Real-time Estimate
Cboe BZX
02:18:42 2024-06-10 pm EDT
|
5-day change
|
1st Jan Change
|
98.16
USD
|
-0.51%
|
|
-0.98%
|
+9.38%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
29,262
|
36,985
|
32,623
|
36,616
|
39,890
|
-
|
-
|
Enterprise Value (EV)
1 |
33,443
|
42,693
|
38,202
|
42,240
|
45,556
|
45,335
|
45,052
|
P/E ratio
|
32.5
x
|
30.1
x
|
26.5
x
|
26.4
x
|
26.3
x
|
23.6
x
|
21.6
x
|
Yield
|
0.89%
|
1.06%
|
1.42%
|
-
|
1.51%
|
1.7%
|
1.85%
|
Capitalization / Revenue
|
2.29
x
|
2.59
x
|
2.38
x
|
2.58
x
|
2.73
x
|
2.63
x
|
2.53
x
|
EV / Revenue
|
2.62
x
|
2.99
x
|
2.79
x
|
2.97
x
|
3.12
x
|
2.99
x
|
2.86
x
|
EV / EBITDA
|
15.8
x
|
17.8
x
|
16.5
x
|
17.2
x
|
17.7
x
|
16.5
x
|
15.5
x
|
EV / FCF
|
25.8
x
|
26.8
x
|
26.4
x
|
28.4
x
|
28.1
x
|
25.1
x
|
22.9
x
|
FCF Yield
|
3.88%
|
3.73%
|
3.78%
|
3.53%
|
3.56%
|
3.99%
|
4.37%
|
Price to Book
|
-7.64
x
|
-10.3
x
|
-6.75
x
|
-7.48
x
|
-9.1
x
|
-8.76
x
|
-9.89
x
|
Nbr of stocks (in thousands)
|
433,195
|
424,769
|
416,586
|
409,259
|
404,323
|
-
|
-
|
Reference price
2 |
67.55
|
87.07
|
78.31
|
89.47
|
98.66
|
98.66
|
98.66
|
Announcement Date
|
2/1/21
|
1/31/22
|
2/1/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12,756
|
14,298
|
13,685
|
14,209
|
14,618
|
15,168
|
15,747
|
EBITDA
1 |
2,110
|
2,394
|
2,317
|
2,462
|
2,579
|
2,740
|
2,898
|
EBIT
1 |
1,919
|
2,191
|
2,126
|
2,269
|
2,412
|
2,566
|
2,728
|
Operating Margin
|
15.04%
|
15.32%
|
15.54%
|
15.97%
|
16.5%
|
16.92%
|
17.32%
|
Earnings before Tax (EBT)
1 |
1,511
|
1,961
|
1,888
|
2,031
|
2,200
|
2,364
|
2,530
|
Net income
1 |
906
|
1,246
|
1,253
|
1,406
|
1,527
|
1,663
|
1,798
|
Net margin
|
7.1%
|
8.71%
|
9.16%
|
9.9%
|
10.45%
|
10.96%
|
11.42%
|
EPS
2 |
2.080
|
2.890
|
2.960
|
3.390
|
3.751
|
4.187
|
4.578
|
Free Cash Flow
1 |
1,297
|
1,594
|
1,445
|
1,489
|
1,621
|
1,808
|
1,971
|
FCF margin
|
10.17%
|
11.15%
|
10.56%
|
10.48%
|
11.09%
|
11.92%
|
12.51%
|
FCF Conversion (EBITDA)
|
61.47%
|
66.58%
|
62.37%
|
60.48%
|
62.85%
|
65.99%
|
68%
|
FCF Conversion (Net income)
|
143.16%
|
127.93%
|
115.32%
|
105.9%
|
106.14%
|
108.71%
|
109.62%
|
Dividend per Share
2 |
0.6000
|
0.9200
|
1.110
|
-
|
1.487
|
1.677
|
1.827
|
Announcement Date
|
2/1/21
|
1/31/22
|
2/1/23
|
1/31/24
|
-
|
-
|
-
|
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 |
3,569
|
3,414
|
3,488
|
3,344
|
3,439
|
3,346
|
3,720
|
3,523
|
3,620
|
3,437
|
3,732
