Real-time Estimate
Cboe BZX
12:14:23 2024-06-03 pm EDT
|
5-day change
|
1st Jan Change
|
34.5
USD
|
-2.24%
|
|
-0.68%
|
+3.88%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
17,654
|
15,272
|
20,138
|
19,389
|
15,451
|
16,058
|
-
|
-
|
Enterprise Value (EV)
1 |
17,654
|
15,272
|
20,138
|
19,389
|
15,451
|
16,058
|
16,058
|
16,058
|
P/E ratio
|
10.7
x
|
16.1
x
|
9.16
x
|
9.6
x
|
10.6
x
|
11.3
x
|
8.8
x
|
7.02
x
|
Yield
|
3.35%
|
4.36%
|
3.3%
|
4.11%
|
5.07%
|
4.82%
|
4.96%
|
5.1%
|
Capitalization / Revenue
|
2.72
x
|
2.21
x
|
3.03
x
|
2.42
x
|
1.88
x
|
2.04
x
|
1.91
x
|
1.77
x
|
EV / Revenue
|
2.72
x
|
2.21
x
|
3.03
x
|
2.42
x
|
1.88
x
|
2.04
x
|
1.91
x
|
1.77
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.85
x
|
0.74
x
|
0.93
x
|
0.89
x
|
0.69
x
|
0.71
x
|
0.66
x
|
0.61
x
|
Nbr of stocks (in thousands)
|
434,719
|
427,073
|
426,200
|
492,491
|
466,223
|
455,020
|
-
|
-
|
Reference price
2 |
40.61
|
35.76
|
47.25
|
39.37
|
33.14
|
35.29
|
35.29
|
35.29
|
Announcement Date
|
1/17/20
|
1/20/21
|
1/19/22
|
1/17/23
|
1/17/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,491
|
6,905
|
6,647
|
8,021
|
8,224
|
7,873
|
8,401
|
9,056
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,712
|
3,039
|
2,671
|
3,422
|
3,223
|
2,785
|
3,149
|
3,116
|
Operating Margin
|
41.78%
|
44.01%
|
40.18%
|
42.66%
|
39.19%
|
35.37%
|
37.48%
|
34.41%
|
Earnings before Tax (EBT)
1 |
2,251
|
1,298
|
2,977
|
2,655
|
2,030
|
1,979
|
2,419
|
3,063
|
Net income
1 |
1,718
|
950
|
2,206
|
1,960
|
1,491
|
1,442
|
1,789
|
2,220
|
Net margin
|
26.47%
|
13.76%
|
33.19%
|
24.44%
|
18.13%
|
18.32%
|
21.3%
|
24.52%
|
EPS
2 |
3.810
|
2.220
|
5.160
|
4.100
|
3.130
|
3.114
|
4.009
|
5.030
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.360
|
1.560
|
1.560
|
1.620
|
1.680
|
1.702
|
1.750
|
1.802
|
Announcement Date
|
1/17/20
|
1/20/21
|
1/19/22
|
1/17/23
|
1/17/24
|
-
|
-
|
-
|
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 |
1,720
|
1,645
|
1,999
|
2,177
|
2,200
|
2,128
|
2,200
|
2,014
|
1,988
|
1,959
|
1,950
|
1,966
|
2,001
|
2,005
|
2,081
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
710
|
587
|
850
|
982
|
1,003
|
898
|
861
|
743
|
721
|
683
|
679.6
|
706.3
|
738.1
|
699.2
|
775.2
|
Operating Margin
|
41.28%
|
35.68%
|
42.52%
|
45.11%
|
45.59%
|
42.2%
|
39.14%
|
36.89%
|
36.27%
|
34.86%
|
34.84%
|
35.93%
|
36.89%
|
34.87%
|
37.25%
|
Earnings before Tax (EBT)
1 |
684
|
536
|
478
|
813
|
828
|
664
|
612
|
549
|
205
|
430
|
492.7
|
508.3
|
538.5
|
505.7
|
588.5
|
Net income
1 |
498
|
396
|
332
|
611
|
621
|
488
|
444
|
430
|
159
|
334
|
360.7
|
370.1
|
394.5
|
366.3
|
431.5
|
Net margin
|
28.95%
|
24.07%
|
16.61%
|
28.07%
|
28.23%
|
22.93%
|
20.18%
|
21.35%
|
8%
|
17.05%
|
18.49%
|
18.83%
|
19.72%
|
18.27%
|
20.74%
|
EPS
2 |
1.170
|
0.9300
|
0.6700
|
1.230
|
1.250
|
1.000
|
0.9200
|
0.8500
|
0.3400
|
0.6500
|
0.7762
|
0.8072
|
0.8760
|
0.8206
|
0.9656
|
Dividend per Share
2 |
0.3900
|
0.3900
|
0.3900
|
0.4200
|
0.4200
|
0.4200
|
0.4200
|
0.4200
|
0.4200
|
0.4200
|
0.4218
|
0.4316
|
0.4315
|
0.4378
|
0.4378
|
Announcement Date
|
1/19/22
|
4/19/22
|
7/19/22
|
10/19/22
|
1/17/23
|
4/19/23
|
7/19/23
|
10/18/23
|
1/17/24
|
4/17/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.45%
|
4.65%
|
10.5%
|
9%
|
10.9%
|
6.47%
|
7.58%
|
8.99%
|
ROA (Net income/ Total Assets)
|
1.1%
|
0.6%
|
1.25%
|
0.96%
|
0.72%
|
0.68%
|
0.79%
|
0.8%
|
Assets
1 |
156,182
|
158,333
|
176,480
|
204,167
|
207,083
|
212,557
|
227,296
|
277,536
|
Book Value Per Share
2 |
47.60
|
48.50
|
50.70
|
44.00
|
47.90
|
49.80
|
53.30
|
58.10
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/17/20
|
1/20/21
|
1/19/22
|
1/17/23
|
1/17/24
|
-
|
-
|
-
|
Last Close Price
35.29
USD Average target price
39.16
USD Spread / Average Target +10.95% Consensus |
1st Jan change
|
Capi.
|
---|
| +6.49% | 16.06B | | +19.12% | 582B | | +18.87% | 313B | | +17.02% | 251B | | +21.74% | 209B | | +20.86% | 180B | | +25.17% | 169B | | +9.30% | 164B | | +11.18% | 154B | | -8.02% | 140B |
Other Banks
|