Market Closed -
Nyse
04:00:02 2024-05-14 pm EDT
|
5-day change
|
1st Jan Change
|
20.32
USD
|
+1.80%
|
|
+7.86%
|
+5.56%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,211
|
15,631
|
16,201
|
19,210
|
12,890
|
14,441
|
-
|
-
|
Enterprise Value (EV)
1 |
32,355
|
34,423
|
33,957
|
40,950
|
38,342
|
39,494
|
39,346
|
39,096
|
P/E ratio
|
44.2
x
|
336
x
|
-39.8
x
|
-35.1
x
|
55
x
|
10.6
x
|
9.82
x
|
9.47
x
|
Yield
|
2.76%
|
2.43%
|
2.48%
|
2.23%
|
3.48%
|
3.43%
|
3.54%
|
3.69%
|
Capitalization / Revenue
|
1.3
x
|
1.62
x
|
1.45
x
|
1.52
x
|
1.02
x
|
1.12
x
|
1.07
x
|
1.03
x
|
EV / Revenue
|
3.18
x
|
3.56
x
|
3.05
x
|
3.25
x
|
3.03
x
|
3.06
x
|
2.92
x
|
2.78
x
|
EV / EBITDA
|
10.1
x
|
9.57
x
|
9.43
x
|
12.1
x
|
11.4
x
|
11.7
x
|
10.5
x
|
9.89
x
|
EV / FCF
|
44.6
x
|
40.3
x
|
-159
x
|
-22.3
x
|
-8.18
x
|
-71.3
x
|
320
x
|
161
x
|
FCF Yield
|
2.24%
|
2.48%
|
-0.63%
|
-4.48%
|
-12.2%
|
-1.4%
|
0.31%
|
0.62%
|
Price to Book
|
4.41
x
|
5.94
x
|
5.79
x
|
7.88
x
|
5.18
x
|
4.43
x
|
3.24
x
|
2.49
x
|
Nbr of stocks (in thousands)
|
663,893
|
665,131
|
666,714
|
667,950
|
669,629
|
710,667
|
-
|
-
|
Reference price
2 |
19.90
|
23.50
|
24.30
|
28.76
|
19.25
|
20.32
|
20.32
|
20.32
|
Announcement Date
|
2/28/20
|
2/25/21
|
2/24/22
|
2/27/23
|
2/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,189
|
9,660
|
11,141
|
12,617
|
12,668
|
12,891
|
13,491
|
14,038
|
EBITDA
1 |
3,198
|
3,596
|
3,601
|
3,394
|
3,377
|
3,383
|
3,731
|
3,952
|
EBIT
1 |
2,153
|
2,528
|
2,545
|
2,341
|
2,249
|
2,616
|
2,673
|
2,994
|
Operating Margin
|
21.13%
|
26.17%
|
22.84%
|
18.55%
|
17.75%
|
20.29%
|
19.81%
|
21.33%
|
Earnings before Tax (EBT)
1 |
1,001
|
488
|
-1,064
|
-169
|
104
|
1,835
|
1,875
|
2,125
|
Net income
1 |
303
|
46
|
-409
|
-546
|
249
|
1,408
|
1,549
|
1,717
|
Net margin
|
2.97%
|
0.48%
|
-3.67%
|
-4.33%
|
1.97%
|
10.92%
|
11.48%
|
12.23%
|
EPS
2 |
0.4500
|
0.0700
|
-0.6100
|
-0.8200
|
0.3500
|
1.920
|
2.070
|
2.145
|
Free Cash Flow
1 |
726
|
855
|
-214
|
-1,836
|
-4,690
|
-554
|
123
|
243
|
FCF margin
|
7.13%
|
8.85%
|
-1.92%
|
-14.55%
|
-37.02%
|
-4.3%
|
0.91%
|
1.73%
|
FCF Conversion (EBITDA)
|
22.7%
|
23.78%
|
-
|
-
|
-
|
-
|
3.3%
|
6.15%
|
FCF Conversion (Net income)
|
239.6%
|
1,858.7%
|
-
|
-
|
-
|
-
|
7.94%
|
14.15%
|
Dividend per Share
2 |
0.5500
|
0.5700
|
0.6020
|
0.6400
|
0.6702
|
0.6967
|
0.7192
|
0.7492
|
Announcement Date
|
2/28/20
|
2/25/21
|
2/24/22
|
2/27/23
|
2/26/24
|
-
|
-
|
-
|
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 |
2,770
|
2,852
|
3,078
|
3,627
|
3,060
|
3,239
|
3,027
|
3,434
|
2,968
|
