Market Closed -
Nyse
04:00:02 2024-05-28 pm EDT
|
5-day change
|
1st Jan Change
|
83.85
USD
|
-2.50%
|
|
+2.91%
|
+62.19%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,001
|
9,170
|
10,548
|
7,331
|
11,672
|
17,929
|
-
|
-
|
Enterprise Value (EV)
1 |
15,547
|
13,957
|
18,268
|
14,940
|
21,884
|
28,063
|
27,641
|
27,095
|
P/E ratio
|
2.36
x
|
18.1
x
|
4.82
x
|
6.15
x
|
-46.2
x
|
14.6
x
|
14.3
x
|
12.7
x
|
Yield
|
0.3%
|
3.26%
|
3.08%
|
4.49%
|
2.98%
|
1.94%
|
2.1%
|
2.26%
|
Capitalization / Revenue
|
1.02
x
|
1.01
x
|
0.39
x
|
0.23
x
|
0.4
x
|
0.61
x
|
0.57
x
|
0.56
x
|
EV / Revenue
|
1.58
x
|
1.53
x
|
0.68
x
|
0.47
x
|
0.76
x
|
0.95
x
|
0.88
x
|
0.85
x
|
EV / EBITDA
|
7.86
x
|
6.96
x
|
7.54
x
|
8.52
x
|
6.67
x
|
8.16
x
|
7.83
x
|
7.53
x
|
EV / FCF
|
13.1
x
|
8.69
x
|
81.6
x
|
26.3
x
|
-26.7
x
|
13.6
x
|
12.1
x
|
11.2
x
|
FCF Yield
|
7.62%
|
11.5%
|
1.23%
|
3.8%
|
-3.74%
|
7.34%
|
8.28%
|
8.92%
|
Price to Book
|
5.97
x
|
5.45
x
|
2.92
x
|
1.91
x
|
4.06
x
|
4.35
x
|
4.27
x
|
6.11
x
|
Nbr of stocks (in thousands)
|
251,594
|
244,221
|
244,839
|
230,384
|
225,764
|
208,476
|
-
|
-
|
Reference price
2 |
39.75
|
37.55
|
43.08
|
31.82
|
51.70
|
83.85
|
83.85
|
83.85
|
Announcement Date
|
2/27/20
|
3/1/21
|
2/24/22
|
2/16/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,821
|
9,093
|
26,989
|
31,543
|
28,823
|
29,598
|
31,411
|
31,959
|
EBITDA
1 |
1,977
|
2,004
|
2,423
|
1,754
|
3,282
|
3,440
|
3,530
|
3,599
|
EBIT
1 |
1,604
|
1,569
|
1,638
|
1,120
|
2,155
|
2,570
|
2,462
|
2,420
|
Operating Margin
|
16.33%
|
17.26%
|
6.07%
|
3.55%
|
7.48%
|
8.68%
|
7.84%
|
7.57%
|
Earnings before Tax (EBT)
1 |
786
|
761
|
2,859
|
1,663
|
-213
|
1,784
|
1,514
|
1,622
|
Net income
1 |
4,438
|
510
|
2,187
|
1,221
|
-256
|
1,173
|
1,107
|
1,146
|
Net margin
|
45.19%
|
5.61%
|
8.1%
|
3.87%
|
-0.89%
|
3.96%
|
3.53%
|
3.59%
|
EPS
2 |
16.81
|
2.070
|
8.930
|
5.170
|
-1.120
|
5.733
|
5.871
|
6.620
|
Free Cash Flow
1 |
1,185
|
1,607
|
224
|
568
|
-819
|
2,061
|
2,289
|
2,416
|
FCF margin
|
12.07%
|
17.67%
|
0.83%
|
1.8%
|
-2.84%
|
6.96%
|
7.29%
|
7.56%
|
FCF Conversion (EBITDA)
|
59.94%
|
80.19%
|
9.24%
|
32.38%
|
-
|
59.91%
|
64.83%
|
67.12%
|
FCF Conversion (Net income)
|
26.7%
|
315.1%
|
10.24%
|
46.52%
|
-
|
175.61%
|
206.68%
|
210.73%
|
Dividend per Share
2 |
0.1200
|
1.225
|
1.325
|
1.428
|
1.540
|
1.630
|
1.758
|
1.895
|
Announcement Date
|
2/27/20
|
3/1/21
|
2/24/22
|
2/16/23
|
2/28/24
|
-
|
-
|
-
|
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 |
7,046
|
7,896
|
7,282
|
8,510
|
7,855
|
