Market Closed -
Nyse
04:02:27 2024-06-07 pm EDT
|
5-day change
|
1st Jan Change
|
100.9
USD
|
+2.69%
|
|
+0.72%
|
-7.74%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
101,450
|
100,823
|
102,360
|
69,104
|
60,379
|
55,812
|
-
|
-
|
Enterprise Value (EV)
1 |
119,410
|
114,984
|
115,159
|
81,150
|
70,428
|
60,776
|
59,744
|
59,991
|
P/E ratio
|
22.6
x
|
18.9
x
|
17.6
x
|
11.8
x
|
-8.66
x
|
16.3
x
|
13.5
x
|
12.4
x
|
Yield
|
3.26%
|
3.36%
|
3.33%
|
4.97%
|
5.49%
|
3.42%
|
3.45%
|
3.98%
|
Capitalization / Revenue
|
3.16
x
|
3.13
x
|
2.9
x
|
2.02
x
|
1.85
x
|
2.36
x
|
2.28
x
|
2.21
x
|
EV / Revenue
|
3.72
x
|
3.57
x
|
3.26
x
|
2.37
x
|
2.16
x
|
2.57
x
|
2.44
x
|
2.38
x
|
EV / EBITDA
|
14.2
x
|
13.1
x
|
12.4
x
|
9.07
x
|
8.64
x
|
9.33
x
|
8.63
x
|
8.42
x
|
EV / FCF
|
22.2
x
|
17.4
x
|
19.7
x
|
21.1
x
|
13.9
x
|
16.2
x
|
16.7
x
|
19
x
|
FCF Yield
|
4.5%
|
5.75%
|
5.08%
|
4.73%
|
7.19%
|
6.19%
|
5.97%
|
5.27%
|
Price to Book
|
10.1
x
|
7.81
x
|
6.72
x
|
4.61
x
|
12.4
x
|
9.67
x
|
7.02
x
|
5.54
x
|
Nbr of stocks (in thousands)
|
575,051
|
576,822
|
576,253
|
576,253
|
552,317
|
553,361
|
-
|
-
|
Reference price
2 |
176.4
|
174.8
|
177.6
|
119.9
|
109.3
|
100.9
|
100.9
|
100.9
|
Announcement Date
|
1/28/20
|
1/26/21
|
1/25/22
|
1/24/23
|
1/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
32,136
|
32,184
|
35,355
|
34,229
|
32,681
|
23,633
|
24,467
|
25,231
|
EBITDA
1 |
8,417
|
8,755
|
9,284
|
8,947
|
8,147
|
6,516
|
6,925
|
7,123
|
EBIT
1 |
6,824
|
6,844
|
7,369
|
7,116
|
6,388
|
5,012
|
5,456
|
5,748
|
Operating Margin
|
21.23%
|
21.27%
|
20.84%
|
20.79%
|
19.55%
|
21.21%
|
22.3%
|
22.78%
|
Earnings before Tax (EBT)
1 |
5,712
|
6,711
|
7,204
|
6,392
|
-9,688
|
4,556
|
5,105
|
5,597
|
Net income
1 |
4,570
|
5,384
|
5,921
|
5,777
|
-6,995
|
3,420
|
4,089
|
4,457
|
Net margin
|
14.22%
|
16.73%
|
16.75%
|
16.88%
|
-21.4%
|
14.47%
|
16.71%
|
17.66%
|
EPS
2 |
7.810
|
9.250
|
10.12
|
10.18
|
-12.63
|
6.176
|
7.484
|
8.108
|
Free Cash Flow
1 |
5,371
|
6,612
|
5,851
|
3,842
|
5,065
|
3,762
|
3,568
|
3,161
|
FCF margin
|
16.71%
|
20.54%
|
16.55%
|
11.22%
|
15.5%
|
15.92%
|
14.58%
|
12.53%
|
FCF Conversion (EBITDA)
|
63.81%
|
75.52%
|
63.02%
|
42.94%
|
62.17%
|
57.74%
|
51.53%
|
44.38%
|
FCF Conversion (Net income)
|
117.53%
|
122.81%
|
98.82%
|
66.51%
|
-
|
110.01%
|
87.26%
|
70.93%
|
Dividend per Share
2 |
5.760
|
5.880
|
5.920
|
5.960
|
6.000
|
3.445
|
3.483
|
4.013
|
Announcement Date
|
1/28/20
|
1/26/21
|
1/25/22
|
1/24/23
|
1/23/24
|
-
|
-
|
-
|
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 |
8,612
|
8,829
|
8,702
|
8,619
|
8,079
|
8,031
|
8,325
|
8,312
|
8,013
|
8,003
|
5,865
|
6,077
|
5,870
