Market Closed -
Nyse
04:00:01 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
39.26
USD
|
-0.48%
|
|
+1.95%
|
+12.72%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
28,750
|
24,332
|
31,639
|
40,083
|
42,371
|
47,835
|
-
|
-
|
Enterprise Value (EV)
1 |
50,749
|
46,534
|
53,634
|
62,835
|
66,659
|
73,711
|
73,737
|
73,198
|
P/E ratio
|
33.4
x
|
118
x
|
21
x
|
19.7
x
|
13.4
x
|
21.6
x
|
18.8
x
|
16.9
x
|
Yield
|
6.41%
|
7.98%
|
6.3%
|
5.17%
|
-
|
4.85%
|
5.11%
|
5.46%
|
Capitalization / Revenue
|
3.51
x
|
3.15
x
|
2.98
x
|
3.66
x
|
3.88
x
|
4.68
x
|
4.24
x
|
3.79
x
|
EV / Revenue
|
6.19
x
|
6.03
x
|
5.05
x
|
5.73
x
|
6.11
x
|
7.2
x
|
6.53
x
|
5.79
x
|
EV / EBITDA
|
10.1
x
|
9.12
x
|
9.52
x
|
9.79
x
|
9.83
x
|
10.6
x
|
9.89
x
|
9.37
x
|
EV / FCF
|
41.7
x
|
21
x
|
19.8
x
|
23.8
x
|
19.5
x
|
28.6
x
|
24.2
x
|
20.7
x
|
FCF Yield
|
2.4%
|
4.77%
|
5.05%
|
4.2%
|
5.13%
|
3.5%
|
4.13%
|
4.83%
|
Price to Book
|
2.15
x
|
2.07
x
|
2.78
x
|
3.49
x
|
3.43
x
|
3.88
x
|
3.86
x
|
3.97
x
|
Nbr of stocks (in thousands)
|
1,212,049
|
1,213,586
|
1,215,030
|
1,218,340
|
1,216,499
|
1,218,425
|
-
|
-
|
Reference price
2 |
23.72
|
20.05
|
26.04
|
32.90
|
34.83
|
39.26
|
39.26
|
39.26
|
Announcement Date
|
2/19/20
|
2/22/21
|
2/21/22
|
2/20/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,201
|
7,719
|
10,627
|
10,965
|
10,907
|
10,231
|
11,293
|
12,634
|
EBITDA
1 |
5,015
|
5,105
|
5,635
|
6,418
|
6,779
|
6,958
|
7,457
|
7,816
|
EBIT
1 |
1,921
|
2,202
|
2,631
|
3,018
|
4,311
|
3,488
|
3,870
|
4,352
|
Operating Margin
|
23.42%
|
28.53%
|
24.76%
|
27.52%
|
39.53%
|
34.09%
|
34.27%
|
34.45%
|
Earnings before Tax (EBT)
1 |
1,064
|
277
|
2,073
|
2,542
|
4,405
|
3,097
|
3,509
|
3,663
|
Net income
1 |
862
|
208
|
1,514
|
2,046
|
3,176
|
2,212
|
2,546
|
2,924
|
Net margin
|
10.51%
|
2.69%
|
14.25%
|
18.66%
|
29.12%
|
21.62%
|
22.54%
|
23.14%
|
EPS
2 |
0.7100
|
0.1700
|
1.240
|
1.670
|
2.600
|
1.816
|
2.090
|
2.324
|
Free Cash Flow
1 |
1,217
|
2,221
|
2,706
|
2,636
|
3,422
|
2,578
|
3,042
|
3,538
|
FCF margin
|
14.84%
|
28.77%
|
25.46%
|
24.04%
|
31.37%
|
25.2%
|
26.94%
|
28.01%
|
FCF Conversion (EBITDA)
|
24.27%
|
43.51%
|
48.02%
|
41.07%
|
50.48%
|
37.06%
|
40.8%
|
45.27%
|
FCF Conversion (Net income)
|
141.18%
|
1,067.79%
|
178.73%
|
128.84%
|
107.75%
|
116.56%
|
119.49%
|
121.03%
|
Dividend per Share
2 |
1.520
|
1.600
|
1.640
|
1.700
|
-
|
1.905
|
2.007
|
2.145
|
Announcement Date
|
2/19/20
|
2/22/21
|
2/21/22
|
2/20/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
2,475
|
3,257
|
2,524
|
2,490
|
3,021
|
2,930
|
3,081
|
2,483
|
2,559
|
2,784
|
2,690
|
2,474
|
2,531
|
2,677
|
3,031