|
3,671
|
3,802
|
-
|
-
|
EBITDA
1 |
571
|
590
|
590
|
591
|
551
|
565
|
642
|
641
|
614
|
605
|
658.5
|
672
|
658.7
|
-
|
-
|
EBIT
1 |
520
|
542
|
541
|
543
|
505
|
518
|
590
|
595
|
566
|
561
|
610.8
|
628.2
|
622.1
|
-
|
-
|
Operating Margin
|
14.57%
|
15.88%
|
15.51%
|
16.24%
|
14.68%
|
15.48%
|
15.86%
|
16.89%
|
15.64%
|
16.32%
|
16.37%
|
17.11%
|
16.36%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
447
|
489
|
451
|
493
|
455
|
480
|
542
|
532
|
477
|
500
|
557
|
575
|
563
|
-
|
-
|
Net income
1 |
281
|
311
|
321
|
324
|
297
|
331
|
376
|
376
|
323
|
353
|
403.6
|
388.1
|
381.3
|
-
|
-
|
Net margin
|
7.87%
|
9.11%
|
9.2%
|
9.69%
|
8.64%
|
9.89%
|
10.11%
|
10.67%
|
8.92%
|
10.27%
|
10.82%
|
10.57%
|
10.03%
|
-
|
-
|
EPS
2 |
0.6500
|
0.7300
|
0.7600
|
0.7700
|
0.7100
|
0.7900
|
0.9000
|
0.9100
|
0.7900
|
0.8600
|
0.9907
|
0.9623
|
0.9505
|
-
|
-
|
Dividend per Share
2 |
0.2400
|
0.2400
|
0.2900
|
0.2900
|
0.2900
|
0.2900
|
0.3400
|
-
|
-
|
-
|
0.3867
|
0.3933
|
0.4000
|
0.3950
|
0.4135
|
Announcement Date
|
1/31/22
|
4/25/22
|
7/27/22
|
10/26/22
|
2/1/23
|
4/26/23
|
7/26/23
|
10/25/23
|
1/31/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,181
|
5,708
|
5,579
|
5,624
|
5,665
|
5,444
|
5,162
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.982
x
|
2.384
x
|
2.408
x
|
2.284
x
|
2.197
x
|
1.987
x
|
1.781
x
|
Free Cash Flow
1 |
1,297
|
1,594
|
1,445
|
1,489
|
1,621
|
1,808
|
1,971
|
ROE (net income / shareholders' equity)
|
-103%
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
8.88%
|
10.8%
|
11.3%
|
14.1%
|
15.8%
|
16.6%
|
17%
|
Assets
1 |
10,198
|
11,494
|
11,049
|
9,968
|
9,685
|
10,010
|
10,574
|
Book Value Per Share
2 |
-8.840
|
-8.480
|
-11.60
|
-12.00
|
-10.80
|
-11.30
|
-9.980
|
Cash Flow per Share
2 |
3.410
|
4.060
|
3.690
|
3.920
|
4.470
|
4.960
|
5.340
|
Capex
1 |
183
|
156
|
115
|
138
|
150
|
159
|
167
|
Capex / Sales
|
1.43%
|
1.09%
|
0.84%
|
0.97%
|
1.03%
|
1.05%
|
1.06%
|
Announcement Date
|
2/1/21
|
1/31/22
|
2/1/23
|
1/31/24
|
-
|
-
|
-
|
Last Close Price
98.66
USD Average target price
99.33
USD Spread / Average Target +0.68% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.27% | 39.89B | | +4.72% | 26.4B | | +1.14% | 6.89B | | +3.00% | 2.5B | | +13.07% | 2.14B | | +14.74% | 2.03B | | +2.61% | 1.54B | | +67.35% | 1.46B | | -99.92% | 1.24B | | -9.58% | 1.05B |
Elevator & Conveying Equipment
|