Market Closed -
Nyse
04:00:01 2024-06-07 pm EDT
|
5-day change
|
1st Jan Change
|
200.6
USD
|
-0.59%
|
|
-4.83%
|
+11.98%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
48,347
|
49,838
|
69,817
|
64,396
|
72,137
|
80,480
|
-
|
-
|
Enterprise Value (EV)
1 |
58,284
|
63,095
|
83,104
|
79,029
|
87,908
|
96,293
|
96,155
|
95,484
|
P/E ratio
|
29.1
x
|
33.5
x
|
38.9
x
|
29.1
x
|
31.6
x
|
27.6
x
|
25.3
x
|
22.3
x
|
Yield
|
1.8%
|
1.85%
|
1.38%
|
1.66%
|
1.56%
|
1.5%
|
1.59%
|
1.65%
|
Capitalization / Revenue
|
3.13
x
|
3.27
x
|
3.89
x
|
3.27
x
|
3.53
x
|
3.73
x
|
3.47
x
|
3.28
x
|
EV / Revenue
|
3.77
x
|
4.15
x
|
4.63
x
|
4.01
x
|
4.3
x
|
4.46
x
|
4.14
x
|
3.89
x
|
EV / EBITDA
|
13.3
x
|
14.6
x
|
16.5
x
|
14.3
x
|
14.9
x
|
14.8
x
|
13.6
x
|
12.5
x
|
EV / FCF
|
28.3
x
|
23.8
x
|
32.8
x
|
40
x
|
46.2
x
|
45.5
x
|
33.7
x
|
28
x
|
FCF Yield
|
3.53%
|
4.21%
|
3.04%
|
2.5%
|
2.16%
|
2.2%
|
2.96%
|
3.57%
|
Price to Book
|
6.89
x
|
6.73
x
|
9.85
x
|
9.51
x
|
10.6
x
|
10.4
x
|
9.11
x
|
8.21
x
|
Nbr of stocks (in thousands)
|
424,241
|
422,606
|
418,316
|
410,477
|
402,775
|
401,297
|
-
|
-
|
Reference price
2 |
114.0
|
117.9
|
166.9
|
156.9
|
179.1
|
200.6
|
200.6
|
200.6
|
Announcement Date
|
2/13/20
|
2/18/21
|
2/2/22
|
2/1/23
|
2/12/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
15,455
|
15,218
|
17,931
|
19,698
|
20,426
|
21,575
|
23,222
|
24,517
|
EBITDA
1 |
4,383
|
4,321
|
5,032
|
5,512
|
5,899
|
6,488
|
7,076
|
7,609
|
EBIT
1 |
2,809
|
2,650
|
3,033
|
3,474
|
3,828
|
4,311
|
4,746
|
5,182
|
Operating Margin
|
18.18%
|
17.41%
|
16.91%
|
17.64%
|
18.74%
|
19.98%
|
20.44%
|
21.14%
|
Earnings before Tax (EBT)
1 |
2,105
|
1,893
|
2,349
|
2,918
|
3,021
|
3,692
|
4,100
|
4,592
|
Net income
1 |
1,670
|
1,496
|
1,816
|
2,238
|
2,304
|
2,864
|
3,146
|
3,528
|
Net margin
|
10.81%
|
9.83%
|
10.13%
|
11.36%
|
11.28%
|
13.27%
|
13.55%
|
14.39%
|
EPS
2 |
3.910
|
3.520
|
4.290
|
5.390
|
5.660
|
7.259
|
7.913
|
9.010
|
Free Cash Flow
1 |
2,056
|
2,656
|
2,530
|
1,976
|
1,902
|
2,116
|
2,851
|
3,413
|
FCF margin
|
13.3%
|
17.45%
|
14.11%
|
10.03%
|
9.31%
|
9.81%
|
12.28%
|
13.92%
|
FCF Conversion (EBITDA)
|
46.91%
|
61.47%
|
50.28%
|
35.85%
|
32.24%
|
32.62%
|
40.29%
|
44.85%
|
FCF Conversion (Net income)
|
123.11%
|
177.54%
|
139.32%
|
88.29%
|
82.55%
|
73.9%
|
90.62%
|
96.75%
|
Dividend per Share
2 |
2.050
|
2.180
|
2.300
|
2.600
|
2.800
|
3.017
|
3.185
|
3.310
|
Announcement Date
|
2/13/20
|
2/18/21
|
2/2/22
|
2/1/23
|
2/12/24
|
-
|
-
|
-
|
