Market Closed -
Nyse
04:00:02 2024-05-31 pm EDT
|
5-day change
|
1st Jan Change
|
253.1
USD
|
+1.27%
|
|
-1.21%
|
-2.52%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,261
|
6,903
|
7,481
|
9,205
|
10,314
|
9,981
|
-
|
-
|
Enterprise Value (EV)
1 |
11,472
|
8,077
|
10,152
|
11,643
|
12,329
|
11,863
|
11,726
|
11,971
|
P/E ratio
|
18.9
x
|
9.95
x
|
13.8
x
|
16
x
|
15.2
x
|
15.3
x
|
13.4
x
|
11.8
x
|
Yield
|
1.44%
|
2.48%
|
2.46%
|
2.07%
|
1.93%
|
2.06%
|
2.2%
|
2.37%
|
Capitalization / Revenue
|
1.15
x
|
0.74
x
|
0.79
x
|
0.86
x
|
0.9
x
|
0.85
x
|
0.82
x
|
0.79
x
|
EV / Revenue
|
1.29
x
|
0.86
x
|
1.07
x
|
1.09
x
|
1.08
x
|
1.01
x
|
0.97
x
|
0.95
x
|
EV / EBITDA
|
11.6
x
|
7.72
x
|
12.6
x
|
12.6
x
|
10.9
x
|
11.1
x
|
10.1
x
|
9.56
x
|
EV / FCF
|
24.9
x
|
10.7
x
|
22.6
x
|
23.6
x
|
17.8
x
|
18.6
x
|
16.6
x
|
17
x
|
FCF Yield
|
4.01%
|
9.37%
|
4.42%
|
4.24%
|
5.61%
|
5.39%
|
6.01%
|
5.9%
|
Price to Book
|
6.45
x
|
3.64
x
|
2.66
x
|
2.65
x
|
2.51
x
|
2.35
x
|
2.23
x
|
2.08
x
|
Nbr of stocks (in thousands)
|
40,900
|
40,493
|
40,061
|
39,904
|
39,723
|
39,433
|
-
|
-
|
Reference price
2 |
250.9
|
170.5
|
186.7
|
230.7
|
259.6
|
253.1
|
253.1
|
253.1
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,899
|
9,361
|
9,524
|
10,676
|
11,454
|
11,698
|
12,144
|
12,602
|
EBITDA
1 |
992
|
1,046
|
806
|
923
|
1,128
|
1,070
|
1,160
|
1,252
|
EBIT
1 |
765
|
799
|
513
|
565
|
781
|
719.7
|
816.3
|
891.6
|
Operating Margin
|
8.6%
|
8.54%
|
5.39%
|
5.29%
|
6.82%
|
6.15%
|
6.72%
|
7.07%
|
Earnings before Tax (EBT)
1 |
683
|
810
|
622
|
719
|
853
|
822.5
|
916.3
|
1,001
|
Net income
1 |
549
|
696
|
544
|
579
|
681
|
650.6
|
727.3
|
793.8
|
Net margin
|
6.17%
|
7.44%
|
5.71%
|
5.42%
|
5.95%
|
5.56%
|
5.99%
|
6.3%
|
EPS
2 |
13.26
|
17.14
|
13.50
|
14.44
|
17.07
|
16.55
|
18.94
|
21.38
|
Free Cash Flow
1 |
460
|
757
|
449
|
494
|
692
|
638.9
|
704.4
|
706.1
|
FCF margin
|
5.17%
|
8.09%
|
4.71%
|
4.63%
|
6.04%
|
5.46%
|
5.8%
|
5.6%
|
FCF Conversion (EBITDA)
|
46.37%
|
72.37%
|
55.71%
|
53.52%
|
61.35%
|
59.7%
|
60.74%
|
56.38%
|
FCF Conversion (Net income)
|
83.79%
|
108.76%
|
82.54%
|
85.32%
|
101.62%
|
98.2%
|
96.85%
|
88.95%
|
Dividend per Share
2 |
3.610
|
4.230
|
4.600
|
4.780
|
5.020
|
5.223
|
5.575
|
5.988
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/1/24
|
-
|
-
|
-
|
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 |
2,677
|
2,576
|
2,662
|
2,626
|
2,812
|
2,674
|
2,787
|
2,816
|
3,177
|
2,805
|
2,841
|
2,896
|
3,182
