Market Closed -
Nyse
04:00:02 2024-07-12 pm EDT
|
5-day change
|
1st Jan Change
|
135
USD
|
+2.05%
|
|
+6.32%
|
+13.11%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,482
|
6,655
|
8,747
|
6,707
|
9,796
|
11,107
|
-
|
-
|
Enterprise Value (EV)
1 |
5,956
|
5,902
|
8,298
|
6,597
|
9,495
|
10,836
|
10,546
|
10,153
|
P/E ratio
|
20.1
x
|
92.8
x
|
27.9
x
|
18.5
x
|
24.1
x
|
23.5
x
|
20.7
x
|
-
|
Yield
|
0.8%
|
0.88%
|
0.86%
|
1.33%
|
0.97%
|
0.94%
|
0.98%
|
1%
|
Capitalization / Revenue
|
2.28
x
|
2.69
x
|
3.16
x
|
2.24
x
|
2.98
x
|
3.04
x
|
2.88
x
|
2.75
x
|
EV / Revenue
|
2.09
x
|
2.38
x
|
3
x
|
2.21
x
|
2.89
x
|
2.97
x
|
2.73
x
|
2.51
x
|
EV / EBITDA
|
11.1
x
|
12.6
x
|
14.9
x
|
11.4
x
|
14.3
x
|
14.1
x
|
12.5
x
|
11.3
x
|
EV / FCF
|
22.4
x
|
15.9
x
|
-85.7
x
|
38
x
|
22.1
x
|
23.9
x
|
20.2
x
|
17.3
x
|
FCF Yield
|
4.47%
|
6.31%
|
-1.17%
|
2.63%
|
4.53%
|
4.18%
|
4.94%
|
5.79%
|
Price to Book
|
3.12
x
|
3.16
x
|
3.93
x
|
2.98
x
|
3.87
x
|
3.89
x
|
3.43
x
|
2.95
x
|
Nbr of stocks (in thousands)
|
87,700
|
86,400
|
85,600
|
82,700
|
82,100
|
82,300
|
-
|
-
|
Reference price
2 |
73.91
|
77.02
|
102.2
|
81.10
|
119.3
|
135.0
|
135.0
|
135.0
|
Announcement Date
|
2/21/20
|
2/19/21
|
2/9/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,846
|
2,478
|
2,765
|
2,988
|
3,283
|
3,653
|
3,862
|
4,039
|
EBITDA
1 |
534.3
|
467.9
|
555.7
|
581.2
|
663.8
|
768
|
840.6
|
900.9
|
EBIT
1 |
420.9
|
355.7
|
442.6
|
473.8
|
554.6
|
640.7
|
713.1
|
767.8
|
Operating Margin
|
14.79%
|
14.36%
|
16.01%
|
15.86%
|
16.89%
|
17.54%
|
18.46%
|
19.01%
|
Earnings before Tax (EBT)
1 |
414.4
|
85.2
|
509.1
|
461.8
|
519.5
|
614.9
|
685.2
|
-
|
Net income
1 |
325.1
|
72.5
|
316.3
|
367
|
410.5
|
471.3
|
534.5
|
604.5
|
Net margin
|
11.42%
|
2.93%
|
11.44%
|
12.28%
|
12.5%
|
12.9%
|
13.84%
|
14.97%
|
EPS
2 |
3.670
|
0.8300
|
3.660
|
4.380
|
4.960
|
5.750
|
6.510
|
-
|
Free Cash Flow
1 |
266.3
|
372.2
|
-96.8
|
173.8
|
430.4
|
452.6
|
521.2
|
587.8
|
FCF margin
|
9.36%
|
15.02%
|
-3.5%
|
5.82%
|
13.11%
|
12.39%
|
13.49%
|
14.56%
|
FCF Conversion (EBITDA)
|
49.84%
|
79.55%
|
-
|
29.9%
|
64.84%
|
58.92%
|
62%
|
65.25%
|
FCF Conversion (Net income)
|
81.91%
|
513.38%
|
-
|
47.36%
|
104.85%
|
96.02%
|
97.51%
|
97.25%
|
Dividend per Share
2 |
0.5880
|
0.6760
|
0.8800
|
1.082
|
1.160
|
1.271
|
1.323
|
1.346
|
Announcement Date
|
2/21/20
|
2/19/21
|
2/9/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
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 |
685.4
|
726.2
|
