Market Closed -
Nyse
04:00:02 2024-05-31 pm EDT
|
5-day change
|
1st Jan Change
|
43.46
USD
|
+2.62%
|
|
+2.02%
|
-2.51%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,069
|
2,592
|
3,357
|
3,724
|
3,964
|
4,295
|
-
|
-
|
Enterprise Value (EV)
1 |
4,069
|
4,887
|
5,964
|
6,707
|
7,099
|
7,695
|
7,934
|
8,278
|
P/E ratio
|
23.9
x
|
13.2
x
|
28.5
x
|
13.6
x
|
15
x
|
14.6
x
|
15.2
x
|
14.2
x
|
Yield
|
2.63%
|
4.7%
|
3.91%
|
3.82%
|
3.91%
|
3.88%
|
4.16%
|
4.46%
|
Capitalization / Revenue
|
1.57
x
|
1.33
x
|
1.56
x
|
1.28
x
|
2.02
x
|
2.1
x
|
2.08
x
|
2
x
|
EV / Revenue
|
1.57
x
|
2.5
x
|
2.77
x
|
2.31
x
|
3.62
x
|
3.77
x
|
3.84
x
|
3.86
x
|
EV / EBITDA
|
16.6
x
|
14.5
x
|
14.9
x
|
12.5
x
|
12.7
x
|
11.8
x
|
11.9
x
|
11.4
x
|
EV / FCF
|
-9.34
x
|
-13
x
|
-32.5
x
|
-28.5
x
|
-332
x
|
-69.3
x
|
-233
x
|
-637
x
|
FCF Yield
|
-10.7%
|
-7.66%
|
-3.07%
|
-3.51%
|
-0.3%
|
-1.44%
|
-0.43%
|
-0.16%
|
Price to Book
|
-
|
-
|
2.04
x
|
2.04
x
|
1.99
x
|
1.97
x
|
1.9
x
|
1.81
x
|
Nbr of stocks (in thousands)
|
89,980
|
95,930
|
96,434
|
96,228
|
97,562
|
98,822
|
-
|
-
|
Reference price
2 |
45.22
|
27.02
|
34.81
|
38.70
|
40.63
|
43.46
|
43.46
|
43.46
|
Announcement Date
|
11/19/19
|
11/30/20
|
11/18/21
|
11/17/22
|
11/21/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,592
|
1,954
|
2,157
|
2,906
|
1,963
|
2,042
|
2,069
|
2,143
|
EBITDA
1 |
245.7
|
336.3
|
399.7
|
535.7
|
559.9
|
652.3
|
664.9
|
726.9
|
EBIT
1 |
153.9
|
216.4
|
288.4
|
406.5
|
407
|
494.6
|
484.4
|
522.1
|
Operating Margin
|
5.94%
|
11.08%
|
13.37%
|
13.99%
|
20.73%
|
24.22%
|
23.42%
|
24.36%
|
Earnings before Tax (EBT)
1 |
118.1
|
172.7
|
234.4
|
342.9
|
310.1
|
388.1
|
359.5
|
376.6
|
Net income
1 |
169.5
|
193.9
|
117.9
|
274.9
|
264.7
|
287.5
|
281.9
|
305.1
|
Net margin
|
6.54%
|
9.93%
|
5.47%
|
9.46%
|
13.49%
|
14.08%
|
13.63%
|
14.24%
|
EPS
2 |
1.890
|
2.040
|
1.220
|
2.850
|
2.710
|
2.975
|
2.850
|
3.068
|
Free Cash Flow
1 |
-435.9
|
-374.5
|
-183.3
|
-235.7
|
-21.37
|
-111
|
-34
|
-13
|
FCF margin
|
-16.82%
|
-19.17%
|
-8.5%
|
-8.11%
|
-1.09%
|
-5.44%
|
-1.64%
|
-0.61%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.190
|
1.270
|
1.360
|
1.478
|
1.590
|
1.688
|
1.810
|
1.938
|
Announcement Date
|
11/19/19
|
11/30/20
|
11/18/21
|
11/17/22
|
11/21/23
|
-
|
-
|
-
|
Fiscal Period: September |
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 |
675.8
|
912.3
|
552.3
|
765.5
|
