Market Closed -
Nyse
04:00:02 2024-06-07 pm EDT
|
5-day change
|
1st Jan Change
|
120.5
USD
|
-2.46%
|
|
-2.34%
|
-17.63%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
66,262
|
67,925
|
115,308
|
91,006
|
70,189
|
43,196
|
-
|
-
|
Enterprise Value (EV)
1 |
66,687
|
69,039
|
115,919
|
92,461
|
74,274
|
48,033
|
48,072
|
47,618
|
P/E ratio
|
38
x
|
101
x
|
40.8
x
|
38.9
x
|
70.4
x
|
56.8
x
|
29
x
|
22.3
x
|
Yield
|
0.91%
|
0.74%
|
0.65%
|
0.91%
|
-
|
2.19%
|
2.3%
|
2.48%
|
Capitalization / Revenue
|
4.46
x
|
4.75
x
|
7.11
x
|
5.13
x
|
4.4
x
|
2.77
x
|
2.58
x
|
2.42
x
|
EV / Revenue
|
4.49
x
|
4.83
x
|
7.14
x
|
5.21
x
|
4.66
x
|
3.08
x
|
2.87
x
|
2.67
x
|
EV / EBITDA
|
21.1
x
|
25.5
x
|
31.1
x
|
21.9
x
|
28.9
x
|
21.2
x
|
15.3
x
|
12.7
x
|
EV / FCF
|
37.6
x
|
41.7
x
|
38.7
x
|
46.2
x
|
102
x
|
51.4
x
|
30.6
x
|
23.6
x
|
FCF Yield
|
2.66%
|
2.4%
|
2.58%
|
2.16%
|
0.98%
|
1.95%
|
3.27%
|
4.24%
|
Price to Book
|
15
x
|
17.2
x
|
19.2
x
|
16.6
x
|
12.7
x
|
7.73
x
|
7.17
x
|
6.66
x
|
Nbr of stocks (in thousands)
|
361,873
|
359,999
|
362,512
|
357,347
|
357,413
|
358,564
|
-
|
-
|
Reference price
2 |
183.1
|
188.7
|
318.1
|
254.7
|
196.4
|
120.5
|
120.5
|
120.5
|
Announcement Date
|
8/19/19
|
8/20/20
|
8/19/21
|
8/18/22
|
8/18/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
14,866
|
14,294
|
16,229
|
17,741
|
15,937
|
15,599
|
16,768
|
17,847
|
EBITDA
1 |
3,164
|
2,709
|
3,723
|
4,227
|
2,567
|
2,270
|
3,144
|
3,741
|
EBIT
1 |
2,607
|
2,098
|
3,072
|
3,500
|
1,823
|
1,471
|
2,311
|
2,892
|
Operating Margin
|
17.54%
|
14.68%
|
18.93%
|
19.73%
|
11.44%
|
9.43%
|
13.78%
|
16.21%
|
Earnings before Tax (EBT)
1 |
2,307
|
1,046
|
3,331
|
3,036
|
1,397
|
1,215
|
2,099
|
2,707
|
Net income
1 |
1,785
|
684
|
2,870
|
2,390
|
1,006
|
759.6
|
1,498
|
1,888
|
Net margin
|
12.01%
|
4.79%
|
17.68%
|
13.47%
|
6.31%
|
4.87%
|
8.94%
|
10.58%
|
EPS
2 |
4.820
|
1.860
|
7.790
|
6.550
|
2.790
|
2.119
|
4.157
|
5.403
|
Free Cash Flow
1 |
1,773
|
1,657
|
2,994
|
2,000
|
728
|
934.8
|
1,570
|
2,019
|
FCF margin
|
11.93%
|
11.59%
|
18.45%
|
11.27%
|
4.57%
|
5.99%
|
9.36%
|
11.31%
|
FCF Conversion (EBITDA)
|
56.04%
|
61.17%
|
80.42%
|
47.31%
|
28.36%
|
41.18%
|
49.93%
|
53.97%
|
FCF Conversion (Net income)
|
99.33%
|
242.25%
|
104.32%
|
83.68%
|
72.37%
|
123.07%
|
104.75%
|
106.97%
|
Dividend per Share
2 |
1.670
|
1.390
|
2.070
|
2.330
|
-
|
2.643
|
2.773
|
2.992
|
Announcement Date
|
8/19/19
|
8/20/20
|
8/19/21
|
8/18/22
|
8/18/23
|
-
|
-
|
-
|
Fiscal Period: June |
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
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
5,539
|
4,245
|
