Market Closed -
Nyse
04:00:02 2024-05-24 pm EDT
|
5-day change
|
1st Jan Change
|
560.7
USD
|
+0.48%
|
|
-0.67%
|
+21.11%
|
Fiscal Period: Marzo |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
23,952
|
31,044
|
45,858
|
48,757
|
70,547
|
72,887
|
-
|
-
|
Enterprise Value (EV)
1 |
27,324
|
31,914
|
48,205
|
49,673
|
71,593
|
72,567
|
70,227
|
66,430
|
P/E ratio
|
27.3
x
|
-6.9
x
|
42.3
x
|
14.2
x
|
24
x
|
19.2
x
|
17.9
x
|
15.4
x
|
Yield
|
1.2%
|
0.86%
|
0.6%
|
0.59%
|
0.45%
|
0.48%
|
0.52%
|
0.46%
|
Capitalization / Revenue
|
0.1
x
|
0.13
x
|
0.17
x
|
0.18
x
|
0.23
x
|
0.2
x
|
0.19
x
|
0.17
x
|
EV / Revenue
|
0.12
x
|
0.13
x
|
0.18
x
|
0.18
x
|
0.23
x
|
0.2
x
|
0.18
x
|
0.16
x
|
EV / EBITDA
|
6.34
x
|
7.33
x
|
9.14
x
|
9.27
x
|
13.5
x
|
12.3
x
|
11
x
|
9.53
x
|
EV / FCF
|
7.06
x
|
8.18
x
|
12.4
x
|
10.8
x
|
19.7
x
|
14.9
x
|
14.4
x
|
12
x
|
FCF Yield
|
14.2%
|
12.2%
|
8.09%
|
9.26%
|
5.07%
|
6.7%
|
6.95%
|
8.32%
|
Price to Book
|
4.3
x
|
179
x
|
-19.5
x
|
-27.3
x
|
-36.5
x
|
-105
x
|
34.4
x
|
14.5
x
|
Nbr of stocks (in thousands)
|
177,081
|
159,167
|
149,798
|
136,939
|
131,408
|
129,986
|
-
|
-
|
Reference price
2 |
135.3
|
195.0
|
306.1
|
356.0
|
536.8
|
560.7
|
560.7
|
560.7
|
Announcement Date
|
5/20/20
|
5/6/21
|
5/5/22
|
5/8/23
|
5/7/24
|
-
|
-
|
-
|
Fiscal Period: Marzo |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
231,051
|
238,228
|
263,966
|
276,711
|
308,951
|
358,134
|
385,968
|
416,624
|
EBITDA
1 |
4,309
|
4,354
|
5,276
|
5,357
|
5,287
|
5,889
|
6,383
|
6,968
|
EBIT
1 |
3,849
|
3,890
|
4,849
|
4,985
|
4,901
|
5,415
|
5,790
|
6,382
|
Operating Margin
|
1.67%
|
1.63%
|
1.84%
|
1.8%
|
1.59%
|
1.51%
|
1.5%
|
1.53%
|
Earnings before Tax (EBT)
1 |
1,144
|
-5,034
|
1,928
|
4,630
|
3,789
|
4,696
|
4,780
|
5,619
|
Net income
1 |
900
|
-4,539
|
1,114
|
3,560
|
3,002
|
3,717
|
3,900
|
4,317
|
Net margin
|
0.39%
|
-1.91%
|
0.42%
|
1.29%
|
0.97%
|
1.04%
|
1.01%
|
1.04%
|
EPS
2 |
4.950
|
-28.26
|
7.230
|
25.03
|
22.39
|
29.21
|
31.39
|
36.38
|
Free Cash Flow
1 |
3,868
|
3,901
|
3,899
|
4,601
|
3,627
|
4,865
|
4,884
|
5,526
|
FCF margin
|
1.67%
|
1.64%
|
1.48%
|
1.66%
|
1.17%
|
1.36%
|
1.27%
|
1.33%
|
FCF Conversion (EBITDA)
|
89.77%
|
89.6%
|
73.9%
|
85.89%
|
68.6%
|
82.61%
|
76.51%
|
79.31%
|
FCF Conversion (Net income)
|
429.78%
|
-
|
350%
|
129.24%
|
120.82%
|
130.87%
|
125.23%
|
128.02%
|
Dividend per Share
2 |
1.620
|
1.670
|
1.830
|
2.090
|
2.400
|
2.697
|
2.932
|
2.582
|
Announcement Date
|
5/20/20
|
5/6/21
|
5/5/22
|
5/8/23
|
5/7/24
|
-
|
-
|
-
|
Fiscal Period: March |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Net sales
1 |
68,614
|
66,102
|
67,154
|
70,157
