Market Closed -
Nyse
04:00:02 2024-05-23 pm EDT
|
5-day change
|
1st Jan Change
|
50.24
USD
|
-5.67%
|
|
-7.83%
|
-9.98%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,343
|
7,769
|
11,410
|
8,754
|
7,360
|
6,661
|
-
|
-
|
Enterprise Value (EV)
1 |
10,343
|
7,769
|
11,410
|
8,754
|
7,360
|
6,661
|
6,661
|
6,661
|
P/E ratio
|
9.12
x
|
17.1
x
|
10.4
x
|
7.89
x
|
8.67
x
|
10.1
x
|
8.25
x
|
7.5
x
|
Yield
|
3.74%
|
4.87%
|
3.13%
|
4.07%
|
5.09%
|
5.69%
|
5.83%
|
6.07%
|
Capitalization / Revenue
|
3.09
x
|
2.67
x
|
3.85
x
|
2.48
x
|
2.05
x
|
1.99
x
|
1.85
x
|
1.8
x
|
EV / Revenue
|
3.09
x
|
2.67
x
|
3.85
x
|
2.48
x
|
2.05
x
|
1.99
x
|
1.85
x
|
1.8
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.39
x
|
1.02
x
|
1.52
x
|
1.83
x
|
1.22
x
|
1.07
x
|
0.97
x
|
0.82
x
|
Nbr of stocks (in thousands)
|
144,154
|
139,088
|
131,149
|
130,952
|
131,873
|
132,587
|
-
|
-
|
Reference price
2 |
71.75
|
55.86
|
87.00
|
66.85
|
55.81
|
50.24
|
50.24
|
50.24
|
Announcement Date
|
1/21/20
|
1/19/21
|
1/19/22
|
1/19/23
|
1/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,349
|
2,912
|
2,967
|
3,534
|
3,592
|
3,340
|
3,597
|
3,705
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,614
|
1,128
|
1,106
|
1,536
|
1,233
|
1,057
|
1,260
|
1,006
|
Operating Margin
|
48.19%
|
38.74%
|
37.28%
|
43.46%
|
34.33%
|
31.63%
|
35.04%
|
27.15%
|
Earnings before Tax (EBT)
1 |
1,532
|
591
|
1,490
|
1,476
|
1,144
|
910.9
|
1,096
|
1,142
|
Net income
1 |
1,191
|
459
|
1,140
|
1,122
|
854
|
683.3
|
816.2
|
873.4
|
Net margin
|
35.56%
|
15.76%
|
38.42%
|
31.75%
|
23.78%
|
20.46%
|
22.69%
|
23.57%
|
EPS
2 |
7.870
|
3.270
|
8.350
|
8.470
|
6.440
|
4.976
|
6.086
|
6.696
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.680
|
2.720
|
2.720
|
2.720
|
2.840
|
2.858
|
2.928
|
3.052
|
Announcement Date
|
1/21/20
|
1/19/21
|
1/19/22
|
1/19/23
|
1/19/24
|
-
|
-
|
-
|
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 |
750
|
700
|
829
|
985
|
1,020
|
990
|
924
|
896
|
782
|
784
|
819
|
842.9
|
875
|
872.4
|
893.4
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
264
|
227
|
347
|
483
|
479
|
439
|
389
|
341
|
64
|
181
|
253.6
|
280.3
|
313.5
|
293.8
|
316.8
|
Operating Margin
|
35.2%
|
32.43%
|
41.86%
|
49.04%
|
46.96%
|
44.34%
|
42.1%
|
38.06%
|
8.18%
|
23.09%
|
30.97%
|
33.25%
|
35.83%
|
33.68%
|
35.46%
|
Earnings before Tax (EBT)
1 |
289
|
238
|
337
|
455
|
446
|
409
|
356
|
327
|
52
|
167
|
226.1
|
241.9
|
267.8
|
249.6
|
271.9
|
Net income
1 |
221
|
182
|
255
|
343
|
342
|
317
|
266
|
244
|
27
|
131
|
166
|
177.7
|
194.7
|
185.8
|
201.1
|
Net margin
|
29.47%
|
26%
|
30.76%
|
34.82%
|
33.53%
|
32.02%
|
28.79%
|
27.23%
|
3.45%
|
16.71%
|
20.27%
|
21.08%
|
22.25%
|
21.29%
|
22.51%
|
EPS
2 |
1.660
|
1.370
|
1.920
|
2.600
|
2.580
|
2.390
|
2.010
|
1.840
|
0.2000
|
0.9800
|
1.222
|
1.319
|
1.441
|
1.347
|
1.481
|
Dividend per Share
2 |
0.6800
|
0.6800
|
0.6800
|
0.6800
|
0.6800
|
0.7100
|
0.7100
|
0.7100
|
0.7100
|
0.7100
|
0.7106
|
0.7124
|
0.7153
|
0.7275
|
0.7275
|
Announcement Date
|
1/19/22
|
4/20/22
|
7/20/22
|
10/19/22
|
1/19/23
|
4/20/23
|
7/21/23
|
10/20/23
|
1/19/24
|
4/18/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
16.4%
|
6.18%
|
15.2%
|
18.6%
|
19.8%
|
11.6%
|
12.5%
|
12.3%
|
ROA (Net income/ Total Assets)
|
1.68%
|
0.58%
|
1.3%
|
1.32%
|
1.21%
|
0.87%
|
1%
|
0.8%
|
Assets
1 |
70,893
|
79,138
|
87,692
|
85,000
|
70,579
|
78,856
|
81,506
|
109,171
|
Book Value Per Share
2 |
51.60
|
55.00
|
57.40
|
36.60
|
45.60
|
46.90
|
51.60
|
61.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/21/20
|
1/19/21
|
1/19/22
|
1/19/23
|
1/19/24
|
-
|
-
|
-
|
Last Close Price
50.24
USD Average target price
59.95
USD Spread / Average Target +19.33% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.98% | 6.66B | | +15.77% | 565B | | +16.34% | 306B | | +21.99% | 257B | | +21.25% | 208B | | +24.95% | 190B | | +30.54% | 173B | | +8.87% | 163B | | +7.22% | 148B | | +6.32% | 134B |
Other Banks
|