Real-time Estimate
Cboe BZX
01:09:36 2024-05-23 pm EDT
|
5-day change
|
1st Jan Change
|
137
USD
|
+1.81%
|
|
+4.20%
|
+38.44%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
32,089
|
39,120
|
52,304
|
45,310
|
59,310
|
80,823
|
-
|
-
|
Enterprise Value (EV)
1 |
34,787
|
41,285
|
55,906
|
48,515
|
62,173
|
83,460
|
82,790
|
81,839
|
P/E ratio
|
28.9
x
|
33.4
x
|
34.4
x
|
24.9
x
|
31.9
x
|
37.9
x
|
34.4
x
|
31.4
x
|
Yield
|
0.89%
|
0.8%
|
0.73%
|
1.06%
|
0.86%
|
0.66%
|
0.69%
|
0.73%
|
Capitalization / Revenue
|
3.9
x
|
4.55
x
|
4.81
x
|
3.59
x
|
4.72
x
|
5.81
x
|
5.26
x
|
4.94
x
|
EV / Revenue
|
4.23
x
|
4.8
x
|
5.14
x
|
3.84
x
|
4.95
x
|
6
x
|
5.39
x
|
5
x
|
EV / EBITDA
|
17.8
x
|
21.1
x
|
21.7
x
|
16.2
x
|
20.7
x
|
24.9
x
|
21.8
x
|
20.5
x
|
EV / FCF
|
28.8
x
|
31.4
x
|
47.4
x
|
27.1
x
|
28.8
x
|
38.8
x
|
34.1
x
|
30.2
x
|
FCF Yield
|
3.47%
|
3.19%
|
2.11%
|
3.69%
|
3.47%
|
2.58%
|
2.94%
|
3.31%
|
Price to Book
|
7.36
x
|
7.47
x
|
8.68
x
|
6.74
x
|
-
|
8.42
x
|
7.22
x
|
5.93
x
|
Nbr of stocks (in thousands)
|
592,983
|
598,310
|
598,028
|
595,095
|
598,310
|
600,604
|
-
|
-
|
Reference price
2 |
54.12
|
65.38
|
87.46
|
76.14
|
99.13
|
134.6
|
134.6
|
134.6
|
Announcement Date
|
1/22/20
|
1/27/21
|
1/26/22
|
1/25/23
|
1/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,225
|
8,599
|
10,876
|
12,623
|
12,555
|
13,908
|
15,352
|
16,354
|
EBITDA
1 |
1,957
|
1,958
|
2,571
|
3,000
|
3,001
|
3,358
|
3,800
|
3,994
|
EBIT
1 |
1,645
|
1,650
|
2,176
|
2,607
|
2,594
|
2,935
|
3,314
|
3,590
|
Operating Margin
|
19.99%
|
19.19%
|
20%
|
20.66%
|
20.66%
|
21.1%
|
21.59%
|
21.95%
|
Earnings before Tax (EBT)
1 |
1,496
|
1,527
|
1,989
|
2,467
|
2,455
|
2,833
|
3,076
|
3,374
|
Net income
1 |
1,155
|
1,203
|
1,591
|
1,902
|
1,928
|
2,211
|
2,415
|
2,635
|
Net margin
|
14.04%
|
13.99%
|
14.63%
|
15.07%
|
15.36%
|
15.9%
|
15.73%
|
16.11%
|
EPS
2 |
1.875
|
1.955
|
2.540
|
3.060
|
3.110
|
3.550
|
3.917
|
4.281
|
Free Cash Flow
1 |
1,207
|
1,315
|
1,180
|
1,791
|
2,156
|
2,151
|
2,430
|
2,707
|
FCF margin
|
14.68%
|
15.29%
|
10.85%
|
14.19%
|
17.17%
|
15.47%
|
15.83%
|
16.56%
|
FCF Conversion (EBITDA)
|
61.7%
|
67.17%
|
45.88%
|
59.69%
|
71.85%
|
64.07%
|
63.96%
|
67.79%
|
FCF Conversion (Net income)
|
104.53%
|
109.29%
|
74.16%
|
94.14%
|
111.82%
|
97.31%
|
100.65%
|
102.76%
|
Dividend per Share
2 |
0.4800
|
0.5200
|
0.6350
|
0.8100
|
0.8500
|
0.8870
|
0.9348
|
0.9858
|
Announcement Date
|
1/22/20
|
1/27/21
|
1/26/22
|
1/25/23
|
1/24/24
|
-
|
-
|
-
|
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 |
3,027
|
2,952
|
3,137
|
3,295
|
3,239
|
2,974
|
3,054
|
3,199
|
3,328
|
3,256
|
3,313
|
