Market Closed -
Nyse
04:00:02 2024-05-31 pm EDT
|
5-day change
|
1st Jan Change
|
33.53
USD
|
+2.60%
|
|
+3.17%
|
-15.84%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,894
|
6,615
|
7,740
|
4,520
|
4,671
|
3,935
|
-
|
-
|
Enterprise Value (EV)
1 |
12,387
|
9,541
|
11,395
|
8,435
|
9,089
|
8,460
|
8,369
|
8,406
|
P/E ratio
|
45.1
x
|
35.2
x
|
12.4
x
|
19.6
x
|
22.1
x
|
23.2
x
|
25.3
x
|
22.6
x
|
Yield
|
2.28%
|
3.43%
|
3.07%
|
5.48%
|
-
|
6.44%
|
6.49%
|
6.63%
|
Capitalization / Revenue
|
10.6
x
|
7.36
x
|
8.1
x
|
4.12
x
|
4.13
x
|
3.56
x
|
3.51
x
|
3.26
x
|
EV / Revenue
|
14.8
x
|
10.6
x
|
11.9
x
|
7.69
x
|
8.05
x
|
7.66
x
|
7.46
x
|
6.97
x
|
EV / EBITDA
|
25
x
|
17.7
x
|
19.2
x
|
12.4
x
|
13.3
x
|
12.5
x
|
12.1
x
|
11.5
x
|
EV / FCF
|
-14,715,790
x
|
-
|
-72,557,015
x
|
18,361,489
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-
|
-0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
2.11
x
|
1.35
x
|
1.42
x
|
0.83
x
|
0.88
x
|
0.75
x
|
0.77
x
|
0.82
x
|
Nbr of stocks (in thousands)
|
106,012
|
115,251
|
116,462
|
116,877
|
117,240
|
117,368
|
-
|
-
|
Reference price
2 |
83.90
|
57.40
|
66.46
|
38.67
|
39.84
|
33.53
|
33.53
|
33.53
|
Announcement Date
|
2/3/20
|
2/1/21
|
1/31/22
|
2/1/23
|
2/5/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
837.5
|
898.4
|
955
|
1,097
|
1,130
|
1,105
|
1,122
|
1,206
|
EBITDA
1 |
495.5
|
538.4
|
592.7
|
682.3
|
685.2
|
674.4
|
688.8
|
731.3
|
EBIT
1 |
222.3
|
239.1
|
282.7
|
324.7
|
329.9
|
310.8
|
311.2
|
341.5
|
Operating Margin
|
26.55%
|
26.61%
|
29.6%
|
29.6%
|
29.2%
|
28.13%
|
27.74%
|
28.32%
|
Earnings before Tax (EBT)
1 |
215.2
|
207.3
|
658.9
|
259.5
|
238.3
|
195
|
161.5
|
183.5
|
Net income
1 |
195.4
|
187.1
|
628.1
|
232.6
|
212.2
|
173.9
|
160.7
|
155.3
|
Net margin
|
23.34%
|
20.83%
|
65.77%
|
21.2%
|
18.79%
|
15.74%
|
14.32%
|
12.88%
|
EPS
2 |
1.860
|
1.630
|
5.360
|
1.970
|
1.800
|
1.445
|
1.324
|
1.486
|
Free Cash Flow
|
-841.8
|
-
|
-157
|
459.4
|
-
|
-
|
-
|
-
|
FCF margin
|
-100.51%
|
-
|
-16.44%
|
41.88%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
67.33%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
197.49%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.910
|
1.970
|
2.040
|
2.120
|
-
|
2.160
|
2.177
|
2.223
|
Announcement Date
|
2/3/20
|
2/1/21
|
1/31/22
|
2/1/23
|
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 |
261.1
|
265.5
|
271.2
|
276
|
284.3
|
292.8
|
284.3
|
283.6
|
269
|
278.6
|
277.2
|
275.3
|
276.9
|
276.9
|
287.5
|
EBITDA
1 |
167.9
|
168.6
|
170.4
