Market Closed -
Nyse
04:00:02 2024-06-07 pm EDT
|
5-day change
|
1st Jan Change
|
328.9
USD
|
+0.20%
|
|
-2.83%
|
+11.25%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
81,617
|
98,884
|
111,834
|
124,669
|
150,521
|
160,869
|
-
|
-
|
Enterprise Value (EV)
1 |
110,990
|
126,695
|
140,369
|
149,336
|
172,658
|
189,669
|
187,690
|
185,368
|
P/E ratio
|
13.8
x
|
33.3
x
|
17.5
x
|
19
x
|
14.7
x
|
15.5
x
|
14.8
x
|
13.6
x
|
Yield
|
2.67%
|
2.26%
|
2.11%
|
1.97%
|
1.72%
|
1.65%
|
1.77%
|
1.83%
|
Capitalization / Revenue
|
1.52
x
|
2.37
x
|
2.19
x
|
2.1
x
|
2.24
x
|
2.42
x
|
2.34
x
|
2.23
x
|
EV / Revenue
|
2.06
x
|
3.03
x
|
2.75
x
|
2.51
x
|
2.57
x
|
2.86
x
|
2.73
x
|
2.56
x
|
EV / EBITDA
|
11.5
x
|
21.3
x
|
17.7
x
|
14.8
x
|
11.7
x
|
12.4
x
|
11.8
x
|
11.1
x
|
EV / FCF
|
18.9
x
|
23.7
x
|
23
x
|
23
x
|
15.3
x
|
18.9
x
|
18.2
x
|
16.5
x
|
FCF Yield
|
5.29%
|
4.22%
|
4.35%
|
4.34%
|
6.54%
|
5.29%
|
5.5%
|
6.05%
|
Price to Book
|
5.57
x
|
6.47
x
|
6.72
x
|
7.95
x
|
7.74
x
|
7.7
x
|
6.51
x
|
5.5
x
|
Nbr of stocks (in thousands)
|
552,658
|
543,258
|
540,942
|
520,409
|
509,085
|
489,053
|
-
|
-
|
Reference price
2 |
147.7
|
182.0
|
206.7
|
239.6
|
295.7
|
328.9
|
328.9
|
328.9
|
Announcement Date
|
1/31/20
|
1/29/21
|
1/28/22
|
1/31/23
|
2/5/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
53,800
|
41,748
|
50,971
|
59,427
|
67,060
|
66,401
|
68,862
|
72,273
|
EBITDA
1 |
9,683
|
5,951
|
7,913
|
10,096
|
14,800
|
15,302
|
15,909
|
16,765
|
EBIT
1 |
8,290
|
4,553
|
6,878
|
7,433
|
12,966
|
13,646
|
14,295
|
15,345
|
Operating Margin
|
15.41%
|
10.91%
|
13.49%
|
12.51%
|
19.33%
|
20.55%
|
20.76%
|
21.23%
|
Earnings before Tax (EBT)
1 |
7,812
|
3,995
|
8,204
|
8,752
|
13,050
|
13,417
|
13,798
|
14,857
|
Net income
1 |
6,093
|
2,998
|
6,489
|
6,705
|
10,335
|
10,544
|
10,725
|
11,092
|
Net margin
|
11.33%
|
7.18%
|
12.73%
|
11.28%
|
15.41%
|
15.88%
|
15.58%
|
15.35%
|
EPS
2 |
10.74
|
5.460
|
11.83
|
12.64
|
20.12
|
21.20
|
22.29
|
24.20
|
Free Cash Flow
1 |
5,876
|
5,349
|
6,105
|
6,487
|
11,288
|
10,033
|
10,329
|
11,213
|
FCF margin
|
10.92%
|
12.81%
|
11.98%
|
10.92%
|
16.83%
|
15.11%
|
15%
|
15.51%
|
FCF Conversion (EBITDA)
|
60.68%
|
89.88%
|
77.15%
|
64.25%
|
76.27%
|
65.56%
|
64.93%
|
66.88%
|
FCF Conversion (Net income)
|
96.44%
|
178.42%
|
94.08%
|
96.75%
|
109.22%
|
95.15%
|
96.31%
|
101.09%
|
Dividend per Share
2 |
3.950
|
4.120
|
4.360
|
4.710
|
5.100
|
5.413
|
5.820
|
6.027
|
Announcement Date
|
1/31/20
|
1/29/21
|
1/28/22
|
1/31/23
|
2/5/24
|
-
|
-
|
-
|
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 |
13,798
|
13,589
|
14,247
|
14,994
|
16,597
|
15,862
|
17,318
|
16,810
|
17,070
|
15,799
