Market Closed -
Nyse
04:00:02 2024-07-05 pm EDT
|
5-day change
|
1st Jan Change
|
233
USD
|
-1.10%
|
|
-1.51%
|
+13.24%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,400
|
5,264
|
6,053
|
5,233
|
7,209
|
8,107
|
-
|
-
|
Enterprise Value (EV)
1 |
5,400
|
5,638
|
6,645
|
5,233
|
7,209
|
8,107
|
8,107
|
8,107
|
P/E ratio
|
15.1
x
|
14
x
|
16.3
x
|
14.6
x
|
12.9
x
|
13.2
x
|
11.8
x
|
10.9
x
|
Yield
|
1.04%
|
1.25%
|
1.23%
|
1.55%
|
1.26%
|
1.29%
|
1.44%
|
1.6%
|
Capitalization / Revenue
|
2.63
x
|
2.37
x
|
2.23
x
|
1.92
x
|
2.56
x
|
2.7
x
|
2.57
x
|
2.44
x
|
EV / Revenue
|
2.63
x
|
2.37
x
|
2.23
x
|
1.92
x
|
2.56
x
|
2.7
x
|
2.57
x
|
2.44
x
|
EV / EBITDA
|
7,486,196
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
9.57
x
|
-
|
-
|
16.2
x
|
-
|
-
|
FCF Yield
|
-
|
-
|
10.4%
|
-
|
-
|
6.17%
|
-
|
-
|
Price to Book
|
3.26
x
|
2.87
x
|
2.9
x
|
3.03
x
|
3.49
x
|
3.45
x
|
3.13
x
|
2.81
x
|
Nbr of stocks (in thousands)
|
41,360
|
39,303
|
39,490
|
36,898
|
35,034
|
34,411
|
-
|
-
|
Reference price
2 |
130.6
|
133.9
|
153.3
|
141.8
|
205.8
|
233.0
|
233.0
|
233.0
|
Announcement Date
|
2/11/20
|
2/9/21
|
2/14/22
|
2/23/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,053
|
2,218
|
2,710
|
2,720
|
2,816
|
3,002
|
3,160
|
3,324
|
EBITDA
|
721.3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
505.9
|
535.6
|
636.6
|
594.2
|
784.6
|
811.8
|
869.4
|
-
|
Operating Margin
|
24.65%
|
24.15%
|
23.49%
|
21.84%
|
27.87%
|
27.05%
|
27.52%
|
-
|
Earnings before Tax (EBT)
1 |
477.1
|
506.7
|
511.2
|
493.7
|
751.7
|
792.5
|
849
|
886.6
|
Net income
1 |
366.4
|
386.2
|
373.4
|
373
|
576.6
|
611
|
650.4
|
677.2
|
Net margin
|
17.85%
|
17.41%
|
13.78%
|
13.71%
|
20.48%
|
20.36%
|
20.58%
|
20.38%
|
EPS
2 |
8.620
|
9.570
|
9.380
|
9.740
|
15.94
|
17.63
|
19.75
|
21.45
|
Free Cash Flow
1 |
-
|
-
|
632.3
|
-
|
-
|
500
|
-
|
-
|
FCF margin
|
-
|
-
|
23.33%
|
-
|
-
|
16.66%
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
169.35%
|
-
|
-
|
81.84%
|
-
|
-
|
Dividend per Share
2 |
1.360
|
1.670
|
1.880
|
2.200
|
2.600
|
2.997
|
3.360
|
3.730
|
Announcement Date
|
2/11/20
|
2/9/21
|
2/14/22
|
2/23/23
|
2/13/24
|
-
|
-
|
-
|
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 |
724.1
|
691.2
|
668.7
|
673.3
|
686.9
|
690
|
688.4
|
710.9
|
726.3
|
742.8
|
742.1
|
751.2
|
766.9
|
782.7
|
781.2
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
159.5
|
116
|
150.8
|
155.5
|
171.9
|
174.8
|
196.8
|
-
|
201.6
|
184.8
|
206.3
|
213.1
|
207.6
|
203.8
|
220.1
|
Operating Margin
|
22.03%
|
16.79%
|
22.56%
|
23.09%
|
25.02%
|
25.33%
|
28.58%
|
-
|
27.75%
|
24.88%
|
27.8%
|
28.36%
|
27.07%
|
26.04%
|
28.18%
|
Earnings before Tax (EBT)
1 |
66.3
|
103
|
137.3
|
85.9
|
167.5
|
163.1
|
188.9
|
198.8
|
197
|
179.2
|
201.7
|
207.3
|
209.4
|
197.7
|
211.4
|
Net income
1 |
34.87
|
81.42
|
107.9
|
51.81
|
131.8
|
125.1
|
144.5
|
152.1
|
151.9
|
137.9
|
154.2
|
158.9
|
160.5
|
151.5
|
161.8
|
Net margin
|
4.82%
|
11.78%
|
16.14%
|
7.69%
|
19.19%
|
18.13%
|
20.99%
|
21.39%
|
20.92%
|
18.56%
|
20.78%
|
21.16%
|
20.93%
|
19.36%
|
20.71%
|
EPS
2 |
0.8700
|
2.060
|
2.790
|
1.370
|
3.540
|
3.380
|
3.970
|
4.230
|
4.300
|
3.930
|
4.450
|
4.634
|
4.734
|
4.513
|
4.847
|
Dividend per Share
2 |
0.4700
|
0.5500
|
0.5500
|
0.5500
|
0.5500
|
0.6500
|
0.6500
|
0.6500
|
0.6500
|
-
|
0.7500
|
0.7500
|
0.7500
|
-
|
-
|
Announcement Date
|
2/14/22
|
5/5/22
|
8/8/22
|
11/8/22
|
2/23/23
|
5/8/23
|
8/7/23
|
11/7/23
|
2/13/24
|
5/6/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
374
|
592
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
632
|
-
|
-
|
500
|
-
|
-
|
ROE (net income / shareholders' equity)
|
23.5%
|
22.5%
|
23.6%
|
19.6%
|
28.4%
|
26.7%
|
26.9%
|
26.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
40.10
|
46.70
|
52.90
|
46.70
|
59.00
|
67.50
|
74.50
|
83.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/11/20
|
2/9/21
|
2/14/22
|
2/23/23
|
2/13/24
|
-
|
-
|
-
|
Last Close Price
235.6
USD Average target price
252.8
USD Spread / Average Target +7.28% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.24% | 8.11B | | +5.14% | 98.32B | | +2.03% | 96.51B | | +22.00% | 76.51B | | -23.95% | 75.04B | | +31.02% | 33.54B | | +31.04% | 32.97B | | +6.76% | 18.08B | | -6.08% | 15.56B | | +24.70% | 13.26B |
Life Insurance
|