Market Closed -
Nyse
04:00:02 2024-07-10 pm EDT
|
5-day change
|
1st Jan Change
|
137.6
USD
|
+2.25%
|
|
+2.69%
|
+2.65%
|
Fiscal Period: November |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,475
|
23,154
|
31,785
|
25,019
|
35,924
|
39,748
|
-
|
-
|
Enterprise Value (EV)
1 |
25,051
|
26,390
|
33,680
|
24,450
|
32,467
|
35,648
|
35,407
|
39,748
|
P/E ratio
|
10.4
x
|
9.66
x
|
7.36
x
|
5.59
x
|
9.32
x
|
10.2
x
|
9.07
x
|
8.13
x
|
Yield
|
0.27%
|
0.82%
|
1.9%
|
1.71%
|
1.17%
|
1.37%
|
1.44%
|
1.58%
|
Capitalization / Revenue
|
0.83
x
|
1.03
x
|
1.17
x
|
0.74
x
|
1.05
x
|
1.13
x
|
1.04
x
|
0.97
x
|
EV / Revenue
|
1.13
x
|
1.17
x
|
1.24
x
|
0.73
x
|
0.95
x
|
1.01
x
|
0.93
x
|
0.97
x
|
EV / EBITDA
|
8.55
x
|
7.35
x
|
6.05
x
|
3.48
x
|
5.8
x
|
6.41
x
|
5.93
x
|
6.14
x
|
EV / FCF
|
17.9
x
|
6.41
x
|
13.6
x
|
7.62
x
|
6.39
x
|
11.9
x
|
10.4
x
|
-
|
FCF Yield
|
5.57%
|
15.6%
|
7.33%
|
13.1%
|
15.6%
|
8.41%
|
9.58%
|
-
|
Price to Book
|
1.18
x
|
1.3
x
|
1.55
x
|
1.06
x
|
1.36
x
|
1.42
x
|
1.3
x
|
1.15
x
|
Nbr of stocks (in thousands)
|
317,619
|
312,737
|
309,473
|
291,167
|
284,355
|
274,604
|
-
|
-
|
Reference price
2 |
59.65
|
75.86
|
105.0
|
87.83
|
127.9
|
145.7
|
145.7
|
145.7
|
Announcement Date
|
1/8/20
|
12/16/20
|
12/15/21
|
12/14/22
|
12/14/23
|
-
|
-
|
-
|
Fiscal Period: November |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
22,260
|
22,489
|
27,131
|
33,671
|
34,233
|
35,231
|
38,045
|
40,777
|
EBITDA
1 |
2,928
|
3,590
|
5,563
|
7,035
|
5,598
|
5,564
|
5,968
|
6,471
|
EBIT
1 |
2,836
|
3,495
|
5,477
|
6,948
|
5,488
|
5,331
|
5,833
|
6,239
|
Operating Margin
|
12.74%
|
15.54%
|
20.19%
|
20.64%
|
16.03%
|
15.13%
|
15.33%
|
15.3%
|
Earnings before Tax (EBT)
1 |
2,434
|
3,124
|
5,819
|
6,015
|
5,202
|
5,175
|
5,616
|
6,146
|
Net income
1 |
1,849
|
2,465
|
4,430
|
4,614
|
3,939
|
3,933
|
4,235
|
4,441
|
Net margin
|
8.31%
|
10.96%
|
16.33%
|
13.7%
|
11.5%
|
11.16%
|
11.13%
|
10.89%
|
EPS
2 |
5.740
|
7.850
|
14.27
|
15.72
|
13.73
|
14.30
|
16.07
|
17.92
|
Free Cash Flow
1 |
1,396
|
4,118
|
2,468
|
3,208
|
5,080
|
2,999
|
3,391
|
-
|
FCF margin
|
6.27%
|
18.31%
|
9.1%
|
9.53%
|
14.84%
|
8.51%
|
8.91%
|
-
|
FCF Conversion (EBITDA)
|
47.67%
|
114.71%
|
44.35%
|
45.61%
|
90.75%
|
53.9%
|
56.83%
|
-
|
FCF Conversion (Net income)
|
75.49%
|
167.06%
|
55.7%
|
69.54%
|
128.98%
|
76.24%
|
80.07%
|
-
|
Dividend per Share
2 |
0.1600
|
0.6250
|
2.000
|
1.500
|
1.500
|
2.000
|
2.098
|
2.297
|
Announcement Date
|
1/8/20
|
12/16/20
|
12/15/21
|
12/14/22
|
12/14/23
|
-
|
-
|
-
|
Fiscal Period: November |
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
