Market Closed -
Nyse
04:00:02 2024-06-07 pm EDT
|
5-day change
|
1st Jan Change
|
73.15
USD
|
+0.94%
|
|
-3.76%
|
+42.87%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,710
|
2,877
|
4,070
|
5,579
|
-
|
-
|
Enterprise Value (EV)
1 |
6,359
|
5,512
|
6,107
|
7,612
|
7,612
|
7,612
|
P/E ratio
|
1.24
x
|
0.54
x
|
4.76
x
|
4.03
x
|
6.28
x
|
10.3
x
|
Yield
|
1.2%
|
-
|
4.84%
|
3.83%
|
4.07%
|
4.3%
|
Capitalization / Revenue
|
0.52
x
|
0.45
x
|
0.64
x
|
0.82
x
|
0.81
x
|
0.8
x
|
EV / Revenue
|
0.89
x
|
0.86
x
|
0.96
x
|
1.12
x
|
1.1
x
|
1.1
x
|
EV / EBITDA
|
2,286,488
x
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
10.1
x
|
8.95
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
9.85%
|
11.2%
|
-
|
Price to Book
|
0.38
x
|
0.34
x
|
0.4
x
|
0.53
x
|
0.49
x
|
0.44
x
|
Nbr of stocks (in thousands)
|
88,686
|
82,690
|
79,500
|
76,264
|
-
|
-
|
Reference price
2 |
41.83
|
34.79
|
51.20
|
73.15
|
73.15
|
73.15
|
Announcement Date
|
3/2/22
|
2/28/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,866
|
7,158
|
6,389
|
6,391
|
6,813
|
6,906
|
6,931
|
EBITDA
|
-
|
2,781
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
2,781
|
1,632
|
1,350
|
1,681
|
1,706
|
1,723
|
Operating Margin
|
-
|
38.85%
|
25.54%
|
21.12%
|
24.67%
|
24.7%
|
24.87%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-335.7
|
3,183
|
5,697
|
899
|
1,420
|
875.5
|
507
|
Net margin
|
-6.9%
|
44.47%
|
89.17%
|
14.07%
|
20.84%
|
12.68%
|
7.32%
|
EPS
2 |
-
|
33.69
|
64.23
|
10.76
|
18.17
|
11.64
|
7.070
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
750
|
850
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
11.01%
|
12.31%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
52.82%
|
97.09%
|
-
|
Dividend per Share
2 |
-
|
0.5000
|
-
|
2.480
|
2.800
|
2.980
|
3.145
|
Announcement Date
|
3/22/21
|
3/2/22
|
2/28/23
|
2/21/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
1,827
|
1,678
|
1,581
|
1,534
|
1,596
|
1,548
|
1,597
|
1,630
|
1,616
|
1,680
|
1,700
|
1,708
|
1,718
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
817
|
418
|
243
|
404
|
567
|
302
|
305
|
355
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
44.72%
|
24.91%
|
15.37%
|
26.34%
|
35.53%
|
19.51%
|
19.1%
|
21.78%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
2,027
|
-953
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
585
|
2,025
|
2,903
|
1,479
|
-710
|
-1,497
|
1,204
|
2,762
|
-1,570
|
784
|
211.5
|
215.5
|
210
|
Net margin
|
32.02%
|
120.68%
|
183.62%
|
96.41%
|
-44.49%
|
-96.71%
|
75.39%
|
169.45%
|
-97.15%
|
46.67%
|
12.44%
|
12.62%
|
12.22%
|
EPS
2 |
6.190
|
22.51
|
32.56
|
16.83
|
-8.480
|
-18.11
|
14.21
|
33.35
|
-19.64
|
9.940
|
2.690
|
2.750
|
2.725
|
Dividend per Share
2 |
0.5000
|
0.5500
|
0.5500
|
0.5500
|
-
|
0.6200
|
0.6200
|
-
|
0.6200
|
-
|
0.7000
|
0.7000
|
0.7000
|
Announcement Date
|
3/2/22
|
5/10/22
|
8/9/22
|
11/9/22
|
2/28/23
|
5/9/23
|
8/8/23
|
11/8/23
|
2/21/24
|
5/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
2,649
|
2,635
|
2,037
|
2,033
|
2,033
|
2,033
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.9525
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
750
|
850
|
-
|
ROE (net income / shareholders' equity)
|
-
|
24.2%
|
15.3%
|
10.6%
|
11.8%
|
11.2%
|
10.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
111.0
|
102.0
|
129.0
|
137.0
|
151.0
|
168.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/22/21
|
3/2/22
|
2/28/23
|
2/21/24
|
-
|
-
|
-
|
Last Close Price
73.15
USD Average target price
74.75
USD Spread / Average Target +2.19% Consensus |
1st Jan change
|
Capi.
|
---|
| +42.87% | 5.58B | | +18.24% | 112B | | +7.42% | 110B | | +10.83% | 104B | | +8.42% | 77.06B | | +25.47% | 29.83B | | +15.39% | 20.92B | | -2.85% | 12.21B | | +1.23% | 10.52B | | +6.67% | 10.41B |
Other Multiline Insurance & Brokers
|