Market Closed -
Nasdaq
04:00:01 2024-05-31 pm EDT
|
5-day change
|
1st Jan Change
|
217.4
USD
|
-3.36%
|
|
-5.73%
|
+86.00%
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
28,192
|
37,333
|
68,485
|
-
|
-
|
Enterprise Value (EV)
1 |
33,538
|
46,226
|
77,167
|
76,710
|
76,555
|
P/E ratio
|
-176
x
|
23.3
x
|
25.9
x
|
26
x
|
24.5
x
|
Yield
|
0.65%
|
0.97%
|
0.62%
|
0.72%
|
0.82%
|
Capitalization / Revenue
|
1.15
x
|
1.5
x
|
2.84
x
|
2.75
x
|
2.58
x
|
EV / Revenue
|
1.37
x
|
1.86
x
|
3.2
x
|
3.08
x
|
2.88
x
|
EV / EBITDA
|
12.6
x
|
11.5
x
|
17.5
x
|
16.3
x
|
15.5
x
|
EV / FCF
|
-8.3
x
|
-5.99
x
|
26.7
x
|
23.3
x
|
22.8
x
|
FCF Yield
|
-12.1%
|
-16.7%
|
3.74%
|
4.29%
|
4.38%
|
Price to Book
|
2.56
x
|
3.47
x
|
5.68
x
|
5.54
x
|
5.32
x
|
Nbr of stocks (in thousands)
|
327,018
|
319,382
|
315,235
|
-
|
-
|
Reference price
2 |
86.21
|
116.9
|
217.2
|
217.2
|
217.2
|
Announcement Date
|
2/16/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
17,603
|
19,649
|
24,440
|
24,918
|
24,081
|
24,917
|
26,595
|
EBITDA
1 |
-
|
2,456
|
2,667
|
4,025
|
4,410
|
4,694
|
4,935
|
EBIT
1 |
-
|
-547
|
1,370
|
2,929
|
3,548
|
3,727
|
4,250
|
Operating Margin
|
-
|
-2.78%
|
5.61%
|
11.75%
|
14.73%
|
14.96%
|
15.98%
|
Earnings before Tax (EBT)
1 |
-
|
152
|
-542
|
2,447
|
3,944
|
3,543
|
3,609
|
Net income
1 |
589
|
-205
|
-160
|
1,623
|
2,681
|
2,591
|
2,735
|
Net margin
|
3.35%
|
-1.04%
|
-0.65%
|
6.51%
|
11.13%
|
10.4%
|
10.28%
|
EPS
2 |
-
|
-0.6300
|
-0.4900
|
5.010
|
8.380
|
8.372
|
8.875
|
Free Cash Flow
1 |
-
|
-
|
-4,042
|
-7,723
|
2,888
|
3,289
|
3,352
|
FCF margin
|
-
|
-
|
-16.54%
|
-30.99%
|
11.99%
|
13.2%
|
12.61%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
65.47%
|
70.07%
|
67.94%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
107.7%
|
126.92%
|
122.58%
|
Dividend per Share
2 |
-
|
-
|
0.5640
|
1.128
|
1.357
|
1.568
|
1.780
|
Announcement Date
|
2/24/21
|
2/25/22
|
2/16/23
|
2/27/24
|
-
|
-
|
-
|
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 |
5,532
|
5,591
|
5,465
|
6,051
|
7,333
|
7,565
|
5,446
|
6,111
|
5,796
|
6,161
|
5,020
|
5,690
|
5,746
|
6,319
|
-
|
EBITDA
1 |
-
|
866
|
603
|
592
|
605
|
658
|
1,031
|
1,199
|
1,137
|
1,119
|
1,105
|
1,315
|
1,187
|
-
|
-
|
EBIT
1 |
-59
|
435
|
272
|
330
|
333
|
391
|
669
|
933
|
849
|
813
|
959.7
|
981.8
|
739.2
|
849.8
|
-
|
Operating Margin
|
-1.07%
|
7.78%
|
4.98%
|
5.45%
|
4.54%
|
5.17%
|
12.28%
|
15.27%
|
14.65%
|
13.2%
|
19.12%
|
17.25%
|
12.87%
|
13.45%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
61
|
-438
|
-312
|
147
|
238
|
1,171
|
895
|
143
|
1,048
|
716.9
|
1,091
|
748.1
|
-
|
-
|
Net income
|
42
|
106
|
-111
|
-188
|
34
|
96
|
833
|
731
|
-36
|
883
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
0.76%
|
1.9%
|
-2.03%
|
-3.11%
|
0.46%
|
1.27%
|
15.3%
|
11.96%
|
-0.62%
|
14.33%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.1300
|
0.3200
|
-0.3400
|
-0.5700
|
0.1000
|
0.2900
|
2.840
|
2.260
|
-0.1100
|
2.780
|
1.880
|
1.905
|
1.750
|
-
|
-
|
Dividend per Share
2 |
-
|
0.1400
|
0.1410
|
0.1400
|
0.1410
|
0.2820
|
0.2800
|
0.2820
|
0.2820
|
0.3525
|
0.3340
|
0.3340
|
0.3340
|
0.3860
|
0.3860
|
Announcement Date
|
2/25/22
|
5/12/22
|
8/4/22
|
11/8/22
|
2/16/23
|
5/4/23
|
8/3/23
|
11/6/23
|
2/27/24
|
5/9/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
7,692
|
5,346
|
8,893
|
8,682
|
8,225
|
8,070
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
3.132
x
|
2.004
x
|
2.209
x
|
1.968
x
|
1.752
x
|
1.635
x
|
Free Cash Flow
1 |
-
|
-
|
-4,042
|
-7,723
|
2,888
|
3,289
|
3,353
|
ROE (net income / shareholders' equity)
|
-
|
-3.44%
|
12.4%
|
14.8%
|
21.3%
|
21.9%
|
23.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
34.30
|
33.70
|
33.70
|
38.30
|
39.20
|
40.90
|
Cash Flow per Share
2 |
-
|
-4.100
|
-7.150
|
-16.40
|
17.00
|
16.90
|
-
|
Capex
1 |
-
|
1,329
|
1,689
|
2,422
|
2,750
|
2,281
|
2,164
|
Capex / Sales
|
-
|
6.76%
|
6.91%
|
9.72%
|
11.42%
|
9.16%
|
8.13%
|
Announcement Date
|
2/24/21
|
2/25/22
|
2/16/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
217.2
USD Average target price
233.1
USD Spread / Average Target +7.30% Consensus |
1st Jan change
|
Capi.
|
---|
| +86.00% | 68.48B | | +31.81% | 164B | | +14.29% | 87.63B | | +1.94% | 82.56B | | +6.73% | 79.93B | | -1.10% | 73.31B | | -.--% | 48.21B | | +11.07% | 47.57B | | +14.72% | 45.2B | | +2.83% | 39.62B |
Other Electric Utilities
|