Market Closed -
Nyse
04:00:02 2024-05-24 pm EDT
|
5-day change
|
1st Jan Change
|
199.6
USD
|
+1.67%
|
|
-5.19%
|
-12.16%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
16,426
|
19,826
|
30,070
|
20,864
|
19,297
|
16,613
|
-
|
-
|
Enterprise Value (EV)
1 |
22,393
|
24,301
|
34,110
|
25,774
|
23,815
|
21,321
|
20,579
|
20,128
|
P/E ratio
|
20.3
x
|
12.8
x
|
12.9
x
|
16.9
x
|
47.6
x
|
17.3
x
|
15.1
x
|
13.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
1.49%
|
1.53%
|
1.57%
|
Capitalization / Revenue
|
1.42
x
|
1.42
x
|
1.87
x
|
1.4
x
|
1.59
x
|
1.3
x
|
1.24
x
|
1.19
x
|
EV / Revenue
|
1.94
x
|
1.74
x
|
2.12
x
|
1.73
x
|
1.96
x
|
1.67
x
|
1.54
x
|
1.44
x
|
EV / EBITDA
|
11
x
|
6.6
x
|
8.11
x
|
8.82
x
|
11.5
x
|
9.62
x
|
8.73
x
|
8.06
x
|
EV / FCF
|
21.4
x
|
13.9
x
|
12.9
x
|
17.5
x
|
27.2
x
|
20.9
x
|
15.1
x
|
13.4
x
|
FCF Yield
|
4.66%
|
7.22%
|
7.77%
|
5.72%
|
3.67%
|
4.78%
|
6.61%
|
7.48%
|
Price to Book
|
2.17
x
|
2.12
x
|
2.85
x
|
2.06
x
|
2.42
x
|
2.01
x
|
1.81
x
|
1.66
x
|
Nbr of stocks (in thousands)
|
97,100
|
97,400
|
95,700
|
88,600
|
84,900
|
84,294
|
-
|
-
|
Reference price
2 |
169.2
|
203.6
|
314.2
|
235.5
|
227.3
|
197.1
|
197.1
|
197.1
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/10/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,555
|
13,978
|
16,121
|
14,877
|
12,162
|
12,799
|
13,400
|
13,978
|
EBITDA
1 |
2,045
|
3,681
|
4,207
|
2,924
|
2,072
|
2,215
|
2,358
|
2,496
|
EBIT
1 |
1,711
|
3,332
|
3,831
|
2,549
|
1,715
|
1,835
|
1,960
|
2,111
|
Operating Margin
|
14.81%
|
23.84%
|
23.76%
|
17.13%
|
14.1%
|
14.34%
|
14.63%
|
15.1%
|
Earnings before Tax (EBT)
1 |
1,105
|
2,219
|
3,127
|
1,583
|
568.9
|
1,339
|
1,454
|
1,586
|
Net income
1 |
823.8
|
1,556
|
2,377
|
1,279
|
418
|
939.6
|
1,078
|
1,217
|
Net margin
|
7.13%
|
11.13%
|
14.75%
|
8.6%
|
3.44%
|
7.34%
|
8.05%
|
8.71%
|
EPS
2 |
8.350
|
15.88
|
24.39
|
13.97
|
4.770
|
11.40
|
13.05
|
14.57
|
Free Cash Flow
1 |
1,044
|
1,754
|
2,649
|
1,474
|
874.1
|
1,020
|
1,361
|
1,506
|
FCF margin
|
9.04%
|
12.54%
|
16.43%
|
9.91%
|
7.19%
|
7.97%
|
10.16%
|
10.78%
|
FCF Conversion (EBITDA)
|
51.08%
|
47.64%
|
62.98%
|
50.42%
|
42.18%
|
46.03%
|
57.72%
|
60.34%
|
FCF Conversion (Net income)
|
126.79%
|
112.69%
|
111.44%
|
115.24%
|
209.11%
|
108.53%
|
126.19%
|
123.79%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
2.940
|
3.013
|
3.096
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/10/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
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 |
4,056
|
3,900
|
3,697
|
3,606
|
3,674
|
3,778
|
3,034
|
3,057
|
3,033
|
3,177
|
3,191