|
16,748
|
16,500
|
17,261
|
16,109
|
17,378
|
EBITDA
1 |
1,863
|
2,086
|
2,189
|
2,691
|
3,130
|
3,567
|
3,929
|
3,764
|
3,540
|
3,726
|
3,933
|
3,778
|
3,654
|
4,168
|
4,081
|
EBIT
1 |
1,611
|
1,728
|
1,944
|
2,425
|
1,629
|
2,731
|
3,652
|
3,449
|
3,134
|
3,519
|
3,512
|
3,383
|
3,295
|
3,658
|
3,724
|
Operating Margin
|
11.68%
|
12.72%
|
13.64%
|
16.17%
|
9.82%
|
17.22%
|
21.09%
|
20.52%
|
18.36%
|
22.27%
|
20.97%
|
20.5%
|
19.09%
|
22.71%
|
21.43%
|
Earnings before Tax (EBT)
1 |
2,562
|
1,999
|
2,096
|
2,558
|
2,099
|
2,634
|
3,652
|
3,515
|
3,249
|
3,532
|
3,463
|
3,357
|
3,241
|
3,585
|
3,610
|
Net income
1 |
2,120
|
1,537
|
1,673
|
2,041
|
1,454
|
1,943
|
2,922
|
2,794
|
2,676
|
2,856
|
2,691
|
2,596
|
2,508
|
2,795
|
2,797
|
Net margin
|
15.36%
|
11.31%
|
11.74%
|
13.61%
|
8.76%
|
12.25%
|
16.87%
|
16.62%
|
15.68%
|
18.08%
|
16.07%
|
15.73%
|
14.53%
|
17.35%
|
16.09%
|
EPS
2 |
3.910
|
2.860
|
3.130
|
3.870
|
2.790
|
3.740
|
5.670
|
5.450
|
5.280
|
5.750
|
5.443
|
5.226
|
5.053
|
5.628
|
5.831
|
Dividend per Share
2 |
1.110
|
1.110
|
1.200
|
1.200
|
1.200
|
1.200
|
1.300
|
-
|
1.300
|
-
|
1.304
|
1.354
|
1.357
|
1.410
|
1.413
|
Announcement Date
|
1/28/22
|
4/28/22
|
8/2/22
|
10/27/22
|
1/31/23
|
4/27/23
|
8/1/23
|
10/31/23
|
2/5/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
29,373
|
27,811
|
28,535
|
24,667
|
22,137
|
28,800
|
26,821
|
24,499
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.033
x
|
4.673
x
|
3.606
x
|
2.443
x
|
1.496
x
|
1.882
x
|
1.686
x
|
1.461
x
|
Free Cash Flow
1 |
5,876
|
5,349
|
6,105
|
6,487
|
11,288
|
10,033
|
10,329
|
11,213
|
ROE (net income / shareholders' equity)
|
42.6%
|
20%
|
37.3%
|
45.4%
|
61.6%
|
53.1%
|
46.3%
|
41%
|
ROA (Net income/ Total Assets)
|
7.76%
|
3.82%
|
7.36%
|
8.91%
|
12.9%
|
15.6%
|
14.2%
|
13.8%
|
Assets
1 |
78,481
|
78,389
|
88,123
|
75,253
|
80,179
|
67,714
|
75,723
|
80,231
|
Book Value Per Share
2 |
26.50
|
28.10
|
30.80
|
30.10
|
38.20
|
42.70
|
50.50
|
59.80
|
Cash Flow per Share
2 |
12.20
|
11.50
|
13.10
|
14.60
|
25.10
|
26.00
|
24.60
|
30.00
|
Capex
1 |
1,056
|
978
|
1,093
|
1,296
|
1,597
|
2,197
|
2,222
|
2,136
|
Capex / Sales
|
1.96%
|
2.34%
|
2.14%
|
2.18%
|
2.38%
|
3.31%
|
3.23%
|
2.96%
|
Announcement Date
|
1/31/20
|
1/29/21
|
1/28/22
|
1/31/23
|
2/5/24
|
-
|
-
|
-
|
Last Close Price
328.9
USD Average target price
342.7
USD Spread / Average Target +4.18% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.25% | 161B | | +17.43% | 18.85B | | +36.63% | 12.16B | | +24.20% | 9.11B | | +7.94% | 3.95B | | +69.14% | 3.07B | | -3.78% | 2.81B | | +76.36% | 2.09B | | +31.86% | 1.72B | | +62.75% | 1.67B |
Construction Machinery
|