723.6
|
644
|
264.1
|
331.3
|
467.2
|
657.9
|
288
|
412
|
EBITDA
1 |
187.3
|
170.3
|
62.68
|
115.5
|
209.5
|
203.3
|
43.61
|
103.6
|
176.1
|
210.3
|
66
|
183
|
EBIT
1 |
156.9
|
138.9
|
29.81
|
80.91
|
172.8
|
165.2
|
4.734
|
64.29
|
135.8
|
170.2
|
18
|
164
|
Operating Margin
|
23.21%
|
15.22%
|
5.4%
|
10.57%
|
23.88%
|
25.65%
|
1.79%
|
19.4%
|
29.07%
|
25.87%
|
6.25%
|
39.81%
|
Earnings before Tax (EBT)
1 |
141.5
|
124.1
|
12.69
|
64.63
|
148
|
139.7
|
-19.67
|
42.09
|
110.7
|
154
|
-1
|
116
|
Net income
1 |
111.3
|
96.04
|
13.05
|
54.52
|
115.9
|
110.2
|
1.532
|
37.02
|
89.41
|
120.8
|
-3
|
103
|
Net margin
|
16.47%
|
10.53%
|
2.36%
|
7.12%
|
16.02%
|
17.12%
|
0.58%
|
11.17%
|
19.14%
|
18.36%
|
-1.04%
|
25%
|
EPS
2 |
1.160
|
1.000
|
0.1400
|
0.5600
|
1.190
|
1.130
|
0.0200
|
0.3800
|
0.9100
|
1.220
|
-0.0800
|
0.9900
|
Dividend per Share
2 |
0.3625
|
0.3625
|
0.3625
|
0.3900
|
-
|
0.3900
|
0.3900
|
0.4200
|
0.4200
|
-
|
0.4200
|
0.4350
|
Announcement Date
|
2/3/22
|
5/5/22
|
8/4/22
|
11/17/22
|
2/2/23
|
5/4/23
|
8/3/23
|
11/21/23
|
2/6/24
|
5/7/24
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
2,295
|
2,608
|
2,983
|
3,135
|
3,401
|
3,639
|
3,983
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
6.825
x
|
6.523
x
|
5.569
x
|
5.599
x
|
5.213
x
|
5.472
x
|
5.48
x
|
Free Cash Flow
1 |
-436
|
-374
|
-183
|
-236
|
-21.4
|
-111
|
-34
|
-13
|
ROE (net income / shareholders' equity)
|
11.8%
|
10.5%
|
7.2%
|
15.9%
|
14.4%
|
13.7%
|
12.7%
|
12.9%
|
ROA (Net income/ Total Assets)
|
4.11%
|
3.9%
|
2.14%
|
4.59%
|
4.3%
|
4.17%
|
3.85%
|
3.91%
|
Assets
1 |
4,125
|
4,972
|
5,519
|
5,992
|
6,162
|
6,900
|
7,322
|
7,810
|
Book Value Per Share
2 |
-
|
-
|
17.00
|
19.00
|
20.40
|
22.00
|
22.90
|
24.10
|
Cash Flow per Share
2 |
-
|
2.220
|
4.050
|
3.350
|
4.910
|
4.540
|
-
|
5.240
|
Capex
1 |
521
|
470
|
574
|
559
|
454
|
686
|
662
|
681
|
Capex / Sales
|
20.11%
|
24.07%
|
26.63%
|
19.24%
|
23.13%
|
33.58%
|
32%
|
31.79%
|
Announcement Date
|
11/19/19
|
11/30/20
|
11/18/21
|
11/17/22
|
11/21/23
|
-
|
-
|
-
|
Last Close Price
43.46
USD Average target price
48.14
USD Spread / Average Target +10.78% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.51% | 4.29B | | +1.51% | 14.48B | | +24.70% | 10.31B | | +15.34% | 8.99B | | +6.05% | 8.03B | | +8.15% | 7.74B | | +33.95% | 6.04B | | +22.48% | 5.56B | | +3.50% | 5.34B | | -32.79% | 5.2B |
Natural Gas Distribution
|