|
5,864
|
5,999
|
EBITDA
1 |
2,123
|
2,100
|
2,288
|
2,305
|
2,004
|
1,813
|
1,963
|
2,325
|
2,046
|
2,096
|
1,491
|
1,748
|
1,532
|
1,677
|
1,695
|
EBIT
1 |
1,616
|
1,641
|
1,826
|
1,855
|
1,544
|
1,376
|
1,545
|
1,859
|
1,608
|
1,690
|
1,159
|
1,395
|
1,208
|
1,328
|
1,302
|
Operating Margin
|
18.76%
|
18.59%
|
20.98%
|
21.52%
|
19.11%
|
17.13%
|
18.56%
|
22.37%
|
20.07%
|
21.12%
|
19.77%
|
22.95%
|
20.58%
|
22.65%
|
21.7%
|
Earnings before Tax (EBT)
1 |
1,564
|
1,603
|
60
|
4,132
|
597
|
1,189
|
-9,023
|
-2,854
|
1,000
|
1,237
|
1,138
|
1,321
|
1,116
|
1,416
|
1,246
|
Net income
1 |
1,339
|
1,299
|
78
|
3,859
|
541
|
976
|
-6,841
|
-2,075
|
945
|
928
|
902.8
|
1,049
|
935.5
|
1,142
|
1,005
|
Net margin
|
15.55%
|
14.71%
|
0.9%
|
44.77%
|
6.7%
|
12.15%
|
-82.17%
|
-24.96%
|
11.79%
|
11.6%
|
15.39%
|
17.27%
|
15.94%
|
19.48%
|
16.75%
|
EPS
2 |
2.310
|
2.260
|
0.1400
|
6.770
|
0.9800
|
1.760
|
-12.35
|
-3.740
|
1.700
|
1.670
|
1.654
|
1.931
|
1.724
|
2.049
|
1.801
|
Dividend per Share
2 |
1.480
|
1.490
|
1.480
|
1.490
|
1.490
|
1.500
|
1.500
|
-
|
1.500
|
-
|
0.7000
|
0.7000
|
0.7000
|
0.7945
|
0.7945
|
Announcement Date
|
1/25/22
|
4/26/22
|
7/26/22
|
10/25/22
|
1/24/23
|
4/25/23
|
7/25/23
|
10/24/23
|
1/23/24
|
4/30/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
17,960
|
14,161
|
12,799
|
12,046
|
10,049
|
4,964
|
3,932
|
4,179
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.134
x
|
1.617
x
|
1.379
x
|
1.346
x
|
1.233
x
|
0.7618
x
|
0.5678
x
|
0.5867
x
|
Free Cash Flow
1 |
5,371
|
6,612
|
5,851
|
3,842
|
5,065
|
3,762
|
3,568
|
3,161
|
ROE (net income / shareholders' equity)
|
45.8%
|
46.7%
|
42.2%
|
38.4%
|
52.2%
|
88.3%
|
75.7%
|
61.7%
|
ROA (Net income/ Total Assets)
|
11.3%
|
11.7%
|
12.5%
|
12.4%
|
-14.4%
|
7.63%
|
8.7%
|
9.57%
|
Assets
1 |
40,580
|
46,001
|
47,208
|
46,763
|
48,517
|
44,822
|
46,984
|
46,577
|
Book Value Per Share
2 |
17.50
|
22.40
|
26.40
|
26.00
|
8.790
|
10.40
|
14.40
|
18.20
|
Cash Flow per Share
2 |
12.10
|
13.90
|
12.70
|
9.850
|
12.10
|
7.570
|
9.330
|
10.80
|
Capex
1 |
1,699
|
1,501
|
1,603
|
1,749
|
1,615
|
1,302
|
1,336
|
1,343
|
Capex / Sales
|
5.29%
|
4.66%
|
4.53%
|
5.11%
|
4.94%
|
5.51%
|
5.46%
|
5.32%
|
Announcement Date
|
1/28/20
|
1/26/21
|
1/25/22
|
1/24/23
|
1/23/24
|
-
|
-
|
-
|
Last Close Price
100.9
USD Average target price
107.2
USD Spread / Average Target +6.33% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.74% | 55.81B | | +14.68% | 893B | | +3.75% | 248B | | -0.44% | 136B | | +60.77% | 96.68B | | -8.22% | 71.74B | | +32.82% | 35.41B | | -40.96% | 30.22B | | +68.24% | 29.76B | | +8.46% | 28.61B |
Consumer Goods Conglomerates
|