733.3
|
753.6
|
774.6
|
797.9
|
833.9
|
822.1
|
829.1
|
910.6
|
917.3
|
908.2
|
921
|
958.8
|
961.8
|
EBITDA
1 |
143.1
|
121.9
|
133
|
153.2
|
161.9
|
152.9
|
169.1
|
174.5
|
167.3
|
188.6
|
193.6
|
194.9
|
193.5
|
203
|
209.8
|
EBIT
1 |
115.3
|
94.6
|
104.7
|
127
|
136
|
126.2
|
142
|
145.5
|
140.9
|
155
|
161
|
162
|
164.9
|
173.6
|
175.8
|
Operating Margin
|
16.82%
|
13.03%
|
14.28%
|
16.85%
|
17.56%
|
15.82%
|
17.03%
|
17.7%
|
16.99%
|
17.02%
|
17.55%
|
17.83%
|
17.9%
|
18.1%
|
18.28%
|
Earnings before Tax (EBT)
1 |
113.6
|
94.8
|
100
|
119.7
|
147.3
|
120.8
|
139.5
|
141.7
|
117.5
|
144.8
|
158.1
|
153.3
|
161.3
|
-
|
-
|
Net income
1 |
103.6
|
74.8
|
74.6
|
102.4
|
115.2
|
100
|
108.2
|
110.8
|
91.5
|
111
|
116.8
|
116.2
|
120.8
|
-
|
-
|
Net margin
|
15.12%
|
10.3%
|
10.17%
|
13.59%
|
14.87%
|
12.53%
|
12.98%
|
13.48%
|
11.04%
|
12.19%
|
12.73%
|
12.79%
|
13.12%
|
-
|
-
|
EPS
2 |
1.200
|
0.8800
|
0.8900
|
1.230
|
1.390
|
1.200
|
1.310
|
1.340
|
1.110
|
1.340
|
1.438
|
1.442
|
1.510
|
-
|
-
|
Dividend per Share
2 |
0.2200
|
0.2640
|
0.2640
|
0.2640
|
0.2900
|
0.2900
|
0.2900
|
-
|
0.2900
|
0.3190
|
0.3198
|
0.3198
|
0.3198
|
0.3350
|
0.3350
|
Announcement Date
|
2/9/22
|
5/3/22
|
8/4/22
|
11/3/22
|
2/9/23
|
5/4/23
|
8/3/23
|
11/2/23
|
2/8/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
526
|
753
|
450
|
110
|
302
|
271
|
562
|
954
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
266
|
372
|
-96.8
|
174
|
430
|
453
|
521
|
588
|
ROE (net income / shareholders' equity)
|
17.3%
|
13.3%
|
14.5%
|
16.4%
|
18%
|
17.8%
|
17.5%
|
16.8%
|
ROA (Net income/ Total Assets)
|
8.48%
|
6.65%
|
8.07%
|
9.99%
|
-
|
-
|
-
|
-
|
Assets
1 |
3,833
|
1,090
|
3,922
|
3,673
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
23.70
|
24.40
|
26.00
|
27.20
|
30.80
|
34.70
|
39.30
|
45.80
|
Cash Flow per Share
2 |
4.040
|
4.990
|
-0.1000
|
3.320
|
6.510
|
7.160
|
7.800
|
-
|
Capex
1 |
91.4
|
63.7
|
88.4
|
104
|
108
|
137
|
116
|
131
|
Capex / Sales
|
3.21%
|
2.57%
|
3.2%
|
3.48%
|
3.28%
|
3.74%
|
3.01%
|
3.24%
|
Announcement Date
|
2/21/20
|
2/19/21
|
2/9/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Average target price
151.8
USD Spread / Average Target +12.46% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.11% | 11.11B | | +15.82% | 89.02B | | +16.76% | 69.14B | | +25.77% | 39.25B | | +21.04% | 33.56B | | +2.66% | 26.61B | | +7.11% | 26.61B | | +0.55% | 26.12B | | +19.97% | 25.36B | | +2.36% | 22.36B |
Other Industrial Machinery & Equipment
|