|
2,885
|
2,885
|
EBITDA
1 |
211
|
227
|
302
|
220
|
200
|
228
|
243
|
257
|
400
|
234
|
241.3
|
265.9
|
309.8
|
269.7
|
270.5
|
EBIT
1 |
120
|
138
|
191
|
131
|
105
|
141
|
156
|
172
|
312
|
154
|
159.1
|
184.3
|
222.5
|
182.3
|
180.3
|
Operating Margin
|
4.48%
|
5.36%
|
7.18%
|
4.99%
|
3.73%
|
5.27%
|
5.6%
|
6.11%
|
9.82%
|
5.49%
|
5.6%
|
6.36%
|
6.99%
|
6.32%
|
6.25%
|
Earnings before Tax (EBT)
1 |
147
|
176
|
222
|
162
|
159
|
163
|
169
|
189
|
332
|
184
|
177.6
|
206.1
|
254.7
|
204.5
|
193.8
|
Net income
1 |
120
|
140
|
178
|
138
|
123
|
129
|
130
|
148
|
274
|
153
|
139.7
|
161.3
|
194.9
|
164.6
|
150.7
|
Net margin
|
4.48%
|
5.43%
|
6.69%
|
5.26%
|
4.37%
|
4.82%
|
4.66%
|
5.26%
|
8.62%
|
5.45%
|
4.92%
|
5.57%
|
6.13%
|
5.71%
|
5.22%
|
EPS
2 |
2.990
|
3.500
|
4.440
|
3.440
|
3.070
|
3.230
|
3.270
|
3.700
|
6.900
|
3.870
|
3.596
|
4.127
|
4.966
|
4.242
|
4.051
|
Dividend per Share
2 |
1.180
|
1.180
|
1.180
|
1.180
|
1.240
|
1.240
|
1.240
|
1.240
|
1.300
|
1.300
|
1.313
|
1.313
|
1.333
|
1.300
|
1.300
|
Announcement Date
|
2/10/22
|
5/5/22
|
8/4/22
|
11/3/22
|
2/9/23
|
5/4/23
|
8/3/23
|
11/2/23
|
2/1/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,211
|
1,174
|
2,671
|
2,438
|
2,015
|
1,883
|
1,745
|
1,991
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.221
x
|
1.122
x
|
3.314
x
|
2.641
x
|
1.786
x
|
1.759
x
|
1.505
x
|
1.589
x
|
Free Cash Flow
1 |
460
|
757
|
449
|
494
|
692
|
639
|
704
|
706
|
ROE (net income / shareholders' equity)
|
35.4%
|
39.9%
|
23.1%
|
18.4%
|
18%
|
15.5%
|
16.4%
|
16.6%
|
ROA (Net income/ Total Assets)
|
8.19%
|
9.17%
|
5.79%
|
5.39%
|
6.17%
|
5.69%
|
6.1%
|
6.1%
|
Assets
1 |
6,707
|
7,590
|
9,392
|
10,742
|
11,036
|
11,443
|
11,921
|
13,010
|
Book Value Per Share
2 |
38.90
|
46.80
|
70.20
|
87.00
|
103.0
|
108.0
|
114.0
|
121.0
|
Cash Flow per Share
2 |
21.60
|
26.90
|
18.90
|
19.10
|
24.30
|
32.20
|
32.70
|
34.50
|
Capex
1 |
436
|
336
|
311
|
272
|
292
|
616
|
595
|
583
|
Capex / Sales
|
4.9%
|
3.59%
|
3.27%
|
2.55%
|
2.55%
|
5.27%
|
4.9%
|
4.63%
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/1/24
|
-
|
-
|
-
|
Last Close Price
253.1
USD Average target price
285.2
USD Spread / Average Target +12.66% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.52% | 9.98B | | +28.13% | 143B | | +15.44% | 82.11B | | -3.71% | 66.71B | | +25.35% | 53.3B | | +51.28% | 48.25B | | +6.75% | 42.65B | | +77.38% | 39.86B | | +60.84% | 25.93B | | +83.90% | 24.85B |
Other Aerospace & Defense
|