Delayed
Nasdaq
01:00:00 2024-07-03 pm EDT
|
5-day change
|
1st Jan Change
|
24.76
USD
|
+1.31%
|
|
-1.59%
|
-30.43%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
12,586
|
11,444
|
12,196
|
6,843
|
7,540
|
5,141
|
-
|
-
|
Enterprise Value (EV)
1 |
13,617
|
13,283
|
13,952
|
8,422
|
9,324
|
6,774
|
6,904
|
6,807
|
P/E ratio
|
48.4
x
|
-138
x
|
29.2
x
|
-7.22
x
|
-57.4
x
|
21.2
x
|
15.3
x
|
12
x
|
Yield
|
0.66%
|
0.76%
|
0.77%
|
1.57%
|
1.57%
|
2.48%
|
2.67%
|
2.77%
|
Capitalization / Revenue
|
3.12
x
|
3.42
x
|
2.87
x
|
1.74
x
|
1.9
x
|
1.31
x
|
1.26
x
|
1.21
x
|
EV / Revenue
|
3.38
x
|
3.97
x
|
3.28
x
|
2.15
x
|
2.35
x
|
1.72
x
|
1.69
x
|
1.61
x
|
EV / EBITDA
|
15.6
x
|
19.6
x
|
14
x
|
10.9
x
|
13.5
x
|
9.49
x
|
8.61
x
|
7.78
x
|
EV / FCF
|
26.7
x
|
24.2
x
|
27.1
x
|
22.9
x
|
40.9
x
|
28.3
x
|
23.6
x
|
19.1
x
|
FCF Yield
|
3.74%
|
4.13%
|
3.69%
|
4.37%
|
2.45%
|
3.53%
|
4.24%
|
5.23%
|
Price to Book
|
2.46
x
|
2.31
x
|
2.41
x
|
1.8
x
|
2.29
x
|
1.66
x
|
1.59
x
|
1.54
x
|
Nbr of stocks (in thousands)
|
222,414
|
218,555
|
218,607
|
214,912
|
211,860
|
207,631
|
-
|
-
|
Reference price
2 |
56.59
|
52.36
|
55.79
|
31.84
|
35.59
|
24.76
|
24.76
|
24.76
|
Announcement Date
|
3/2/20
|
3/1/21
|
2/28/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,029
|
3,342
|
4,251
|
3,922
|
3,965
|
3,932
|
4,076
|
4,233
|
EBITDA
1 |
875.3
|
679
|
995
|
776
|
691
|
713.5
|
801.5
|
874.6
|
EBIT
1 |
742.1
|
537
|
871
|
657
|
571
|
579.2
|
665
|
731.7
|
Operating Margin
|
18.42%
|
16.07%
|
20.49%
|
16.75%
|
14.4%
|
14.73%
|
16.32%
|
17.29%
|
Earnings before Tax (EBT)
1 |
345.4
|
-60
|
559
|
-1,055
|
-175
|
238.2
|
411.7
|
508.8
|
Net income
1 |
262.9
|
-83
|
421
|
-950
|
-132
|
198.8
|
276.9
|
354.1
|
Net margin
|
6.52%
|
-2.48%
|
9.9%
|
-24.22%
|
-3.33%
|
5.06%
|
6.79%
|
8.36%
|
EPS
2 |
1.170
|
-0.3800
|
1.910
|
-4.410
|
-0.6200
|
1.166
|
1.621
|
2.059
|
Free Cash Flow
1 |
509.9
|
548
|
515
|
368
|
228
|
239
|
293
|
356
|
FCF margin
|
12.66%
|
16.4%
|
12.11%
|
9.38%
|
5.75%
|
6.08%
|
7.19%
|
8.41%
|
FCF Conversion (EBITDA)
|
58.25%
|
80.71%
|
51.76%
|
47.42%
|
33%
|
33.5%
|
36.56%
|
40.71%
|
FCF Conversion (Net income)
|
193.95%
|
-
|
122.33%
|
-
|
-
|
120.2%
|
105.82%
|
100.54%
|
Dividend per Share
2 |
0.3750
|
0.4000
|
0.4300
|
0.5000
|
0.5600
|
0.6129
|
0.6605
|
0.6867
|
Announcement Date
|
3/2/20
|
3/1/21
|
2/28/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
