Market Closed -
Nyse
04:00:01 2024-05-24 pm EDT
|
5-day change
|
1st Jan Change
|
227
USD
|
+0.01%
|
|
+0.33%
|
+12.31%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,937
|
12,862
|
17,824
|
14,655
|
16,280
|
18,290
|
-
|
-
|
Enterprise Value (EV)
1 |
12,623
|
14,727
|
20,766
|
14,655
|
19,310
|
21,112
|
20,860
|
20,588
|
P/E ratio
|
36.7
x
|
23.3
x
|
24.4
x
|
19.7
x
|
32.6
x
|
25.2
x
|
21.5
x
|
19.1
x
|
Yield
|
1.73%
|
1.53%
|
1.24%
|
-
|
-
|
1.47%
|
1.58%
|
1.69%
|
Capitalization / Revenue
|
1.55
x
|
1.84
x
|
2.12
x
|
1.62
x
|
1.95
x
|
2.09
x
|
1.98
x
|
1.88
x
|
EV / Revenue
|
1.79
x
|
2.11
x
|
2.47
x
|
1.62
x
|
2.31
x
|
2.41
x
|
2.26
x
|
2.12
x
|
EV / EBITDA
|
12.6
x
|
13.8
x
|
15.9
x
|
10.7
x
|
15.3
x
|
14.8
x
|
13.5
x
|
12.3
x
|
EV / FCF
|
25.8
x
|
26.9
x
|
26.8
x
|
-
|
32.6
x
|
27.7
x
|
24.8
x
|
22.9
x
|
FCF Yield
|
3.88%
|
3.72%
|
3.73%
|
-
|
3.07%
|
3.61%
|
4.03%
|
4.37%
|
Price to Book
|
9.25
x
|
8.64
x
|
9.24
x
|
-
|
-
|
7.43
x
|
6.34
x
|
5.59
x
|
Nbr of stocks (in thousands)
|
83,503
|
83,418
|
82,796
|
80,969
|
80,531
|
80,553
|
-
|
-
|
Reference price
2 |
131.0
|
154.2
|
215.3
|
181.0
|
202.2
|
227.0
|
227.0
|
227.0
|
Announcement Date
|
1/29/20
|
2/3/21
|
2/2/22
|
2/2/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,070
|
6,972
|
8,408
|
9,039
|
8,364
|
8,743
|
9,215
|
9,725
|
EBITDA
1 |
1,003
|
1,068
|
1,308
|
1,364
|
1,262
|
1,426
|
1,548
|
1,669
|
EBIT
1 |
823.7
|
862.8
|
1,064
|
1,073
|
963.8
|
1,117
|
1,230
|
1,348
|
Operating Margin
|
11.65%
|
12.38%
|
12.66%
|
11.87%
|
11.52%
|
12.78%
|
13.35%
|
13.86%
|
Earnings before Tax (EBT)
1 |
249.5
|
737.3
|
992.6
|
999.3
|
694.7
|
990.6
|
1,120
|
1,243
|
Net income
1 |
303.6
|
555.9
|
740.1
|
757.1
|
503
|
725
|
832.4
|
924.2
|
Net margin
|
4.29%
|
7.97%
|
8.8%
|
8.38%
|
6.01%
|
8.29%
|
9.03%
|
9.5%
|
EPS
2 |
3.570
|
6.610
|
8.830
|
9.210
|
6.200
|
9.018
|
10.55
|
11.87
|
Free Cash Flow
1 |
489.3
|
547.5
|
774.7
|
-
|
591.9
|
761.1
|
841.4
|
899.1
|
FCF margin
|
6.92%
|
7.85%
|
9.21%
|
-
|
7.08%
|
8.71%
|
9.13%
|
9.25%
|
FCF Conversion (EBITDA)
|
48.8%
|
51.26%
|
59.21%
|
-
|
46.89%
|
53.38%
|
54.37%
|
53.87%
|
FCF Conversion (Net income)
|
161.17%
|
98.49%
|
104.68%
|
-
|
117.67%
|
104.98%
|
101.08%
|
97.29%
|
Dividend per Share
2 |
2.260
|
2.360
|
2.660
|
-
|
-
|
3.338
|
3.579
|
3.834
|
Announcement Date
|
1/29/20
|
2/3/21
|
2/2/22
|
2/2/23
|
1/31/24
|
-
|
-
|
-
