-13
|
-38
|
25
|
15
|
31
|
-548
|
58
|
15
|
20.09
|
7
|
34.48
|
12.22
|
Net income
1 |
14
|
44
|
18
|
-25
|
-43
|
-9
|
-19
|
-17
|
-523
|
12
|
-12.38
|
-10.9
|
-20.55
|
0.436
|
-12.53
|
Net margin
|
1.02%
|
3.35%
|
1.33%
|
-1.8%
|
-3.17%
|
-0.69%
|
-1.5%
|
-1.33%
|
-39.83%
|
0.95%
|
-0.99%
|
-0.87%
|
-1.6%
|
0.03%
|
-1.01%
|
EPS
2 |
0.1100
|
0.3700
|
0.1500
|
-0.2200
|
-0.3800
|
-0.0800
|
-0.1700
|
-0.1600
|
-4.640
|
0.1000
|
-0.1134
|
-0.1044
|
-0.1736
|
-
|
-0.1100
|
Dividend per Share
2 |
0.1750
|
0.1800
|
0.1800
|
0.1800
|
0.1800
|
-
|
0.1850
|
-
|
-
|
0.1900
|
0.1867
|
0.1867
|
0.1867
|
0.1950
|
0.1950
|
Announcement Date
|
2/17/22
|
5/5/22
|
8/4/22
|
11/3/22
|
2/16/23
|
5/4/23
|
8/4/23
|
11/3/23
|
2/16/24
|
5/3/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,861
|
1,997
|
2,567
|
3,390
|
-
|
4,782
|
4,917
|
5,617
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.411
x
|
1.68
x
|
2.175
x
|
2.719
x
|
-
|
3.789
x
|
3.787
x
|
4.272
x
|
Free Cash Flow
1 |
59
|
194
|
-28
|
-6
|
-
|
140
|
98
|
-
|
ROE (net income / shareholders' equity)
|
2.63%
|
4.78%
|
2.18%
|
-0.12%
|
-
|
-0.01%
|
1.15%
|
0.36%
|
ROA (Net income/ Total Assets)
|
1.18%
|
1.94%
|
0.9%
|
-0.05%
|
-
|
-0.11%
|
0.05%
|
-
|
Assets
1 |
10,282
|
11,653
|
13,009
|
14,028
|
-
|
28,950
|
-21,286
|
-
|
Book Value Per Share
2 |
40.50
|
42.10
|
51.50
|
52.20
|
-
|
45.40
|
44.70
|
36.60
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
957
|
1,338
|
1,131
|
1,161
|
-
|
910
|
957
|
988
|
Capex / Sales
|
18.49%
|
25.61%
|
21.22%
|
21.45%
|
-
|
17.94%
|
19.09%
|
19.36%
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/16/24
|
-
|
-
|
-
|
Last Close Price
20.43
USD Average target price
26
USD Spread / Average Target +27.26% Consensus |