|
EBITDA
1 |
1,420
|
1,483
|
1,511
|
1,415
|
1,637
|
1,774
|
1,795
|
1,611
|
1,652
|
1,721
|
1,764
|
1,686
|
1,721
|
1,798
|
1,867
|
EBIT
1 |
355
|
937
|
654
|
472
|
820
|
1,072
|
1,360
|
870
|
994
|
1,087
|
924.2
|
816.2
|
851.8
|
917.9
|
845.8
|
Operating Margin
|
14.34%
|
28.77%
|
25.91%
|
18.96%
|
27.14%
|
36.59%
|
44.14%
|
35.04%
|
38.84%
|
39.04%
|
34.36%
|
32.99%
|
33.65%
|
34.29%
|
27.91%
|
Earnings before Tax (EBT)
1 |
226
|
830
|
510
|
362
|
717
|
953
|
1,241
|
756
|
861
|
1,547
|
782
|
687.7
|
758.5
|
832.3
|
888.9
|
Net income
1 |
164
|
621
|
379
|
400
|
599
|
668
|
926
|
460
|
653
|
1,146
|
578.3
|
492.3
|
552.4
|
604.8
|
641.7
|
Net margin
|
6.63%
|
19.07%
|
15.02%
|
16.06%
|
19.83%
|
22.8%
|
30.06%
|
18.53%
|
25.52%
|
41.16%
|
21.5%
|
19.9%
|
21.83%
|
22.59%
|
21.17%
|
EPS
2 |
0.1300
|
0.5100
|
0.3100
|
0.3300
|
0.4900
|
0.5500
|
0.7600
|
0.3800
|
0.5400
|
0.9400
|
0.4932
|
0.4033
|
0.4303
|
0.4878
|
0.5824
|
Dividend per Share
2 |
0.4100
|
0.4100
|
0.4250
|
0.4250
|
0.4250
|
0.4250
|
0.4475
|
0.4475
|
-
|
-
|
0.4759
|
0.4759
|
0.4759
|
0.4796
|
0.5022
|
Announcement Date
|
11/1/21
|
2/21/22
|
5/2/22
|
8/1/22
|
10/31/22
|
2/20/23
|
5/3/23
|
8/2/23
|
11/1/23
|
2/14/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
21,999
|
22,202
|
21,995
|
22,752
|
24,288
|
25,876
|
25,901
|
25,363
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.387
x
|
4.349
x
|
3.903
x
|
3.545
x
|
3.583
x
|
3.719
x
|
3.474
x
|
3.245
x
|
Free Cash Flow
1 |
1,217
|
2,221
|
2,706
|
2,636
|
3,422
|
2,578
|
3,042
|
3,539
|
ROE (net income / shareholders' equity)
|
6.15%
|
1.66%
|
14.3%
|
17.9%
|
26.6%
|
17.8%
|
20.2%
|
22%
|
ROA (Net income/ Total Assets)
|
1.85%
|
2.96%
|
3.61%
|
4.27%
|
6.29%
|
4.6%
|
5%
|
5.5%
|
Assets
1 |
46,480
|
7,039
|
41,903
|
47,953
|
50,493
|
48,088
|
50,920
|
53,157
|
Book Value Per Share
2 |
11.00
|
9.690
|
9.380
|
9.430
|
10.20
|
10.10
|
10.20
|
9.880
|
Cash Flow per Share
2 |
3.040
|
2.880
|
3.240
|
4.000
|
4.950
|
4.350
|
4.570
|
5.130
|
Capex
1 |
2,109
|
1,239
|
1,239
|
2,253
|
2,633
|
2,707
|
2,634
|
2,225
|
Capex / Sales
|
25.72%
|
16.05%
|
11.66%
|
20.55%
|
24.14%
|
26.46%
|
23.33%
|
17.61%
|
Announcement Date
|
2/19/20
|
2/22/21
|
2/21/22
|
2/20/23
|
2/14/24
|
-
|
-
|
-
|
Last Close Price
39.26
USD Average target price
39.41
USD Spread / Average Target +0.38% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.72% | 47.84B | | +2.64% | 76.02B | | +10.28% | 63.11B | | +15.44% | 47.31B | | +14.24% | 42.4B | | +5.90% | 41.46B | | -4.75% | 37.36B | | -1.57% | 23.72B | | +7.32% | 20.73B | | +17.95% | 12.53B |
Other Oil & Gas Transportation Services
|