Market Closed -
Nyse
04:00:02 2024-05-24 pm EDT
|
5-day change
|
1st Jan Change
|
99.67
USD
|
+0.16%
|
|
-5.31%
|
-8.83%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
101,450
|
100,823
|
102,360
|
69,104
|
60,379
|
55,154
|
-
|
-
|
Enterprise Value (EV)
1 |
119,410
|
114,984
|
115,159
|
81,150
|
70,428
|
60,195
|
59,169
|
59,468
|
P/E ratio
|
22.6
x
|
18.9
x
|
17.6
x
|
11.8
x
|
-8.66
x
|
16
x
|
13.3
x
|
12.4
x
|
Yield
|
3.26%
|
3.36%
|
3.33%
|
4.97%
|
5.49%
|
3.62%
|
3.81%
|
4.03%
|
Capitalization / Revenue
|
3.16
x
|
3.13
x
|
2.9
x
|
2.02
x
|
1.85
x
|
2.34
x
|
2.26
x
|
2.19
x
|
EV / Revenue
|
3.72
x
|
3.57
x
|
3.26
x
|
2.37
x
|
2.16
x
|
2.55
x
|
2.42
x
|
2.36
x
|
EV / EBITDA
|
14.2
x
|
13.1
x
|
12.4
x
|
9.07
x
|
8.64
x
|
9.31
x
|
8.54
x
|
8.35
x
|
EV / FCF
|
22.2
x
|
17.4
x
|
19.7
x
|
21.1
x
|
13.9
x
|
16.6
x
|
15.4
x
|
19.2
x
|
FCF Yield
|
4.5%
|
5.75%
|
5.08%
|
4.73%
|
7.19%
|
6.02%
|
6.49%
|
5.21%
|
Price to Book
|
10.1
x
|
7.81
x
|
6.72
x
|
4.61
x
|
12.4
x
|
9.55
x
|
6.94
x
|
5.47
x
|
Nbr of stocks (in thousands)
|
575,051
|
576,822
|
576,253
|
576,253
|
552,317
|
553,361
|
-
|
-
|
Reference price
2 |
176.4
|
174.8
|
177.6
|
119.9
|
109.3
|
99.67
|
99.67
|
99.67
|
Announcement Date
|
1/28/20
|
1/26/21
|
1/25/22
|
1/24/23
|
1/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
32,136
|
32,184
|
35,355
|
34,229
|
32,681
|
23,620
|
24,457
|
25,208
|
EBITDA
1 |
8,417
|
8,755
|
9,284
|
8,947
|
8,147
|
6,466
|
6,929
|
7,123
|
EBIT
1 |
6,824
|
6,844
|
7,369
|
7,116
|
6,388
|
5,052
|
5,480
|
5,790
|
Operating Margin
|
21.23%
|
21.27%
|
20.84%
|
20.79%
|
19.55%
|
21.39%
|
22.41%
|
22.97%
|
Earnings before Tax (EBT)
1 |
5,712
|
6,711
|
7,204
|
6,392
|
-9,688
|
4,601
|
5,123
|
5,566
|
Net income
1 |
4,570
|
5,384
|
5,921
|
5,777
|
-6,995
|
3,460
|
4,099
|
4,432
|
Net margin
|
14.22%
|
16.73%
|
16.75%
|
16.88%
|
-21.4%
|
14.65%
|
16.76%
|
17.58%
|
EPS
2 |
7.810
|
9.250
|
10.12
|
10.18
|
-12.63
|
6.224
|
7.507
|
8.068
|
Free Cash Flow
1 |
5,371
|
6,612
|
5,851
|
3,842
|
5,065
|
3,623
|
3,840
|
3,101
|
FCF margin
|
16.71%
|
20.54%
|
16.55%
|
11.22%
|
15.5%
|
15.34%
|
15.7%
|
12.3%
|
FCF Conversion (EBITDA)
|
63.81%
|
75.52%
|
63.02%
|
42.94%
|
62.17%
|
56.04%
|
55.42%
|
43.53%
|
FCF Conversion (Net income)
|
117.53%
|
122.81%
|
98.82%
|
66.51%
|
-
|
104.71%
|
93.69%
|
69.97%
|
Dividend per Share
2 |
5.760
|
5.880
|
5.920
|
5.960
|
6.000
|
3.606
|
3.793
|
4.013
|
Announcement Date
|
1/28/20
|
1/26/21
|
1/25/22
|
1/24/23
|
1/23/24
|
-
|
-
|
-
|
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 |
8,612
|
8,829
|
8,702
|
8,619
|
8,079
|
8,031
|
8,325
|
8,312
|
8,013
|
8,003
|
5,883
|
6,062
|