|
3,230
|
3,228
|
3,362
|
3,365
|
EBITDA
1 |
997.3
|
888.4
|
748.8
|
681
|
605.5
|
590.1
|
539.6
|
514.1
|
482.1
|
547.2
|
568.2
|
565.9
|
549.1
|
587.7
|
591.4
|
EBIT
1 |
902.2
|
794
|
656.1
|
589.1
|
509.9
|
493.5
|
448.3
|
423.9
|
394.9
|
452.8
|
460.7
|
464.6
|
448.5
|
485.9
|
494.2
|
Operating Margin
|
22.24%
|
20.36%
|
17.75%
|
16.34%
|
13.88%
|
13.06%
|
14.78%
|
13.87%
|
13.02%
|
14.25%
|
14.44%
|
14.38%
|
13.89%
|
14.45%
|
14.69%
|
Earnings before Tax (EBT)
1 |
686
|
640.1
|
476.4
|
421.6
|
44.5
|
277.8
|
205
|
238.7
|
-147.1
|
297.4
|
361.3
|
350.1
|
320.5
|
378.5
|
353.7
|
Net income
1 |
553
|
491.6
|
358.6
|
352.8
|
76.1
|
212.9
|
188.9
|
183.3
|
-167.1
|
228
|
264.2
|
249.4
|
228.6
|
273.7
|
266.5
|
Net margin
|
13.63%
|
12.61%
|
9.7%
|
9.78%
|
2.07%
|
5.64%
|
6.23%
|
6%
|
-5.51%
|
7.18%
|
8.28%
|
7.72%
|
7.08%
|
8.14%
|
7.92%
|
EPS
2 |
5.750
|
5.230
|
3.870
|
3.900
|
0.8600
|
2.390
|
2.120
|
2.110
|
-1.970
|
2.690
|
3.047
|
2.902
|
2.711
|
3.223
|
3.273
|
Dividend per Share
2 |
-
|
-
|
0.7200
|
0.7200
|
-
|
0.7200
|
0.7200
|
-
|
-
|
0.7200
|
0.7360
|
0.7360
|
0.7360
|
0.7438
|
0.7638
|
Announcement Date
|
2/10/22
|
4/28/22
|
7/28/22
|
10/27/22
|
2/16/23
|
4/25/23
|
7/27/23
|
10/26/23
|
2/15/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,967
|
4,475
|
4,040
|
4,910
|
4,518
|
4,707
|
3,966
|
3,514
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.918
x
|
1.216
x
|
0.9605
x
|
1.679
x
|
2.18
x
|
2.125
x
|
1.682
x
|
1.408
x
|
Free Cash Flow
1 |
1,045
|
1,754
|
2,649
|
1,474
|
874
|
1,020
|
1,361
|
1,506
|
ROE (net income / shareholders' equity)
|
15.4%
|
27.7%
|
28.2%
|
17.9%
|
13.2%
|
15.5%
|
15.7%
|
15.7%
|
ROA (Net income/ Total Assets)
|
6.53%
|
12.3%
|
11%
|
4.5%
|
6.44%
|
6.88%
|
7.29%
|
7.79%
|
Assets
1 |
12,619
|
12,641
|
21,571
|
28,397
|
6,490
|
13,665
|
14,798
|
15,629
|
Book Value Per Share
2 |
77.80
|
96.00
|
110.0
|
114.0
|
93.90
|
98.00
|
109.0
|
119.0
|
Cash Flow per Share
2 |
14.70
|
21.80
|
31.90
|
21.40
|
15.20
|
18.00
|
20.50
|
23.30
|
Capex
1 |
400
|
382
|
460
|
482
|
454
|
466
|
463
|
501
|
Capex / Sales
|
3.46%
|
2.73%
|
2.86%
|
3.24%
|
3.73%
|
3.64%
|
3.46%
|
3.58%
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/10/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
197.1
USD Average target price
239.7
USD Spread / Average Target +21.60% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.16% | 16.61B | | +17.74% | 82.59B | | -29.66% | 69.86B | | 0.00% | 26.5B | | +3.06% | 17.29B | | +2.47% | 15.56B | | +74.82% | 13.2B | | +0.76% | 12.75B | | +73.52% | 12.6B | | +2.74% | 12.19B |
Other Healthcare Facilities & Services
|