Market Closed -
Nyse
04:00:02 2024-05-22 pm EDT
|
Pre-market
07:59:47 am
|
219
USD
|
-1.12%
|
|
221.2
|
+1.01%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,416
|
12,366
|
18,969
|
11,086
|
12,127
|
11,281
|
-
|
-
|
Enterprise Value (EV)
1 |
9,066
|
14,117
|
21,394
|
13,564
|
14,497
|
13,226
|
12,739
|
12,195
|
P/E ratio
|
29.9
x
|
34.5
x
|
49.5
x
|
23
x
|
25.6
x
|
27.7
x
|
22.4
x
|
18.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.83
x
|
4.23
x
|
5.36
x
|
2.79
x
|
2.94
x
|
2.67
x
|
2.49
x
|
2.32
x
|
EV / Revenue
|
3.46
x
|
4.83
x
|
6.04
x
|
3.41
x
|
3.51
x
|
3.13
x
|
2.81
x
|
2.51
x
|
EV / EBITDA
|
15
x
|
20.1
x
|
24.3
x
|
13.7
x
|
14.3
x
|
12.5
x
|
10.9
x
|
9.5
x
|
EV / FCF
|
26.6
x
|
37.1
x
|
40.2
x
|
46
x
|
39.7
x
|
29.7
x
|
22.2
x
|
19
x
|
FCF Yield
|
3.75%
|
2.69%
|
2.49%
|
2.17%
|
2.52%
|
3.36%
|
4.5%
|
5.26%
|
Price to Book
|
4.55
x
|
5.85
x
|
7.46
x
|
3.73
x
|
3.37
x
|
2.78
x
|
2.43
x
|
2.12
x
|
Nbr of stocks (in thousands)
|
48,839
|
49,743
|
50,464
|
50,879
|
51,297
|
51,512
|
-
|
-
|
Reference price
2 |
151.8
|
248.6
|
375.9
|
217.9
|
236.4
|
219.0
|
219.0
|
219.0
|
Announcement Date
|
2/11/20
|
2/17/21
|
2/16/22
|
2/22/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,621
|
2,924
|
3,540
|
3,976
|
4,129
|
4,221
|
4,529
|
4,866
|
EBITDA
1 |
604.4
|
701.3
|
879.5
|
990.9
|
1,013
|
1,062
|
1,170
|
1,283
|
EBIT
1 |
497.2
|
585
|
742.1
|
834
|
838.8
|
874.3
|
976.1
|
1,071
|
Operating Margin
|
18.97%
|
20.01%
|
20.96%
|
20.97%
|
20.31%
|
20.71%
|
21.55%
|
22.01%
|
Earnings before Tax (EBT)
1 |
304.1
|
447.1
|
480.7
|
623
|
581.3
|
533.8
|
688.9
|
821.5
|
Net income
1 |
252
|
364.3
|
391
|
486.2
|
474.6
|
406.4
|
512.7
|
608.8
|
Net margin
|
9.61%
|
12.46%
|
11.04%
|
12.23%
|
11.49%
|
9.63%
|
11.32%
|
12.51%
|
EPS
2 |
5.070
|
7.200
|
7.600
|
9.480
|
9.220
|
7.910
|
9.770
|
11.76
|
Free Cash Flow
1 |
340.4
|
380
|
532
|
294.9
|
365.4
|
444.8
|
572.6
|
641.3
|
FCF margin
|
12.99%
|
13%
|
15.03%
|
7.42%
|
8.85%
|
10.54%
|
12.64%
|
13.18%
|
FCF Conversion (EBITDA)
|
56.32%
|
54.19%
|
60.5%
|
29.76%
|
36.06%
|
41.88%
|
48.93%
|
49.98%
|
FCF Conversion (Net income)
|
135.08%
|
104.31%
|
136.07%
|
60.65%
|
76.98%
|
109.46%
|
111.69%
|
105.33%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/11/20
|
2/17/21
|
2/16/22
|
2/22/23
|
2/14/24
|
-
|
-
|
-
|
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 |
905
|
913.9
|
973.1
|
989.2
|
1,100
|
1,029
|
1,060
|
1,027
|
1,013
|
1,012
|
1,023
|
1,069
