Market Closed -
Nyse
04:00:02 2024-06-07 pm EDT
|
5-day change
|
1st Jan Change
|
109.5
USD
|
+1.39%
|
|
+2.36%
|
+25.01%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,356
|
10,897
|
8,882
|
3,834
|
10,158
|
12,738
|
-
|
-
|
Enterprise Value (EV)
1 |
12,245
|
15,550
|
12,194
|
5,906
|
13,663
|
15,863
|
15,584
|
15,481
|
P/E ratio
|
22.3
x
|
153
x
|
26.4
x
|
5.78
x
|
54.7
x
|
34.2
x
|
24.2
x
|
20.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.44
x
|
0.67
x
|
0.69
x
|
0.5
x
|
1.31
x
|
1.54
x
|
1.43
x
|
1.35
x
|
EV / Revenue
|
0.74
x
|
0.96
x
|
0.95
x
|
0.77
x
|
1.76
x
|
1.92
x
|
1.75
x
|
1.65
x
|
EV / EBITDA
|
7.34
x
|
11.2
x
|
9.84
x
|
5.92
x
|
13.7
x
|
12.6
x
|
10.5
x
|
9.41
x
|
EV / FCF
|
27.7
x
|
28.1
x
|
25.7
x
|
15.1
x
|
-16.3
x
|
101
x
|
31.3
x
|
17.5
x
|
FCF Yield
|
3.61%
|
3.56%
|
3.9%
|
6.62%
|
-6.14%
|
0.99%
|
3.2%
|
5.72%
|
Price to Book
|
2.79
x
|
4.49
x
|
7.82
x
|
3.82
x
|
8.03
x
|
7.79
x
|
5.76
x
|
4.5
x
|
Nbr of stocks (in thousands)
|
92,300
|
91,416
|
114,711
|
115,163
|
115,973
|
116,331
|
-
|
-
|
Reference price
2 |
79.70
|
119.2
|
77.43
|
33.29
|
87.59
|
109.5
|
109.5
|
109.5
|
Announcement Date
|
2/10/20
|
2/10/21
|
2/8/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,648
|
16,252
|
12,806
|
7,718
|
7,744
|
8,252
|
8,894
|
9,402
|
EBITDA
1 |
1,668
|
1,393
|
1,239
|
997
|
996
|
1,260
|
1,480
|
1,646
|
EBIT
1 |
881
|
547
|
763
|
605
|
564
|
782
|
965.9
|
1,115
|
Operating Margin
|
5.29%
|
3.37%
|
5.96%
|
7.84%
|
7.28%
|
9.48%
|
10.86%
|
11.86%
|
Earnings before Tax (EBT)
1 |
569
|
148
|
410
|
258
|
260
|
520.8
|
716.6
|
794
|
Net income
1 |
379
|
79
|
336
|
666
|
189
|
389.6
|
544.2
|
618.5
|
Net margin
|
2.28%
|
0.49%
|
2.62%
|
8.63%
|
2.44%
|
4.72%
|
6.12%
|
6.58%
|
EPS
2 |
3.570
|
0.7800
|
2.930
|
5.760
|
1.600
|
3.206
|
4.532
|
5.278
|
Free Cash Flow
1 |
442
|
554
|
475
|
391
|
-839
|
157
|
498.5
|
886
|
FCF margin
|
2.65%
|
3.41%
|
3.71%
|
5.07%
|
-10.83%
|
1.9%
|
5.6%
|
9.42%
|
FCF Conversion (EBITDA)
|
26.5%
|
39.77%
|
38.34%
|
39.22%
|
-
|
12.46%
|
33.68%
|
53.84%
|
FCF Conversion (Net income)
|
116.62%
|
701.27%
|
141.37%
|
58.71%
|
-
|
40.29%
|
91.59%
|
143.25%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/10/20
|
2/10/21
|
2/8/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
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 |
3,361
|
3,473
|
3,232
|
3,042
|
1,831
|
1,907
|
1,917
|
1,980
|
