Market Closed -
Nyse
04:00:02 2024-05-31 pm EDT
|
5-day change
|
1st Jan Change
|
227.9
USD
|
+0.13%
|
|
-0.35%
|
+16.26%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,655
|
8,425
|
7,793
|
8,051
|
10,289
|
12,049
|
-
|
-
|
Enterprise Value (EV)
1 |
8,655
|
8,425
|
7,793
|
8,051
|
10,289
|
12,049
|
12,049
|
12,049
|
P/E ratio
|
12
x
|
10.8
x
|
-108
x
|
-7.22
x
|
3.75
x
|
7.81
x
|
6.67
x
|
6.05
x
|
Yield
|
0.69%
|
0.84%
|
0.85%
|
0.8%
|
0.78%
|
0.69%
|
0.71%
|
0.71%
|
Capitalization / Revenue
|
2.56
x
|
2.06
x
|
1.31
x
|
1.12
x
|
1.38
x
|
1.13
x
|
1.04
x
|
0.98
x
|
EV / Revenue
|
2.56
x
|
2.06
x
|
1.31
x
|
1.12
x
|
1.38
x
|
1.13
x
|
1.04
x
|
0.98
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.63
x
|
1.2
x
|
1.28
x
|
1.76
x
|
1.19
x
|
1.19
x
|
1.03
x
|
0.88
x
|
Nbr of stocks (in thousands)
|
44,152
|
50,810
|
46,020
|
43,702
|
52,495
|
52,879
|
-
|
-
|
Reference price
2 |
196.0
|
165.8
|
169.3
|
184.2
|
196.0
|
227.9
|
227.9
|
227.9
|
Announcement Date
|
2/4/20
|
1/26/21
|
1/25/22
|
1/31/23
|
1/30/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,381
|
4,096
|
5,939
|
7,196
|
7,468
|
10,618
|
11,605
|
12,247
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,026
|
1,046
|
-66.57
|
-1,170
|
3,183
|
3,024
|
3,042
|
3,356
|
Operating Margin
|
30.34%
|
25.54%
|
-1.12%
|
-16.27%
|
42.63%
|
28.48%
|
26.21%
|
27.4%
|
Earnings before Tax (EBT)
1 |
-
|
995.9
|
-114.1
|
-1,219
|
3,110
|
2,255
|
2,755
|
3,191
|
Net income
1 |
712
|
731.5
|
-73.42
|
-1,097
|
2,526
|
1,526
|
1,690
|
1,960
|
Net margin
|
21.06%
|
17.86%
|
-1.24%
|
-15.24%
|
33.82%
|
14.37%
|
14.56%
|
16%
|
EPS
2 |
16.29
|
15.31
|
-1.570
|
-25.50
|
52.27
|
29.18
|
34.15
|
37.68
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.360
|
1.400
|
1.440
|
1.480
|
1.520
|
1.562
|
1.628
|
1.620
|
Announcement Date
|
2/4/20
|
1/26/21
|
1/25/22
|
1/31/23
|
1/30/24
|
-
|
-
|
-
|
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 |
1,117
|
2,165
|
1,864
|
1,822
|
1,346
|
2,264
|
2,196
|
1,421
|
1,587
|
3,200
|
2,861
|
2,035
|
1,803
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,458
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
91.84%
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
306.9
|
-434.2
|
-297.3
|
-1,186
|
698.7
|
869.2
|
380.7
|
425.8
|
1,434
|
633.8
|
859.6
|
291.6
|
600.9
|
864.6
|
-
|
Net income
1 |
210.9
|
-394.4
|
-324.9
|
-825.3
|
448.1
|
564.1
|
191
|
194
|
1,577
|
364.8
|
561.2
|
171.3
|
418.9
|
529.2
|
596.4
|
Net margin
|
18.89%
|
-18.22%
|
-17.43%
|
-45.31%
|
33.3%
|
24.92%
|
8.7%
|
13.65%
|
99.35%
|
11.4%
|
19.61%
|
8.42%
|
23.23%
|
-
|
-
|
EPS
2 |
4.650
|
-9.100
|
-7.530
|
-19.27
|
10.27
|
12.91
|
4.090
|
3.800
|
30.43
|
6.940
|
10.16
|
4.124
|
8.026
|
11.32
|
-
|
Dividend per Share
2 |
0.3600
|
0.3700
|
0.3700
|
0.3700
|
0.3700
|
0.3800
|
0.3800
|
0.3800
|
0.3800
|
-
|
0.3900
|
0.3900
|
0.3900
|
0.4200
|
0.4200
|
Announcement Date
|
1/25/22
|
5/3/22
|
7/25/22
|
11/1/22
|
1/31/23
|
5/2/23
|
7/25/23
|
11/1/23
|
1/30/24
|
4/30/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
8%
|
0.2%
|
1.3%
|
6.3%
|
24.7%
|
20.2%
|
16.6%
|
16.1%
|
ROA (Net income/ Total Assets)
|
3.16%
|
2.56%
|
0.25%
|
0.9%
|
5.9%
|
18.2%
|
13.6%
|
-
|
Assets
1 |
22,503
|
28,576
|
-29,145
|
-122,517
|
42,780
|
8,367
|
12,435
|
-
|
Book Value Per Share
2 |
121.0
|
138.0
|
132.0
|
105.0
|
165.0
|
191.0
|
222.0
|
258.0
|
Cash Flow per Share
2 |
-
|
42.20
|
26.20
|
37.30
|
40.20
|
75.30
|
80.40
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/4/20
|
1/26/21
|
1/25/22
|
1/31/23
|
1/30/24
|
-
|
-
|
-
|
Last Close Price
227.9
USD Average target price
266.8
USD Spread / Average Target +17.10% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.26% | 12.05B | | +22.07% | 66.3B | | +5.50% | 29.85B | | +13.36% | 2.24B | | +15.38% | 1.91B | | +13.01% | 1.06B | | +38.44% | 612M | | -28.76% | 493M | | +16.37% | 471M | | +2.86% | 335M |
Property & Casualty Reinsurance
|