Market Closed -
Nyse
04:00:02 2024-06-07 pm EDT
|
5-day change
|
1st Jan Change
|
49.31
USD
|
-3.01%
|
|
-1.83%
|
-19.38%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,413
|
5,065
|
7,275
|
5,889
|
-
|
-
|
Enterprise Value (EV)
1 |
11,041
|
6,376
|
8,454
|
7,440
|
7,329
|
6,724
|
P/E ratio
|
68.8
x
|
25.6
x
|
31.9
x
|
30.8
x
|
17.7
x
|
15.1
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.31
x
|
0.56
x
|
0.74
x
|
0.52
x
|
0.48
x
|
0.46
x
|
EV / Revenue
|
1.39
x
|
0.71
x
|
0.86
x
|
0.66
x
|
0.6
x
|
0.52
x
|
EV / EBITDA
|
18.1
x
|
8.76
x
|
11.4
x
|
9.23
x
|
7.99
x
|
6.72
x
|
EV / FCF
|
53.9
x
|
26.6
x
|
28
x
|
33.3
x
|
22.2
x
|
17.8
x
|
FCF Yield
|
1.86%
|
3.76%
|
3.57%
|
3.01%
|
4.51%
|
5.62%
|
Price to Book
|
4.43
x
|
1.92
x
|
2.5
x
|
1.87
x
|
1.77
x
|
1.52
x
|
Nbr of stocks (in thousands)
|
114,643
|
118,639
|
118,955
|
119,432
|
-
|
-
|
Reference price
2 |
90.83
|
42.69
|
61.16
|
49.31
|
49.31
|
49.31
|
Announcement Date
|
2/15/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,195
|
7,940
|
8,993
|
9,778
|
11,220
|
12,199
|
12,849
|
EBITDA
1 |
-
|
611
|
728
|
741
|
806.1
|
917
|
1,000
|
EBIT
1 |
-
|
254
|
416
|
450
|
494
|
584.4
|
633.2
|
Operating Margin
|
-
|
3.2%
|
4.63%
|
4.6%
|
4.4%
|
4.79%
|
4.93%
|
Earnings before Tax (EBT)
1 |
-
|
153
|
264
|
266
|
249.1
|
453.7
|
542
|
Net income
1 |
-22
|
153
|
197
|
229
|
181.8
|
332.3
|
414
|
Net margin
|
-0.36%
|
1.93%
|
2.19%
|
2.34%
|
1.62%
|
2.72%
|
3.22%
|
EPS
2 |
-
|
1.320
|
1.670
|
1.920
|
1.599
|
2.790
|
3.271
|
Free Cash Flow
1 |
-
|
205
|
240
|
302
|
223.7
|
330.6
|
378
|
FCF margin
|
-
|
2.58%
|
2.67%
|
3.09%
|
1.99%
|
2.71%
|
2.94%
|
FCF Conversion (EBITDA)
|
-
|
33.55%
|
32.97%
|
40.76%
|
27.75%
|
36.05%
|
37.79%
|
FCF Conversion (Net income)
|
-
|
133.99%
|
121.83%
|
131.88%
|
123.05%
|
99.49%
|
91.3%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/19/21
|
2/15/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
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 |
2,262
|
2,083
|
2,156
|
2,287
|
2,467
|
2,323
|
2,394
|
2,471
|
2,590
|
2,456
|
2,641
|
2,870
|
3,007
|
2,963
|
3,072
|
EBITDA
1 |
167
|
155
|
176
|
192
|
205
|
158
|
190
|
200
|
193
|
154
|
186.3
|
227.5
|
243.2
|
202.4
|
231.4
|
EBIT
1 |
79
|
83
|
97
|
107
|
143
|
92
|
127
|
110
|
124
|
75
|
113.1
|
149.2
|
159
|
119
|
146
|
Operating Margin
|
3.49%
|
3.98%
|
4.5%
|
4.68%
|
5.8%
|
3.96%
|
5.3%
|
4.45%
|
4.79%
|
3.05%
|
4.28%
|
5.2%
|
5.29%
|
4.02%
|
4.75%
|
Earnings before Tax (EBT)
1 |
70
|
49
|
73
|
83
|
59
|
29
|
86
|
83
|
68
|
-46
|
87.9
|
114.1
|
131.4
|
87.6
|
121.9
|
Net income
1 |
56
|
37
|
51
|
63
|
46
|
25
|
65
|
66
|
73
|
-37
|
57.7
|
80.08
|
91.3
|
66.45
|
93.35
|
Net margin
|
2.48%
|
1.78%
|
2.37%
|
2.75%
|
1.86%
|
1.08%
|
2.72%
|
2.67%
|
2.82%
|
-1.51%
|
2.18%
|
2.79%
|
3.04%
|
2.24%
|
3.04%
|
EPS
2 |
0.4800
|
0.3200
|
0.4400
|
0.5300
|
0.3900
|
0.2100
|
0.5400
|
0.5500
|
0.6100
|
-0.3100
|
0.4953
|
0.6861
|
0.7803
|
0.5600
|
0.7750
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/15/22
|
5/4/22
|
8/2/22
|
11/8/22
|
2/14/23
|
5/9/23
|
8/2/23
|
11/7/23
|
2/13/24
|
5/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
628
|
1,311
|
1,179
|
1,551
|
1,440
|
835
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
1.028
x
|
1.801
x
|
1.591
x
|
1.924
x
|
1.57
x
|
0.8345
x
|
Free Cash Flow
1 |
-
|
205
|
240
|
302
|
224
|
331
|
378
|
ROE (net income / shareholders' equity)
|
-
|
9.35%
|
13.4%
|
11.1%
|
10.8%
|
12.5%
|
11.8%
|
ROA (Net income/ Total Assets)
|
-
|
3.5%
|
4.08%
|
3.3%
|
3%
|
3.44%
|
-
|
Assets
1 |
-
|
4,368
|
4,834
|
6,939
|
6,055
|
9,658
|
-
|
Book Value Per Share
2 |
-
|
20.50
|
22.30
|
24.50
|
26.40
|
27.80
|
32.50
|
Cash Flow per Share
2 |
-
|
3.940
|
4.610
|
4.670
|
4.500
|
5.820
|
6.620
|
Capex
1 |
-
|
250
|
342
|
274
|
322
|
377
|
376
|
Capex / Sales
|
-
|
3.15%
|
3.8%
|
2.8%
|
2.87%
|
3.09%
|
2.93%
|
Announcement Date
|
3/19/21
|
2/15/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
Last Close Price
49.31
USD Average target price
68
USD Spread / Average Target +37.90% Consensus |
1st Jan change
|
Capi.
|
---|
| -19.38% | 5.89B | | -12.46% | 118B | | -2.07% | 60.96B | | -11.94% | 49.86B | | -1.36% | 17.72B | | +35.12% | 9.14B | | -49.30% | 9.05B | | -26.63% | 5.93B | | +26.91% | 5.43B | | +0.25% | 4.27B |
Other Air Freight & Logistics
|