|
1,114
|
1,088
|
1,103
|
EBITDA
1 |
226.9
|
233.2
|
250.4
|
240.4
|
266.9
|
259.8
|
259.5
|
255.4
|
238.5
|
233.1
|
243.6
|
283.4
|
304.1
|
263
|
272.7
|
EBIT
1 |
189.1
|
196
|
211.7
|
201.4
|
224.8
|
217.8
|
216.2
|
210.9
|
193.9
|
187.4
|
197
|
235.5
|
254.2
|
223.8
|
233
|
Operating Margin
|
20.89%
|
21.45%
|
21.75%
|
20.36%
|
20.44%
|
21.16%
|
20.4%
|
20.54%
|
19.14%
|
18.53%
|
19.25%
|
22.03%
|
22.82%
|
20.58%
|
21.12%
|
Earnings before Tax (EBT)
1 |
163.6
|
110.8
|
144.1
|
123.1
|
244.9
|
131
|
128.7
|
112.9
|
208.7
|
99.01
|
110.2
|
156
|
168.6
|
149.8
|
156.9
|
Net income
1 |
137.6
|
93.02
|
109.3
|
96.47
|
187.4
|
103.1
|
97.02
|
87.39
|
187.1
|
67.33
|
89.36
|
115.3
|
131
|
109.2
|
118.7
|
Net margin
|
15.2%
|
10.18%
|
11.23%
|
9.75%
|
17.04%
|
10.02%
|
9.15%
|
8.51%
|
18.46%
|
6.66%
|
8.73%
|
10.79%
|
11.76%
|
10.04%
|
10.76%
|
EPS
2 |
2.670
|
1.810
|
2.130
|
1.880
|
3.650
|
2.010
|
1.890
|
1.690
|
3.620
|
1.300
|
1.727
|
2.253
|
2.563
|
2.080
|
2.260
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/16/22
|
5/4/22
|
8/3/22
|
11/2/22
|
2/22/23
|
5/11/23
|
8/9/23
|
11/8/23
|
2/14/24
|
5/9/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,650
|
1,751
|
2,425
|
2,477
|
2,370
|
1,945
|
1,458
|
914
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.73
x
|
2.497
x
|
2.758
x
|
2.5
x
|
2.339
x
|
1.831
x
|
1.245
x
|
0.7126
x
|
Free Cash Flow
1 |
340
|
380
|
532
|
295
|
365
|
445
|
573
|
641
|
ROE (net income / shareholders' equity)
|
22.7%
|
22%
|
22.8%
|
20.7%
|
16.7%
|
14.8%
|
14.5%
|
14.1%
|
ROA (Net income/ Total Assets)
|
7.82%
|
8.08%
|
8.48%
|
7.8%
|
6.95%
|
7.96%
|
7.75%
|
8.3%
|
Assets
1 |
3,222
|
4,508
|
4,612
|
6,232
|
6,830
|
5,104
|
6,613
|
7,336
|
Book Value Per Share
2 |
33.40
|
42.50
|
50.40
|
58.40
|
70.10
|
78.80
|
90.20
|
103.0
|
Cash Flow per Share
2 |
9.680
|
10.80
|
15.10
|
12.10
|
13.30
|
15.40
|
16.70
|
18.50
|
Capex
1 |
141
|
167
|
229
|
325
|
319
|
305
|
327
|
348
|
Capex / Sales
|
5.36%
|
5.7%
|
6.46%
|
8.17%
|
7.71%
|
7.23%
|
7.21%
|
7.15%
|
Announcement Date
|
2/11/20
|
2/17/21
|
2/16/22
|
2/22/23
|
2/14/24
|
-
|
-
|
-
|
Average target price
265.6
USD Spread / Average Target +21.28% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.36% | 11.28B | | +64.23% | 62.59B | | -2.31% | 41.18B | | +45.55% | 40.29B | | -8.29% | 27.9B | | +11.97% | 26.21B | | -21.16% | 19.09B | | +7.54% | 13.08B | | +25.72% | 12.26B | | +27.17% | 12.05B |
Other Biotechnology & Medical Research
|