|
2025 Q3
|
---|
Net sales
1 |
6,204
|
8,359
|
8,934
|
10,174
|
6,490
|
8,045
|
8,730
|
10,968
|
7,313
|
8,766
|
9,144
|
10,154
|
7,468
|
9,556
|
10,341
|
EBITDA
1 |
1,152
|
1,933
|
2,002
|
1,948
|
879
|
1,217
|
1,584
|
1,918
|
1,007
|
1,353
|
1,417
|
1,728
|
1,014
|
1,422
|
1,651
|
EBIT
1 |
1,132
|
1,914
|
1,984
|
1,918
|
858.7
|
1,193
|
1,547
|
1,889
|
979.5
|
1,324
|
1,379
|
1,673
|
955.3
|
1,394
|
1,623
|
Operating Margin
|
18.24%
|
22.9%
|
22.21%
|
18.85%
|
13.23%
|
14.83%
|
17.72%
|
17.22%
|
13.39%
|
15.11%
|
15.09%
|
16.47%
|
12.79%
|
14.59%
|
15.69%
|
Earnings before Tax (EBT)
1 |
676.7
|
1,755
|
1,824
|
1,759
|
784.5
|
1,159
|
1,475
|
1,784
|
930.8
|
1,261
|
1,319
|
1,671
|
921.6
|
1,376
|
1,608
|
Net income
1 |
503.6
|
1,321
|
1,467
|
1,322
|
596.5
|
871.7
|
1,109
|
1,361
|
719.3
|
954.3
|
989.9
|
1,272
|
719.8
|
1,057
|
1,217
|
Net margin
|
8.12%
|
15.8%
|
16.42%
|
13%
|
9.19%
|
10.84%
|
12.7%
|
12.41%
|
9.84%
|
10.89%
|
10.83%
|
12.52%
|
9.64%
|
11.06%
|
11.77%
|
EPS
2 |
1.690
|
4.490
|
5.030
|
4.550
|
2.060
|
3.010
|
3.870
|
4.820
|
2.570
|
3.450
|
3.633
|
4.646
|
2.635
|
3.782
|
4.566
|
Dividend per Share
2 |
0.3750
|
0.3750
|
0.3750
|
0.3750
|
0.3750
|
0.3750
|
0.3750
|
0.3750
|
0.3750
|
0.3750
|
0.5000
|
0.5000
|
0.5000
|
0.5000
|
0.5000
|
Announcement Date
|
3/16/22
|
6/21/22
|
9/21/22
|
12/14/22
|
3/14/23
|
6/14/23
|
9/14/23
|
12/14/23
|
3/13/24
|
6/17/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: November |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
6,576
|
3,237
|
1,895
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
569
|
3,457
|
4,100
|
4,342
|
-
|
Leverage (Debt/EBITDA)
|
2.246
x
|
0.9016
x
|
0.3407
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,396
|
4,118
|
2,468
|
3,208
|
5,080
|
2,999
|
3,391
|
-
|
ROE (net income / shareholders' equity)
|
12.1%
|
14.5%
|
20.6%
|
20.5%
|
15.5%
|
14.6%
|
14.8%
|
14.8%
|
ROA (Net income/ Total Assets)
|
6.38%
|
8.31%
|
12.7%
|
14.6%
|
10.2%
|
9.83%
|
10.4%
|
11.2%
|
Assets
1 |
28,963
|
29,647
|
34,965
|
31,585
|
38,609
|
40,016
|
40,662
|
39,656
|
Book Value Per Share
2 |
50.50
|
58.20
|
67.90
|
83.20
|
93.80
|
103.0
|
112.0
|
126.0
|
Cash Flow per Share
2 |
4.660
|
13.50
|
8.260
|
11.30
|
18.30
|
12.00
|
14.50
|
-
|
Capex
1 |
86.5
|
72.8
|
65.2
|
57.2
|
99.8
|
118
|
109
|
142
|
Capex / Sales
|
0.39%
|
0.32%
|
0.24%
|
0.17%
|
0.29%
|
0.34%
|
0.29%
|
0.35%
|
Announcement Date
|
1/8/20
|
12/16/20
|
12/15/21
|
12/14/22
|
12/14/23
|
-
|
-
|
-
|
Last Close Price
145.7
USD Average target price
174.3
USD Spread / Average Target +19.60% Consensus |