Real-time Estimate
Cboe BZX
11:07:42 2024-06-10 am EDT
|
5-day change
|
1st Jan Change
|
143.1
USD
|
-2.54%
|
|
-3.37%
|
+4.54%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
22,403
|
16,332
|
19,763
|
25,039
|
22,750
|
24,498
|
-
|
-
|
Enterprise Value (EV)
1 |
22,403
|
16,332
|
19,763
|
25,039
|
22,750
|
24,498
|
24,498
|
24,498
|
P/E ratio
|
12.3
x
|
12.8
x
|
11.1
x
|
12.6
x
|
8.68
x
|
10.4
x
|
9.09
x
|
8.4
x
|
Yield
|
2.42%
|
3.46%
|
2.93%
|
3.31%
|
3.79%
|
3.61%
|
3.72%
|
3.93%
|
Capitalization / Revenue
|
3.62
x
|
2.74
x
|
3.3
x
|
3.06
x
|
2.36
x
|
2.67
x
|
2.58
x
|
2.53
x
|
EV / Revenue
|
3.62
x
|
2.74
x
|
3.3
x
|
3.06
x
|
2.36
x
|
2.67
x
|
2.58
x
|
2.53
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.53
x
|
1.09
x
|
1.22
x
|
1.05
x
|
0.91
x
|
0.93
x
|
0.87
x
|
0.81
x
|
Nbr of stocks (in thousands)
|
131,977
|
128,293
|
128,685
|
172,613
|
165,960
|
166,854
|
-
|
-
|
Reference price
2 |
169.8
|
127.3
|
153.6
|
145.1
|
137.1
|
146.8
|
146.8
|
146.8
|
Announcement Date
|
1/23/20
|
1/21/21
|
1/20/22
|
1/19/23
|
1/18/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,192
|
5,955
|
5,992
|
8,179
|
9,643
|
9,190
|
9,485
|
9,684
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,789
|
2,579
|
2,445
|
3,472
|
4,457
|
3,909
|
4,106
|
4,148
|
Operating Margin
|
45.04%
|
43.31%
|
40.81%
|
42.45%
|
46.22%
|
42.53%
|
43.28%
|
42.83%
|
Earnings before Tax (EBT)
1 |
2,547
|
1,770
|
2,455
|
2,611
|
3,619
|
3,195
|
3,511
|
3,672
|
Net income
1 |
1,850
|
1,279
|
1,777
|
1,891
|
2,636
|
2,368
|
2,564
|
2,666
|
Net margin
|
29.87%
|
21.48%
|
29.66%
|
23.13%
|
27.34%
|
25.77%
|
27.03%
|
27.53%
|
EPS
2 |
13.75
|
9.940
|
13.80
|
11.53
|
15.79
|
14.11
|
16.15
|
17.48
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
4.100
|
4.400
|
4.500
|
4.800
|
5.200
|
5.307
|
5.461
|
5.769
|
Announcement Date
|
1/23/20
|
1/21/21
|
1/20/22
|
1/19/23
|
1/18/24
|
-
|
-
|
-
|
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 |
1,512
|
1,445
|
1,983
|
2,242
|
2,509
|
2,405
|
2,602
|
2,335
|
2,300
|
2,260
|
2,277
|
2,314
|
2,327
|
2,317
|
2,347
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
604.7
|
503.4
|
984.5
|
1,017
|
1,150
|
1,047
|
1,084
|
1,057
|
1,043
|
862
|
982.6
|
1,010
|
1,016
|
938.4
|
1,028
|
Operating Margin
|
39.98%
|
34.84%
|
49.65%
|
45.35%
|
45.82%
|
43.51%
|
41.65%
|
45.27%
|
45.35%
|
38.14%
|
43.15%
|
43.64%
|
43.67%
|
40.51%
|
43.81%
|
Earnings before Tax (EBT)
1 |
599.9
|
475.3
|
277.7
|
847.5
|
1,011
|
926.2
|
1,160
|
907
|
625
|
664
|
818.3
|
852.9
|
863.9
|
776.5
|
857.5
|
Net income
1 |
434.2
|
339.6
|
192.2
|
620.6
|
739.1
|
675.5
|
840.5
|
664
|
457
|
505
|
594.5
|
620.5
|
630.6
|
565
|
627
|
Net margin
|
28.71%
|
23.5%
|
9.7%
|
27.68%
|
29.46%
|
28.08%
|
32.3%
|
28.44%
|
19.87%
|
22.35%
|
26.11%
|
26.81%
|
27.1%
|
24.39%
|
26.72%
|
EPS
2 |
3.370
|
2.620
|
1.080
|
3.530
|
4.290
|
4.010
|
5.050
|
3.980
|
2.740
|
3.020
|
3.538
|
3.719
|
3.809
|
3.460
|
3.990
|
Dividend per Share
2 |
1.200
|
1.200
|
1.200
|
1.200
|
1.200
|
1.300
|
1.300
|
1.300
|
1.300
|
1.300
|
1.312
|
1.338
|
1.340
|
1.328
|
1.331
|
Announcement Date
|
1/20/22
|
4/20/22
|
7/20/22
|
10/19/22
|
1/19/23
|
4/17/23
|
7/19/23
|
10/18/23
|
1/18/24
|
4/15/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
12.9%
|
8.72%
|
11.5%
|
8.67%
|
11.1%
|
9.28%
|
9.95%
|
10.5%
|
ROA (Net income/ Total Assets)
|
1.61%
|
1%
|
1.22%
|
1.05%
|
1.33%
|
1.14%
|
1.23%
|
1.25%
|
Assets
1 |
114,876
|
127,907
|
145,655
|
180,141
|
198,195
|
207,848
|
208,150
|
213,277
|
Book Value Per Share
2 |
111.0
|
116.0
|
126.0
|
138.0
|
150.0
|
158.0
|
170.0
|
180.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/23/20
|
1/21/21
|
1/20/22
|
1/19/23
|
1/18/24
|
-
|
-
|
-
|
Last Close Price
146.8
USD Average target price
164.6
USD Spread / Average Target +12.08% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.11% | 24.5B | | +17.55% | 574B | | +18.15% | 311B | | +15.71% | 254B | | +18.57% | 203B | | +21.72% | 184B | | +27.18% | 172B | | +9.30% | 163B | | +9.22% | 150B | | -8.16% | 143B |
Other Banks
|