|
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 |
2,183
|
2,349
|
2,347
|
2,317
|
2,026
|
2,065
|
2,090
|
2,098
|
2,110
|
2,151
|
2,180
|
2,204
|
2,207
|
2,263
|
2,344
|
EBITDA
1 |
325.4
|
358.3
|
384
|
360.4
|
261.4
|
280.2
|
307.8
|
328.3
|
338.1
|
351
|
350.3
|
364.4
|
366.6
|
376.4
|
399.9
|
EBIT
1 |
252.8
|
286.3
|
310.8
|
288.4
|
187.9
|
207.9
|
233.8
|
253.2
|
261.1
|
273.7
|
272.6
|
286.6
|
289
|
298.1
|
320.6
|
Operating Margin
|
11.58%
|
12.19%
|
13.24%
|
12.45%
|
9.27%
|
10.07%
|
11.18%
|
12.07%
|
12.37%
|
12.72%
|
12.5%
|
13%
|
13.09%
|
13.17%
|
13.68%
|
Earnings before Tax (EBT)
1 |
244
|
269.7
|
287.9
|
272.5
|
169.2
|
168.3
|
140.2
|
184.6
|
201.6
|
234.4
|
244
|
259.7
|
268.5
|
259.6
|
287
|
Net income
1 |
182.7
|
198.2
|
214.5
|
221.5
|
122.9
|
121.2
|
100.4
|
138.3
|
143.1
|
172.4
|
179.5
|
188.8
|
195.9
|
193.7
|
214.1
|
Net margin
|
8.37%
|
8.44%
|
9.14%
|
9.56%
|
6.07%
|
5.87%
|
4.8%
|
6.59%
|
6.78%
|
8.01%
|
8.23%
|
8.56%
|
8.88%
|
8.56%
|
9.13%
|
EPS
2 |
2.190
|
2.390
|
2.610
|
2.700
|
1.510
|
1.490
|
1.240
|
1.710
|
1.770
|
2.130
|
2.233
|
2.357
|
2.483
|
2.425
|
2.685
|
Dividend per Share
2 |
0.6800
|
0.6800
|
0.7500
|
0.7500
|
-
|
0.7500
|
0.8100
|
-
|
-
|
-
|
0.8100
|
0.8100
|
0.8100
|
0.9485
|
0.9505
|
Announcement Date
|
2/2/22
|
4/26/22
|
7/27/22
|
10/26/22
|
2/2/23
|
4/26/23
|
7/25/23
|
10/25/23
|
1/31/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,686
|
1,865
|
2,942
|
-
|
3,029
|
2,822
|
2,571
|
2,298
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.681
x
|
1.746
x
|
2.249
x
|
-
|
2.4
x
|
1.979
x
|
1.661
x
|
1.377
x
|
Free Cash Flow
1 |
489
|
548
|
775
|
-
|
592
|
761
|
841
|
899
|
ROE (net income / shareholders' equity)
|
51.9%
|
44.2%
|
43.8%
|
38%
|
24.2%
|
32.6%
|
31.9%
|
30.7%
|
ROA (Net income/ Total Assets)
|
10.5%
|
10.3%
|
10.6%
|
9.45%
|
6.23%
|
8.7%
|
9.4%
|
9.96%
|
Assets
1 |
2,887
|
5,395
|
6,963
|
8,011
|
8,080
|
8,333
|
8,855
|
9,283
|
Book Value Per Share
2 |
14.20
|
17.90
|
23.30
|
-
|
-
|
30.60
|
35.80
|
40.60
|
Cash Flow per Share
2 |
8.780
|
8.930
|
12.50
|
-
|
10.20
|
9.870
|
12.80
|
-
|
Capex
1 |
257
|
219
|
272
|
-
|
285
|
278
|
290
|
298
|
Capex / Sales
|
3.64%
|
3.14%
|
3.24%
|
-
|
3.41%
|
3.18%
|
3.15%
|
3.06%
|
Announcement Date
|
1/29/20
|
2/3/21
|
2/2/22
|
2/2/23
|
1/31/24
|
-
|
-
|
-
|
Average target price
229.8
USD Spread / Average Target +1.20% Consensus |