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 |
1,088
|
965
|
1,023
|
947
|
983
|
978
|
1,028
|
947
|
1,012
|
953
|
994.1
|
955.4
|
1,029
|
978
|
1,024
|
EBITDA
1 |
247
|
185
|
210
|
166
|
183
|
161
|
184
|
170
|
173
|
160
|
177.9
|
177.9
|
195.3
|
184.4
|
201
|
EBIT
1 |
217
|
153
|
180
|
139
|
154
|
133
|
160
|
135
|
143
|
120
|
145.8
|
146.8
|
164.7
|
147.7
|
163.5
|
Operating Margin
|
19.94%
|
15.85%
|
17.6%
|
14.68%
|
15.67%
|
13.6%
|
15.56%
|
14.26%
|
14.13%
|
12.59%
|
14.67%
|
15.37%
|
16%
|
15.1%
|
15.97%
|
Earnings before Tax (EBT)
1 |
138
|
83
|
91
|
-1,241
|
8
|
-28
|
46
|
-250
|
57
|
31
|
74.35
|
89.32
|
95.7
|
66.05
|
81.9
|
Net income
1 |
102
|
65
|
73
|
-1,077
|
-15
|
-19
|
86
|
-266
|
67
|
18
|
49.13
|
61.56
|
64.47
|
52
|
64.7
|
Net margin
|
9.38%
|
6.74%
|
7.14%
|
-113.73%
|
-1.53%
|
-1.94%
|
8.37%
|
-28.09%
|
6.62%
|
1.89%
|
4.94%
|
6.44%
|
6.26%
|
5.32%
|
6.32%
|
EPS
2 |
0.4700
|
0.3000
|
0.3400
|
-5.010
|
-0.0700
|
-0.0900
|
0.4000
|
-1.250
|
0.3200
|
0.0900
|
0.3262
|
0.3525
|
0.4162
|
0.3240
|
0.4040
|
Dividend per Share
2 |
0.1100
|
0.1250
|
0.1250
|
0.1250
|
0.1250
|
0.1400
|
0.1400
|
0.1250
|
0.1400
|
0.1600
|
0.5600
|
0.5600
|
0.5600
|
0.1600
|
0.1600
|
Announcement Date
|
2/28/22
|
5/10/22
|
11/7/22
|
11/14/22
|
2/28/23
|
5/3/23
|
8/2/23
|
11/2/23
|
2/29/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,031
|
1,839
|
1,756
|
1,579
|
1,784
|
1,633
|
1,763
|
1,666
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.177
x
|
2.708
x
|
1.765
x
|
2.035
x
|
2.582
x
|
2.288
x
|
2.199
x
|
1.905
x
|
Free Cash Flow
1 |
510
|
548
|
515
|
368
|
228
|
239
|
293
|
356
|
ROE (net income / shareholders' equity)
|
10.8%
|
7.83%
|
12.6%
|
10.3%
|
11%
|
12.9%
|
15.6%
|
17.7%
|
ROA (Net income/ Total Assets)
|
6.36%
|
4.39%
|
6.8%
|
5.35%
|
5.18%
|
3.95%
|
5.11%
|
5.6%
|
Assets
1 |
4,132
|
-1,890
|
6,192
|
-17,741
|
-2,547
|
5,036
|
5,416
|
6,323
|
Book Value Per Share
2 |
23.00
|
22.70
|
23.20
|
17.70
|
15.50
|
15.00
|
15.50
|
16.00
|
Cash Flow per Share
2 |
2.820
|
2.900
|
2.980
|
2.400
|
1.780
|
2.470
|
2.780
|
-
|
Capex
1 |
123
|
87
|
142
|
149
|
149
|
183
|
175
|
171
|
Capex / Sales
|
3.05%
|
2.6%
|
3.34%
|
3.8%
|
3.76%
|
4.65%
|
4.28%
|
4.04%
|
Announcement Date
|
3/2/20
|
3/1/21
|
2/28/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
24.76
USD Average target price
33.18
USD Spread / Average Target +34.00% Consensus |