5,871
|
5,864
|
5,999
|
EBITDA
1 |
2,123
|
2,100
|
2,288
|
2,305
|
2,004
|
1,813
|
1,963
|
2,325
|
2,046
|
2,096
|
1,491
|
1,748
|
1,532
|
1,677
|
1,695
|
EBIT
1 |
1,616
|
1,641
|
1,826
|
1,855
|
1,544
|
1,376
|
1,545
|
1,859
|
1,608
|
1,690
|
1,186
|
1,394
|
1,216
|
1,328
|
1,302
|
Operating Margin
|
18.76%
|
18.59%
|
20.98%
|
21.52%
|
19.11%
|
17.13%
|
18.56%
|
22.37%
|
20.07%
|
21.12%
|
20.16%
|
23%
|
20.72%
|
22.65%
|
21.7%
|
Earnings before Tax (EBT)
1 |
1,564
|
1,603
|
60
|
4,132
|
597
|
1,189
|
-9,023
|
-2,854
|
1,000
|
1,237
|
1,138
|
1,321
|
1,116
|
1,416
|
1,246
|
Net income
1 |
1,339
|
1,299
|
78
|
3,859
|
541
|
976
|
-6,841
|
-2,075
|
945
|
928
|
920.6
|
1,059
|
939.3
|
1,142
|
1,005
|
Net margin
|
15.55%
|
14.71%
|
0.9%
|
44.77%
|
6.7%
|
12.15%
|
-82.17%
|
-24.96%
|
11.79%
|
11.6%
|
15.65%
|
17.47%
|
16%
|
19.48%
|
16.75%
|
EPS
2 |
2.310
|
2.260
|
0.1400
|
6.770
|
0.9800
|
1.760
|
-12.35
|
-3.740
|
1.700
|
1.670
|
1.654
|
1.931
|
1.724
|
2.049
|
1.801
|
Dividend per Share
2 |
1.480
|
1.490
|
1.480
|
1.490
|
1.490
|
1.500
|
1.500
|
-
|
1.500
|
-
|
0.7000
|
0.7000
|
0.7000
|
0.7945
|
0.7945
|
Announcement Date
|
1/25/22
|
4/26/22
|
7/26/22
|
10/25/22
|
1/24/23
|
4/25/23
|
7/25/23
|
10/24/23
|
1/23/24
|
4/30/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
17,960
|
14,161
|
12,799
|
12,046
|
10,049
|
5,042
|
4,015
|
4,315
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.134
x
|
1.617
x
|
1.379
x
|
1.346
x
|
1.233
x
|
0.7798
x
|
0.5795
x
|
0.6058
x
|
Free Cash Flow
1 |
5,371
|
6,612
|
5,851
|
3,842
|
5,065
|
3,623
|
3,840
|
3,101
|
ROE (net income / shareholders' equity)
|
45.8%
|
46.7%
|
42.2%
|
38.4%
|
52.2%
|
88.3%
|
75.7%
|
61.7%
|
ROA (Net income/ Total Assets)
|
11.3%
|
11.7%
|
12.5%
|
12.4%
|
-14.4%
|
7.63%
|
8.77%
|
9.67%
|
Assets
1 |
40,580
|
46,001
|
47,208
|
46,763
|
48,517
|
45,353
|
46,741
|
45,840
|
Book Value Per Share
2 |
17.50
|
22.40
|
26.40
|
26.00
|
8.790
|
10.40
|
14.40
|
18.20
|
Cash Flow per Share
2 |
12.10
|
13.90
|
12.70
|
9.850
|
12.10
|
7.930
|
9.370
|
10.80
|
Capex
1 |
1,699
|
1,501
|
1,603
|
1,749
|
1,615
|
1,297
|
1,335
|
1,341
|
Capex / Sales
|
5.29%
|
4.66%
|
4.53%
|
5.11%
|
4.94%
|
5.49%
|
5.46%
|
5.32%
|
Announcement Date
|
1/28/20
|
1/26/21
|
1/25/22
|
1/24/23
|
1/23/24
|
-
|
-
|
-
|
Last Close Price
99.67
USD Average target price
102.4
USD Spread / Average Target +2.77% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.83% | 55.15B | | +13.50% | 881B | | 0.00% | 239B | | +31.11% | 183B | | -4.78% | 130B | | +53.20% | 91.99B | | -8.35% | 71.64B | | +41.65% | 37.68B | | -37.13% | 32.18B | | +15.16% | 30.51B |
Consumer Goods Conglomerates
|