7,574
|
6,348
|
7,946
|
6,807
|
7,429
|
8,320
|
9,157
|
7,280
|
7,723
|
-
|
EBITDA
1 |
433
|
509
|
358
|
452
|
435
|
573
|
819
|
973
|
844
|
849
|
866.7
|
928.3
|
794
|
719
|
912
|
EBIT
1 |
217
|
326
|
201
|
307
|
219
|
435
|
504
|
665
|
530
|
581
|
644.3
|
794.7
|
386.2
|
417.9
|
-
|
Operating Margin
|
3.08%
|
4.13%
|
2.76%
|
3.61%
|
2.79%
|
5.74%
|
7.94%
|
8.37%
|
7.79%
|
7.82%
|
7.74%
|
8.68%
|
5.3%
|
5.41%
|
-
|
Earnings before Tax (EBT)
1 |
-595
|
2,307
|
665
|
-
|
-1,392
|
-1,671
|
397
|
408
|
653
|
695
|
488.1
|
623.5
|
189.5
|
252.2
|
-
|
Net income
1 |
-427
|
1,736
|
513
|
-
|
-1,095
|
-1,300
|
291
|
326
|
940
|
494
|
368.6
|
475.6
|
133.7
|
182.3
|
-
|
Net margin
|
-6.06%
|
21.99%
|
7.04%
|
-
|
-13.94%
|
-17.16%
|
4.58%
|
4.1%
|
13.81%
|
6.65%
|
4.43%
|
5.19%
|
1.84%
|
2.36%
|
-
|
EPS
2 |
-1.740
|
7.170
|
2.160
|
0.2900
|
-4.560
|
-5.652
|
1.250
|
1.410
|
2.020
|
2.310
|
1.555
|
2.012
|
0.8016
|
0.0766
|
1.470
|
Dividend per Share
|
0.3500
|
0.3500
|
0.3500
|
0.3500
|
0.3775
|
0.3775
|
0.3775
|
0.3775
|
0.4075
|
1.630
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/24/22
|
5/6/22
|
8/4/22
|
11/7/22
|
2/16/23
|
4/5/23
|
8/8/23
|
11/2/23
|
2/28/24
|
5/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,546
|
4,787
|
7,720
|
7,609
|
10,212
|
10,134
|
9,712
|
9,166
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.805
x
|
2.389
x
|
3.186
x
|
4.338
x
|
3.112
x
|
2.946
x
|
2.751
x
|
2.547
x
|
Free Cash Flow
1 |
1,185
|
1,607
|
224
|
568
|
-819
|
2,061
|
2,289
|
2,416
|
ROE (net income / shareholders' equity)
|
-
|
44.9%
|
30.6%
|
32.9%
|
40.3%
|
57.7%
|
43.9%
|
45.4%
|
ROA (Net income/ Total Assets)
|
38.3%
|
5.46%
|
4.24%
|
4.67%
|
4.92%
|
3.8%
|
4.1%
|
3.8%
|
Assets
1 |
11,580
|
9,344
|
51,603
|
26,164
|
-5,201
|
30,879
|
27,008
|
30,167
|
Book Value Per Share
2 |
6.660
|
6.890
|
14.80
|
16.70
|
12.70
|
19.30
|
19.70
|
13.70
|
Cash Flow per Share
|
5.350
|
7.470
|
2.010
|
1.530
|
-0.9700
|
-
|
-
|
-
|
Capex
1 |
228
|
230
|
269
|
367
|
598
|
522
|
486
|
496
|
Capex / Sales
|
2.32%
|
2.53%
|
1%
|
1.16%
|
2.07%
|
1.76%
|
1.55%
|
1.55%
|
Announcement Date
|
2/27/20
|
3/1/21
|
2/24/22
|
2/16/23
|
2/28/24
|
-
|
-
|
-
|
Last Close Price
83.85
USD Average target price
80.5
USD Spread / Average Target -4.00% Consensus |
1st Jan change
|
Capi.
|
---|
| +62.19% | 17.93B | | +27.64% | 157B | | +10.58% | 85.01B | | +2.36% | 83.35B | | +4.27% | 78.85B | | -1.04% | 73.46B | | +97.85% | 72.7B | | 0.00% | 48.63B | | +9.11% | 46.9B | | +12.53% | 44.25B |
Other Electric Utilities
|