Market Closed -
Nasdaq
04:00:00 2024-06-07 pm EDT
|
5-day change
|
1st Jan Change
|
231.1
USD
|
-0.40%
|
|
-0.03%
|
+2.48%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
49,508
|
42,786
|
53,816
|
47,130
|
66,230
|
66,007
|
-
|
-
|
Enterprise Value (EV)
1 |
60,223
|
52,286
|
62,516
|
56,687
|
77,765
|
79,533
|
81,228
|
81,706
|
P/E ratio
|
39.9
x
|
-161
x
|
49.5
x
|
20.6
x
|
22.2
x
|
24.8
x
|
21.6
x
|
19
x
|
Yield
|
1.22%
|
0.36%
|
-
|
0.67%
|
0.87%
|
1.03%
|
1.12%
|
1.27%
|
Capitalization / Revenue
|
2.36
x
|
4.05
x
|
3.88
x
|
2.27
x
|
2.79
x
|
2.6
x
|
2.44
x
|
2.31
x
|
EV / Revenue
|
2.87
x
|
4.95
x
|
4.51
x
|
2.73
x
|
3.28
x
|
3.13
x
|
3.01
x
|
2.86
x
|
EV / EBITDA
|
16.8
x
|
45.6
x
|
27.4
x
|
14.7
x
|
16.7
x
|
15.8
x
|
15.1
x
|
14.2
x
|
EV / FCF
|
58.4
x
|
34.8
x
|
62.9
x
|
27.9
x
|
28.6
x
|
28.6
x
|
27
x
|
25
x
|
FCF Yield
|
1.71%
|
2.88%
|
1.59%
|
3.58%
|
3.5%
|
3.5%
|
3.71%
|
4%
|
Price to Book
|
69.8
x
|
99.5
x
|
38.1
x
|
81.4
x
|
-100
x
|
-23.9
x
|
-15.7
x
|
-17.6
x
|
Nbr of stocks (in thousands)
|
326,937
|
324,332
|
325,683
|
316,540
|
293,691
|
285,622
|
-
|
-
|
Reference price
2 |
151.4
|
131.9
|
165.2
|
148.9
|
225.5
|
231.1
|
231.1
|
231.1
|
Announcement Date
|
2/26/20
|
2/18/21
|
2/15/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
20,972
|
10,571
|
13,857
|
20,773
|
23,713
|
25,384
|
27,022
|
28,595
|
EBITDA
1 |
3,575
|
1,147
|
2,278
|
3,853
|
4,656
|
5,020
|
5,386
|
5,764
|
EBIT
1 |
2,778
|
535
|
1,649
|
3,203
|
3,935
|
4,231
|
4,605
|
4,965
|
Operating Margin
|
13.25%
|
5.06%
|
11.9%
|
15.42%
|
16.59%
|
16.67%
|
17.04%
|
17.36%
|
Earnings before Tax (EBT)
1 |
1,599
|
-466
|
1,180
|
3,114
|
3,378
|
3,566
|
3,922
|
4,319
|
Net income
1 |
1,273
|
-267
|
1,099
|
2,358
|
3,083
|
2,671
|
2,947
|
3,241
|
Net margin
|
6.07%
|
-2.53%
|
7.93%
|
11.35%
|
13%
|
10.52%
|
10.91%
|
11.33%
|
EPS
2 |
3.800
|
-0.8200
|
3.340
|
7.240
|
10.18
|
9.327
|
10.70
|
12.14
|
Free Cash Flow
1 |
1,032
|
1,504
|
994
|
2,031
|
2,718
|
2,782
|
3,011
|
3,268
|
FCF margin
|
4.92%
|
14.23%
|
7.17%
|
9.78%
|
11.46%
|
10.96%
|
11.14%
|
11.43%
|
FCF Conversion (EBITDA)
|
28.87%
|
131.12%
|
43.63%
|
52.71%
|
58.38%
|
55.41%
|
55.91%
|
56.7%
|
FCF Conversion (Net income)
|
81.07%
|
-
|
90.45%
|
86.13%
|
88.16%
|
104.14%
|
102.18%
|
100.84%
|
Dividend per Share
2 |
1.850
|
0.4800
|
-
|
1.000
|
1.960
|
2.390
|
2.586
|
2.939
|
Announcement Date
|
2/26/20
|
2/18/21
|
2/15/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
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 |
4,446
|
4,199
|
5,338
|
5,313
|
5,923
|
5,615
|
6,075
|
5,928
|
6,095
|
5,977
|