1,940
|
2,018
|
2,082
|
2,095
|
2,050
|
2,138
|
2,217
|
EBITDA
1 |
323
|
321
|
405
|
352
|
262
|
210
|
244
|
278
|
264
|
288
|
335.9
|
333.1
|
302.8
|
322.2
|
392.9
|
EBIT
1 |
204
|
191
|
294
|
238
|
159
|
109
|
137
|
154
|
150
|
171
|
221
|
216
|
180
|
192.1
|
270.2
|
Operating Margin
|
6.07%
|
5.5%
|
9.1%
|
7.82%
|
8.68%
|
5.72%
|
7.15%
|
7.78%
|
7.73%
|
8.47%
|
10.61%
|
10.31%
|
8.78%
|
8.99%
|
12.19%
|
Earnings before Tax (EBT)
1 |
153
|
602
|
188
|
165
|
-28
|
21
|
44
|
117
|
78
|
90
|
153.5
|
142.6
|
111
|
134.4
|
203.2
|
Net income
1 |
122
|
488
|
141
|
131
|
-94
|
14
|
31
|
86
|
58
|
67
|
113.4
|
109
|
84.97
|
108.2
|
151.7
|
Net margin
|
3.63%
|
14.05%
|
4.36%
|
4.31%
|
-5.13%
|
0.73%
|
1.62%
|
4.34%
|
2.99%
|
3.32%
|
5.44%
|
5.2%
|
4.15%
|
5.06%
|
6.84%
|
EPS
2 |
1.050
|
4.220
|
1.220
|
1.130
|
-0.8100
|
0.1300
|
0.2700
|
0.7200
|
0.4900
|
0.5600
|
0.9301
|
0.9107
|
0.7240
|
0.8750
|
1.252
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/8/22
|
5/9/22
|
8/4/22
|
10/31/22
|
2/8/23
|
5/4/23
|
8/4/23
|
10/30/23
|
2/7/24
|
5/3/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,889
|
4,653
|
3,312
|
2,072
|
3,505
|
3,125
|
2,846
|
2,742
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.931
x
|
3.34
x
|
2.673
x
|
2.078
x
|
3.519
x
|
2.48
x
|
1.923
x
|
1.666
x
|
Free Cash Flow
1 |
442
|
554
|
475
|
391
|
-839
|
157
|
498
|
886
|
ROE (net income / shareholders' equity)
|
13.3%
|
7.52%
|
25.5%
|
38%
|
30.4%
|
30%
|
30.4%
|
26.5%
|
ROA (Net income/ Total Assets)
|
3.17%
|
0.52%
|
2.7%
|
8.89%
|
2.75%
|
5.32%
|
6.92%
|
7.6%
|
Assets
1 |
11,939
|
15,149
|
12,440
|
7,493
|
6,880
|
7,329
|
7,860
|
8,138
|
Book Value Per Share
2 |
28.60
|
26.60
|
9.900
|
8.720
|
10.90
|
14.10
|
19.00
|
24.30
|
Cash Flow per Share
2 |
7.460
|
8.680
|
5.750
|
7.100
|
5.880
|
7.550
|
8.970
|
-
|
Capex
1 |
601
|
526
|
313
|
521
|
1,533
|
752
|
686
|
586
|
Capex / Sales
|
3.61%
|
3.24%
|
2.44%
|
6.75%
|
19.8%
|
9.11%
|
7.72%
|
6.24%
|
Announcement Date
|
2/10/20
|
2/10/21
|
2/8/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
109.5
USD Average target price
131.8
USD Spread / Average Target +20.35% Consensus |
1st Jan change
|
Capi.
|
---|
| +25.01% | 12.74B | | +2.62% | 78.84B | | +1.38% | 72.08B | | -.--% | 26.71B | | -12.63% | 11.89B | | +0.68% | 10.18B | | -16.67% | 7.76B | | -13.73% | 6.95B | | -1.94% | 5.69B | | +4.42% | 5.27B |
Other Ground Freight & Logistics
|