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 |
4,678
|
4,661
|
5,027
|
5,075
|
4,935
|
4,892
|
5,119
|
5,198
|
5,217
|
5,159
|
5,424
|
5,515
|
5,471
|
5,761
|
6,144
|
EBITDA
1 |
1,249
|
1,285
|
1,415
|
1,453
|
1,359
|
1,333
|
1,467
|
1,541
|
1,558
|
1,528
|
1,638
|
1,696
|
1,640
|
1,674
|
1,838
|
EBIT
1 |
739
|
803
|
907
|
950
|
814
|
828
|
946
|
1,022
|
1,032
|
1,014
|
1,087
|
1,146
|
1,080
|
1,089
|
1,231
|
Operating Margin
|
15.8%
|
17.23%
|
18.04%
|
18.72%
|
16.49%
|
16.93%
|
18.48%
|
19.66%
|
19.78%
|
19.65%
|
20.05%
|
20.79%
|
19.74%
|
18.91%
|
20.04%
|
Earnings before Tax (EBT)
1 |
642
|
671
|
776
|
828
|
643
|
696
|
809
|
872
|
644
|
869
|
925.4
|
989.8
|
939.3
|
900.3
|
1,028
|
Net income
1 |
506
|
513
|
587
|
639
|
499
|
533
|
615
|
663
|
493
|
708
|
719.9
|
766.2
|
718.4
|
691.1
|
803.3
|
Net margin
|
10.82%
|
11.01%
|
11.68%
|
12.59%
|
10.11%
|
10.9%
|
12.01%
|
12.75%
|
9.45%
|
13.72%
|
13.27%
|
13.89%
|
13.13%
|
12%
|
13.07%
|
EPS
2 |
1.200
|
1.230
|
1.410
|
1.540
|
1.210
|
1.300
|
1.510
|
1.630
|
1.220
|
1.750
|
1.790
|
1.909
|
1.792
|
1.778
|
1.989
|
Dividend per Share
2 |
0.5750
|
0.6500
|
0.6500
|
0.6500
|
0.6500
|
0.7000
|
0.7000
|
0.7000
|
0.7000
|
0.7500
|
0.7551
|
0.7551
|
0.7551
|
0.7843
|
0.8098
|
Announcement Date
|
2/2/22
|
4/26/22
|
7/27/22
|
10/26/22
|
2/1/23
|
4/26/23
|
7/25/23
|
10/24/23
|
2/12/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
9,937
|
13,257
|
13,287
|
14,633
|
15,771
|
15,813
|
15,675
|
15,004
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.267
x
|
3.068
x
|
2.641
x
|
2.655
x
|
2.674
x
|
2.437
x
|
2.215
x
|
1.972
x
|
Free Cash Flow
1 |
2,056
|
2,656
|
2,530
|
1,976
|
1,902
|
2,116
|
2,851
|
3,413
|
ROE (net income / shareholders' equity)
|
28.2%
|
20.6%
|
24.9%
|
33.2%
|
33.5%
|
40.1%
|
38.8%
|
39.3%
|
ROA (Net income/ Total Assets)
|
7.47%
|
5.24%
|
6.22%
|
7.68%
|
7.18%
|
8.71%
|
9.02%
|
9.66%
|
Assets
1 |
22,371
|
28,544
|
29,220
|
29,151
|
32,089
|
32,899
|
34,866
|
36,519
|
Book Value Per Share
2 |
16.50
|
17.50
|
16.90
|
16.50
|
17.00
|
19.30
|
22.00
|
24.40
|
Cash Flow per Share
2 |
9.060
|
8.010
|
10.30
|
10.90
|
11.60
|
12.90
|
13.90
|
15.80
|
Capex
1 |
1,818
|
1,632
|
1,904
|
2,587
|
2,895
|
3,135
|
2,847
|
2,629
|
Capex / Sales
|
11.76%
|
10.72%
|
10.62%
|
13.13%
|
14.17%
|
14.53%
|
12.26%
|
10.72%
|
Announcement Date
|
2/13/20
|
2/18/21
|
2/2/22
|
2/1/23
|
2/12/24
|
-
|
-
|
-
|
Last Close Price
200.6
USD Average target price
223.8
USD Spread / Average Target +11.60% Consensus |