3,085
|
3,090
|
3,474
|
3,507
|
3,467
|
3,360
|
EBITDA
1 |
784
|
717
|
781
|
1,107
|
758
|
812
|
703
|
1,140
|
722
|
856
|
763.3
|
1,062
|
1,299
|
-
|
-
|
EBIT
1 |
523
|
478
|
517
|
841
|
505
|
539
|
426
|
854
|
430
|
544
|
459.5
|
545.6
|
518
|
-
|
-
|
Operating Margin
|
18.88%
|
16.76%
|
16.8%
|
23.19%
|
16.5%
|
16.64%
|
14.07%
|
24.87%
|
14.49%
|
17.63%
|
14.87%
|
15.71%
|
14.77%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-1,529
|
264
|
-160
|
617
|
-890
|
265
|
4
|
414
|
-579
|
277
|
199
|
699
|
1,204
|
-
|
-
|
Net income
|
-632
|
115
|
-179
|
421
|
-903
|
151
|
-39
|
231
|
-94
|
432
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-22.82%
|
4.03%
|
-5.82%
|
11.61%
|
-29.51%
|
4.66%
|
-1.29%
|
6.73%
|
-3.17%
|
14%
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-0.9500
|
0.1600
|
-0.2700
|
0.5900
|
-1.350
|
0.2100
|
-0.0600
|
0.3200
|
-0.1400
|
0.6000
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1505
|
0.1580
|
0.1580
|
0.1580
|
0.1659
|
0.1659
|
0.1659
|
0.1659
|
0.1725
|
-
|
0.1713
|
0.1713
|
0.1763
|
-
|
-
|
Announcement Date
|
2/24/22
|
5/5/22
|
8/4/22
|
11/4/22
|
2/27/23
|
5/4/23
|
8/3/23
|
11/2/23
|
2/26/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
19,144
|
18,792
|
17,756
|
21,740
|
25,452
|
25,053
|
24,905
|
24,655
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.986
x
|
5.226
x
|
4.931
x
|
6.405
x
|
7.537
x
|
7.407
x
|
6.676
x
|
6.239
x
|
Free Cash Flow
1 |
726
|
855
|
-214
|
-1,836
|
-4,690
|
-554
|
123
|
243
|
ROE (net income / shareholders' equity)
|
29.2%
|
34.2%
|
-15.1%
|
42.5%
|
50.8%
|
51%
|
35.5%
|
30.1%
|
ROA (Net income/ Total Assets)
|
2.74%
|
2.82%
|
-1.21%
|
3.12%
|
3.01%
|
3.2%
|
3.2%
|
3.24%
|
Assets
1 |
11,051
|
1,632
|
33,785
|
-17,511
|
8,269
|
43,998
|
48,342
|
52,972
|
Book Value Per Share
2 |
4.510
|
3.960
|
4.200
|
3.650
|
3.720
|
4.590
|
6.260
|
8.150
|
Cash Flow per Share
2 |
3.700
|
4.120
|
2.860
|
4.060
|
4.540
|
4.310
|
4.450
|
4.610
|
Capex
1 |
2,405
|
1,900
|
2,116
|
4,551
|
7,724
|
4,496
|
4,706
|
4,492
|
Capex / Sales
|
23.6%
|
19.67%
|
18.99%
|
36.07%
|
60.97%
|
34.87%
|
34.89%
|
31.99%
|
Announcement Date
|
2/28/20
|
2/25/21
|
2/24/22
|
2/27/23
|
2/26/24
|
-
|
-
|
-
|
Last Close Price
20.32
USD Average target price
21.66
USD Spread / Average Target +6.62% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.56% | 14.44B | | +24.17% | 155B | | +12.25% | 86.06B | | +2.74% | 83B | | +5.43% | 78.96B | | -0.24% | 73.77B | | +86.28% | 68.64B | | +11.78% | 47.86B | | +12.43% | 44.29B | | 0.00% | 45.4B |
Other Electric Utilities
|