|
170.2
|
173.2
|
183.1
|
174.6
|
166.8
|
160.7
|
182.6
|
169.8
|
166.5
|
166.9
|
171.6
|
174.9
|
EBIT
1 |
80.57
|
79.93
|
73.97
|
89.02
|
81.76
|
89.44
|
84.24
|
81.56
|
74.68
|
81.38
|
79.78
|
74.68
|
74.34
|
76.61
|
80.49
|
Operating Margin
|
30.86%
|
30.1%
|
27.28%
|
32.26%
|
28.75%
|
30.55%
|
29.63%
|
28.76%
|
27.76%
|
29.21%
|
28.78%
|
27.13%
|
26.84%
|
27.67%
|
28%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
53.98
|
-
|
-
|
-
|
-
|
-
|
-
|
65.23
|
53.71
|
46.73
|
38.81
|
34.84
|
41.13
|
Net income
1 |
47.65
|
53.13
|
47.1
|
79.76
|
52.62
|
56.61
|
55.59
|
52.76
|
47.28
|
49.92
|
46.7
|
40.79
|
36.12
|
39.52
|
41.08
|
Net margin
|
18.25%
|
20.01%
|
17.37%
|
28.9%
|
18.51%
|
19.33%
|
19.55%
|
18.6%
|
17.58%
|
17.92%
|
16.84%
|
14.82%
|
13.04%
|
14.27%
|
14.29%
|
EPS
2 |
0.4000
|
0.4500
|
0.4000
|
0.6800
|
0.4500
|
0.4800
|
0.4700
|
0.4500
|
0.4000
|
0.4200
|
0.3934
|
0.3476
|
0.2860
|
0.3071
|
0.3520
|
Dividend per Share
2 |
0.5200
|
0.5200
|
0.5200
|
0.5400
|
0.5400
|
0.5400
|
0.5300
|
0.5400
|
0.5400
|
-
|
0.5400
|
0.5400
|
0.5400
|
0.5500
|
0.5500
|
Announcement Date
|
1/31/22
|
4/27/22
|
7/27/22
|
10/25/22
|
2/1/23
|
4/26/23
|
7/31/23
|
10/25/23
|
2/5/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,493
|
2,925
|
3,655
|
3,916
|
4,418
|
4,524
|
4,434
|
4,471
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.05
x
|
5.433
x
|
6.166
x
|
5.739
x
|
6.448
x
|
6.708
x
|
6.437
x
|
6.113
x
|
Free Cash Flow
|
-842
|
-
|
-157
|
459
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
4.75%
|
4.01%
|
12%
|
4.28%
|
3.91%
|
3.15%
|
2.78%
|
3.28%
|
ROA (Net income/ Total Assets)
|
2.35%
|
1.98%
|
6.1%
|
2.18%
|
1.91%
|
1.42%
|
1.2%
|
1.46%
|
Assets
1 |
8,333
|
9,450
|
10,292
|
10,690
|
11,099
|
12,261
|
13,387
|
10,622
|
Book Value Per Share
2 |
39.70
|
42.60
|
46.70
|
46.60
|
45.50
|
44.90
|
43.40
|
41.10
|
Cash Flow per Share
2 |
3.720
|
4.010
|
4.420
|
5.050
|
5.050
|
5.270
|
3.680
|
1.890
|
Capex
1 |
993
|
616
|
673
|
133
|
-
|
382
|
315
|
198
|
Capex / Sales
|
118.59%
|
68.57%
|
70.52%
|
12.11%
|
-
|
34.55%
|
28.07%
|
16.43%
|
Announcement Date
|
2/3/20
|
2/1/21
|
1/31/22
|
2/1/23
|
2/5/24
|
-
|
-
|
-
|
Last Close Price
33.53
USD Average target price
41.6
USD Spread / Average Target +24.07% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.84% | 3.94B | | -13.54% | 9.53B | | -3.93% | 6.35B | | -11.72% | 4.83B | | -11.30% | 4.69B | | +7.77% | 3.97B | | -5.78% | 3.96B | | -5.04% | 3.59B | | +17.27% | 3.43B | | +0.30% | 3.13B |
Office REITs
|