3,585
|
3,682
|
3,521
|
3,656
|
EBITDA
1 |
729
|
680.9
|
739.6
|
795.8
|
784
|
688
|
714
|
767.9
|
821.3
|
788.6
|
838.2
|
912.4
|
910.8
|
906.7
|
920.2
|
EBIT
1 |
607.9
|
589.8
|
648.8
|
693.1
|
675.7
|
591.7
|
619.9
|
666.9
|
706.3
|
684.8
|
697.4
|
761.2
|
798.3
|
748.4
|
784.2
|
Operating Margin
|
20.08%
|
19.98%
|
20.68%
|
21.03%
|
20.86%
|
19.9%
|
20.3%
|
20.85%
|
21.23%
|
21.03%
|
21.05%
|
21.23%
|
21.68%
|
21.25%
|
21.45%
|
Earnings before Tax (EBT)
1 |
564
|
563.4
|
620.6
|
650.9
|
632.5
|
559.9
|
595.9
|
633.5
|
665.5
|
662.7
|
661.2
|
708.6
|
761.2
|
-
|
-
|
Net income
1 |
453.9
|
425.7
|
472.5
|
496.6
|
507.5
|
439.2
|
460.5
|
513.9
|
514.5
|
548.7
|
513.8
|
562.5
|
597.8
|
599.6
|
612.6
|
Net margin
|
15%
|
14.42%
|
15.06%
|
15.07%
|
15.67%
|
14.77%
|
15.08%
|
16.06%
|
15.46%
|
16.85%
|
15.51%
|
15.69%
|
16.24%
|
17.03%
|
16.76%
|
EPS
2 |
0.7400
|
0.6800
|
0.7600
|
0.8000
|
0.8200
|
0.7100
|
0.7400
|
0.8300
|
0.8300
|
0.8700
|
0.8215
|
0.8982
|
0.9592
|
0.9500
|
0.9700
|
Dividend per Share
2 |
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2100
|
0.2100
|
0.2100
|
-
|
0.2200
|
0.2200
|
0.2200
|
0.2200
|
0.2400
|
0.2260
|
0.2315
|
Announcement Date
|
1/26/22
|
4/27/22
|
7/27/22
|
10/26/22
|
1/25/23
|
4/26/23
|
7/26/23
|
10/25/23
|
1/24/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,698
|
2,165
|
3,603
|
3,205
|
2,862
|
2,636
|
1,967
|
1,016
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.379
x
|
1.105
x
|
1.401
x
|
1.068
x
|
0.9539
x
|
0.7852
x
|
0.5176
x
|
0.2543
x
|
Free Cash Flow
1 |
1,207
|
1,315
|
1,180
|
1,791
|
2,156
|
2,151
|
2,430
|
2,707
|
ROE (net income / shareholders' equity)
|
27%
|
24.3%
|
27.2%
|
28%
|
24.4%
|
24%
|
24%
|
21%
|
ROA (Net income/ Total Assets)
|
11.1%
|
10.4%
|
11.8%
|
12.4%
|
11.7%
|
9.88%
|
11.8%
|
12.3%
|
Assets
1 |
10,430
|
11,571
|
13,503
|
15,305
|
16,417
|
22,367
|
20,473
|
21,420
|
Book Value Per Share
2 |
7.360
|
8.760
|
10.10
|
11.30
|
-
|
16.00
|
18.60
|
22.70
|
Cash Flow per Share
2 |
2.440
|
2.590
|
2.460
|
3.500
|
4.070
|
4.150
|
4.530
|
5.490
|
Capex
1 |
295
|
277
|
360
|
384
|
373
|
454
|
461
|
408
|
Capex / Sales
|
3.59%
|
3.22%
|
3.31%
|
3.04%
|
2.97%
|
3.26%
|
3%
|
2.49%
|
Announcement Date
|
1/22/20
|
1/27/21
|
1/26/22
|
1/25/23
|
1/24/24
|
-
|
-
|
-
|
Last Close Price
134.6
USD Average target price
128.6
USD Spread / Average Target -4.40% Consensus |
1st Jan change
|
Capi.
|
---|
| +37.20% | 80.82B | | +61.72% | 72.53B | | -4.62% | 32.58B | | -6.76% | 14.25B | | -6.69% | 10.65B | | +15.68% | 10.42B | | -10.11% | 9.83B | | +36.50% | 8.7B | | +79.74% | 8.69B | | +27.67% | 8.47B |
Electronic Component
|