|
70,490
|
68,910
|
74,483
|
77,215
|
80,898
|
76,355
|
82,861
|
91,601
|
95,948
|
91,440
|
92,673
|
EBITDA
1 |
1,377
|
1,296
|
1,229
|
1,291
|
1,484
|
1,353
|
1,267
|
1,303
|
1,358
|
1,359
|
1,360
|
1,441
|
1,527
|
1,568
|
1,512
|
EBIT
1 |
1,273
|
1,204
|
1,137
|
1,197
|
1,393
|
1,258
|
1,170
|
1,208
|
1,261
|
1,262
|
1,263
|
1,331
|
1,406
|
1,464
|
1,386
|
Operating Margin
|
1.86%
|
1.82%
|
1.69%
|
1.71%
|
1.98%
|
1.83%
|
1.57%
|
1.56%
|
1.56%
|
1.65%
|
1.52%
|
1.45%
|
1.47%
|
1.6%
|
1.5%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
1,448
|
932
|
1,091
|
916
|
612
|
1,170
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-7
|
368
|
768
|
926
|
1,079
|
787
|
958
|
664
|
589
|
791
|
845.2
|
915.7
|
986
|
1,002
|
947
|
Net margin
|
-0.01%
|
0.56%
|
1.14%
|
1.32%
|
1.53%
|
1.14%
|
1.29%
|
0.86%
|
0.73%
|
1.04%
|
1.02%
|
1%
|
1.03%
|
1.1%
|
1.02%
|
EPS
2 |
-0.0400
|
2.470
|
5.260
|
6.420
|
7.660
|
5.710
|
7.020
|
4.920
|
4.420
|
6.020
|
6.585
|
7.158
|
7.790
|
7.932
|
7.520
|
Dividend per Share
2 |
0.4700
|
0.4700
|
0.4700
|
0.5400
|
0.5400
|
0.5400
|
0.5400
|
0.6200
|
0.6200
|
0.6200
|
0.6271
|
0.6874
|
0.6946
|
0.7018
|
0.7172
|
Announcement Date
|
2/2/22
|
5/5/22
|
8/3/22
|
11/1/22
|
2/1/23
|
5/8/23
|
8/2/23
|
11/1/23
|
2/7/24
|
5/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
3,372
|
870
|
2,347
|
916
|
1,046
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
320
|
2,660
|
6,457
|
Leverage (Debt/EBITDA)
|
0.7825
x
|
0.1998
x
|
0.4448
x
|
0.171
x
|
0.1978
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
3,868
|
3,901
|
3,899
|
4,601
|
3,627
|
4,865
|
4,884
|
5,526
|
ROE (net income / shareholders' equity)
|
41.2%
|
105%
|
-
|
-
|
-
|
-
|
379%
|
217%
|
ROA (Net income/ Total Assets)
|
4.49%
|
4.42%
|
5.69%
|
5.87%
|
5.67%
|
5.83%
|
5.98%
|
6.13%
|
Assets
1 |
20,036
|
-102,780
|
19,570
|
60,612
|
52,943
|
63,741
|
65,210
|
70,457
|
Book Value Per Share
2 |
31.40
|
1.090
|
-15.70
|
-13.10
|
-14.70
|
-5.360
|
16.30
|
38.70
|
Cash Flow per Share
2 |
24.00
|
28.30
|
28.80
|
36.30
|
32.20
|
47.20
|
43.30
|
56.60
|
Capex
1 |
506
|
641
|
535
|
558
|
687
|
702
|
717
|
745
|
Capex / Sales
|
0.22%
|
0.27%
|
0.2%
|
0.2%
|
0.22%
|
0.2%
|
0.19%
|
0.18%
|
Announcement Date
|
5/20/20
|
5/6/21
|
5/5/22
|
5/8/23
|
5/7/24
|
-
|
-
|
-
|
Last Close Price
560.7
USD Average target price
584.1
USD Spread / Average Target +4.16% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.11% | 72.89B | | -4.38% | 23.48B | | +4.16% | 8.51B | | +9.26% | 8.42B | | -24.53% | 7.56B | | +13.31% | 5.22B | | 0.00% | 4.2B | | -1.31% | 3.91B | | +6.13% | 3.91B | | +21.14% | 3.61B |
Pharmaceuticals Wholesale
|