6,481
|
6,361
|
6,568
|
6,403
|
6,871
|
EBITDA
1 |
741
|
759
|
1,019
|
985
|
1,090
|
1,098
|
1,219
|
1,142
|
1,197
|
1,142
|
1,305
|
1,265
|
1,322
|
1,213
|
1,389
|
EBIT
1 |
578
|
605
|
857
|
815
|
926
|
941
|
1,043
|
959
|
992
|
952
|
1,113
|
1,075
|
1,123
|
1,028
|
1,226
|
Operating Margin
|
13%
|
14.41%
|
16.05%
|
15.34%
|
15.63%
|
16.76%
|
17.17%
|
16.18%
|
16.28%
|
15.93%
|
17.17%
|
16.9%
|
17.1%
|
16.05%
|
17.84%
|
Earnings before Tax (EBT)
1 |
548
|
476
|
878
|
869
|
891
|
844
|
964
|
989
|
581
|
727
|
954.6
|
918.2
|
953.1
|
851.8
|
1,027
|
Net income
1 |
468
|
377
|
678
|
630
|
673
|
757
|
726
|
752
|
848
|
564
|
708
|
677.4
|
706.2
|
652.3
|
773.1
|
Net margin
|
10.53%
|
8.98%
|
12.7%
|
11.86%
|
11.36%
|
13.48%
|
11.95%
|
12.69%
|
13.91%
|
9.44%
|
10.92%
|
10.65%
|
10.75%
|
10.19%
|
11.25%
|
EPS
2 |
1.420
|
1.140
|
2.060
|
1.940
|
2.120
|
2.430
|
2.380
|
2.510
|
2.870
|
1.930
|
2.461
|
2.391
|
2.508
|
2.310
|
2.782
|
Dividend per Share
2 |
-
|
-
|
0.3000
|
0.3000
|
0.4000
|
0.4000
|
0.5200
|
0.5200
|
0.5200
|
0.5200
|
0.6300
|
0.6300
|
0.6300
|
0.6145
|
0.6792
|
Announcement Date
|
2/15/22
|
5/4/22
|
8/2/22
|
11/3/22
|
2/14/23
|
5/2/23
|
8/1/23
|
11/2/23
|
2/13/24
|
5/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
10,715
|
9,500
|
8,700
|
9,557
|
11,535
|
13,526
|
15,220
|
15,699
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.997
x
|
8.282
x
|
3.819
x
|
2.48
x
|
2.477
x
|
2.694
x
|
2.826
x
|
2.724
x
|
Free Cash Flow
1 |
1,032
|
1,504
|
994
|
2,031
|
2,718
|
2,782
|
3,011
|
3,268
|
ROE (net income / shareholders' equity)
|
137%
|
-47.1%
|
119%
|
238%
|
-
|
-
|
1,287%
|
391%
|
ROA (Net income/ Total Assets)
|
7.82%
|
-1.07%
|
4.37%
|
9.36%
|
12%
|
18.9%
|
20.1%
|
11.5%
|
Assets
1 |
16,270
|
24,877
|
25,127
|
25,184
|
25,712
|
14,136
|
14,655
|
28,180
|
Book Value Per Share
2 |
2.170
|
1.330
|
4.330
|
1.830
|
-2.250
|
-9.680
|
-14.70
|
-13.10
|
Cash Flow per Share
2 |
5.020
|
5.030
|
3.570
|
7.250
|
10.50
|
12.10
|
12.70
|
13.70
|
Capex
1 |
653
|
135
|
183
|
332
|
452
|
735
|
604
|
543
|
Capex / Sales
|
3.11%
|
1.28%
|
1.32%
|
1.6%
|
1.91%
|
2.9%
|
2.24%
|
1.9%
|
Announcement Date
|
2/26/20
|
2/18/21
|
2/15/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
Last Close Price
231.1
USD Average target price
246.6
USD Spread / Average Target +6.72% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.48% | 66.01B | | +11.03% | 50.55B | | +11.96% | 16.29B | | +11.30% | 14.69B | | +12.60% | 10B | | +33.48% | 9.97B | | +4.24% | 4.74B | | +0.70% | 4.2B | | +75.83% | 3.29B | | +1.69% | 3.15B |
Other Hotels, Motels & Cruise Lines
|