3,562
|
3,930
|
4,621
|
3,755
|
3,626
|
3,518
|
4,280
|
3,940
|
3,857
|
3,842
|
4,664
|
4,175
|
4,113
|
EBITDA
1 |
1,616
|
1,099
|
388
|
846
|
949
|
505
|
267
|
311
|
782
|
760
|
412.9
|
581.3
|
1,046
|
867.3
|
601.7
|
EBIT
1 |
1,435
|
917
|
207
|
668
|
768
|
316
|
71
|
108
|
577
|
554
|
224.7
|
392.6
|
799.6
|
679
|
398.7
|
Operating Margin
|
25.91%
|
21.6%
|
5.81%
|
17%
|
16.62%
|
8.42%
|
1.96%
|
3.07%
|
13.48%
|
14.06%
|
5.83%
|
10.22%
|
17.14%
|
16.26%
|
9.69%
|
Earnings before Tax (EBT)
1 |
1,388
|
703
|
48
|
633
|
532
|
280
|
-48
|
46
|
519
|
486
|
145.8
|
315.2
|
736.6
|
598
|
348
|
Net income
1 |
1,088
|
558
|
52
|
489
|
394
|
156
|
-33
|
31
|
313
|
330
|
80.79
|
231.8
|
503.8
|
455.4
|
257.8
|
Net margin
|
19.64%
|
13.14%
|
1.46%
|
12.44%
|
8.53%
|
4.15%
|
-0.91%
|
0.88%
|
7.31%
|
8.38%
|
2.09%
|
6.03%
|
10.8%
|
10.91%
|
6.27%
|
EPS
2 |
2.970
|
1.530
|
0.1400
|
1.350
|
1.090
|
0.4300
|
-0.0900
|
0.0900
|
0.8700
|
0.9100
|
0.2329
|
0.6517
|
1.481
|
1.249
|
0.6995
|
Dividend per Share
2 |
0.6000
|
0.6000
|
0.6000
|
0.6000
|
0.6600
|
0.6600
|
-
|
0.6600
|
0.6600
|
0.6600
|
0.6624
|
0.6663
|
0.6922
|
0.6908
|
0.7025
|
Announcement Date
|
2/3/22
|
5/3/22
|
8/18/22
|
11/2/22
|
2/2/23
|
5/3/23
|
8/18/23
|
11/1/23
|
2/5/24
|
5/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
425
|
1,114
|
611
|
1,455
|
4,085
|
4,837
|
4,876
|
4,422
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.1343
x
|
0.4112
x
|
0.1641
x
|
0.3442
x
|
1.591
x
|
2.131
x
|
1.551
x
|
1.182
x
|
Free Cash Flow
1 |
1,773
|
1,657
|
2,994
|
2,000
|
728
|
935
|
1,570
|
2,019
|
ROE (net income / shareholders' equity)
|
43.4%
|
36.1%
|
47.3%
|
40.9%
|
22.3%
|
14.4%
|
25.8%
|
31.4%
|
ROA (Net income/ Total Assets)
|
15.4%
|
9.76%
|
12%
|
11.1%
|
5.63%
|
3.45%
|
6.33%
|
8.7%
|
Assets
1 |
11,612
|
7,007
|
24,008
|
21,441
|
17,855
|
22,031
|
23,659
|
21,701
|
Book Value Per Share
2 |
12.20
|
11.00
|
16.50
|
15.30
|
15.50
|
15.60
|
16.80
|
18.10
|
Cash Flow per Share
2 |
6.800
|
6.210
|
9.860
|
8.330
|
4.800
|
4.700
|
7.190
|
9.300
|
Capex
1 |
744
|
623
|
637
|
1,040
|
1,003
|
922
|
881
|
902
|
Capex / Sales
|
5%
|
4.36%
|
3.93%
|
5.86%
|
6.29%
|
5.91%
|
5.25%
|
5.05%
|
Announcement Date
|
8/19/19
|
8/20/20
|
8/19/21
|
8/18/22
|
8/18/23
|
-
|
-
|
-
|
Last Close Price
120.5
USD Average target price
152.3
USD Spread / Average Target +26.43% Consensus |
1st Jan change
|
Capi.
|
---|
| -17.63% | 43.2B | | +15.05% | 140B | | +17.79% | 77.03B | | -3.76% | 72.5B | | -14.58% | 35.21B | | +6.56% | 35.09B | | +12.60% | 18.89B | | +26.01% | 17.49B | | +11.24% | 13.01B | | +16.33% | 9.65B |
Other Personal Products
|