Market Closed -
Nyse
04:10:00 2024-07-08 pm EDT
|
5-day change
|
1st Jan Change
|
17.4
USD
|
-0.42%
|
|
+1.07%
|
+0.78%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
37,200
|
40,372
|
65,681
|
49,212
|
53,630
|
51,037
|
-
|
-
|
Enterprise Value (EV)
1 |
38,693
|
42,659
|
72,421
|
55,308
|
62,363
|
61,070
|
61,554
|
62,109
|
P/E ratio
|
29.2
x
|
36.7
x
|
37.9
x
|
11.9
x
|
27.6
x
|
27.7
x
|
26.6
x
|
25
x
|
Yield
|
3.76%
|
3.46%
|
2.14%
|
7.55%
|
3.93%
|
4.21%
|
4.34%
|
4.35%
|
Capitalization / Revenue
|
13.1
x
|
13.8
x
|
20.5
x
|
11.8
x
|
11.9
x
|
10.9
x
|
10.5
x
|
9.87
x
|
EV / Revenue
|
13.6
x
|
14.6
x
|
22.6
x
|
13.2
x
|
13.8
x
|
13.1
x
|
12.7
x
|
12
x
|
EV / EBITDA
|
19.6
x
|
21.7
x
|
30.3
x
|
18.3
x
|
19.1
x
|
17.8
x
|
17.2
x
|
16.7
x
|
EV / FCF
|
33,416,538
x
|
-
|
-
|
23,596,872
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
4.1
x
|
4.71
x
|
7.04
x
|
4.87
x
|
5.35
x
|
7.28
x
|
7.72
x
|
9.77
x
|
Nbr of stocks (in thousands)
|
174,680
|
174,822
|
175,355
|
175,638
|
175,836
|
175,725
|
-
|
-
|
Reference price
2 |
213.0
|
230.9
|
374.6
|
280.2
|
305.0
|
290.4
|
290.4
|
290.4
|
Announcement Date
|
2/25/20
|
2/24/21
|
2/22/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,847
|
2,915
|
3,204
|
4,182
|
4,518
|
4,668
|
4,863
|
5,172
|
EBITDA
1 |
1,978
|
1,964
|
2,394
|
3,015
|
3,263
|
3,423
|
3,577
|
3,711
|
EBIT
1 |
1,465
|
1,411
|
1,681
|
2,126
|
2,293
|
2,278
|
2,381
|
2,517
|
Operating Margin
|
51.47%
|
48.41%
|
52.46%
|
50.84%
|
50.75%
|
48.81%
|
48.96%
|
48.67%
|
Earnings before Tax (EBT)
1 |
1,526
|
1,361
|
1,960
|
4,366
|
2,171
|
2,139
|
2,226
|
2,363
|
Net income
1 |
1,273
|
1,098
|
1,732
|
4,142
|
1,949
|
1,854
|
1,934
|
2,092
|
Net margin
|
44.71%
|
37.68%
|
54.08%
|
99.05%
|
43.14%
|
39.72%
|
39.78%
|
40.45%
|
EPS
2 |
7.290
|
6.290
|
9.870
|
23.50
|
11.06
|
10.50
|
10.90
|
11.63
|
Free Cash Flow
|
1,158
|
-
|
-
|
2,344
|
-
|
-
|
-
|
-
|
FCF margin
|
40.67%
|
-
|
-
|
56.04%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
58.54%
|
-
|
-
|
77.75%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
90.97%
|
-
|
-
|
56.58%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
8.000
|
8.000
|
8.000
|
21.15
|
12.00
|
12.22
|
12.60
|
12.65
|
Announcement Date
|
2/25/20
|
2/24/21
|
2/22/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
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 |
869.7
|
973.4
|
1,032
|
1,088
|
1,089
|
1,094
|
1,120
|
1,144
|
1,160
|
1,157
|
1,172
|
1,196
|
1,186
|
1,188
|
1,216
|
EBITDA
1 |
665.2
|
689.4
|
748
|
781.6
|
795.5
|
796.3
|
814.5
|
826.3
|
833.1
|
807.7
|
857.1
|
879.7
|
874.8
|
855.4
|
891.3
|
EBIT
1 |
459.9
|
467.2
|
529.3
|
560.8
|
569
|
574.7
|
592.3
|
587.5
|
545.6
|
522.5
|
573.3
|
597.9
|
587.1
|
564.7
|
605.6
|
Operating Margin
|
52.88%
|
48%
|
51.29%
|
51.54%
|
52.27%
|
52.52%
|
52.9%
|
51.36%
|
47.04%
|
45.15%
|
48.92%
|
50%
|
49.48%
|
47.53%
|
49.81%
|
Earnings before Tax (EBT)
1 |
622
|
516.3
|
653.8
|
2,769
|
414.9
|
520.4
|
-
|
613.3
|
444.3
|
513.2
|
540.6
|
550.4
|
526.7
|
521.8
|
570.8
|
Net income
1 |
558.1
|
464.1
|
603.4
|
2,712
|
362.6
|
467.6
|
528.3
|
563.2
|
389.7
|
459.2
|
453
|
472.1
|
463.5
|
439.1
|
495.2
|
Net margin
|
64.17%
|
47.68%
|
58.46%
|
249.25%
|
33.31%
|
42.73%
|
47.18%
|
49.24%
|
33.59%
|
39.68%
|
38.65%
|
39.48%
|
39.07%
|
36.97%
|
40.73%
|
EPS
2 |
3.170
|
2.630
|
3.420
|
15.38
|
2.060
|
2.650
|
3.000
|
3.200
|
2.210
|
2.600
|
2.574
|
2.676
|
2.617
|
2.490
|
2.803
|
Dividend per Share
2 |
2.000
|
2.000
|
2.000
|
15.15
|
2.000
|
2.000
|
3.000
|
3.000
|
3.000
|
-
|
3.004
|
3.004
|
3.009
|
3.110
|
3.115
|
Announcement Date
|
2/22/22
|
5/3/22
|
8/4/22
|
11/1/22
|
2/21/23
|
5/3/23
|
8/2/23
|
10/30/23
|
2/20/24
|
4/30/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,493
|
2,287
|
6,741
|
6,096
|
8,733
|
10,033
|
10,516
|
11,071
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.7547
x
|
1.164
x
|
2.816
x
|
2.022
x
|
2.677
x
|
2.931
x
|
2.94
x
|
2.984
x
|
Free Cash Flow
|
1,158
|
-
|
-
|
2,344
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
14%
|
12.5%
|
19.4%
|
42.7%
|
19.4%
|
27.6%
|
30.6%
|
30.5%
|
ROA (Net income/ Total Assets)
|
11.4%
|
9.48%
|
11.9%
|
23.7%
|
10.4%
|
10.1%
|
10.6%
|
12%
|
Assets
1 |
11,147
|
11,591
|
14,599
|
17,467
|
18,681
|
18,389
|
18,275
|
17,474
|
Book Value Per Share
2 |
52.00
|
49.00
|
53.20
|
57.50
|
57.00
|
39.90
|
37.60
|
29.70
|
Cash Flow per Share
2 |
-
|
-
|
-
|
17.70
|
-
|
17.20
|
17.70
|
18.40
|
Capex
1 |
910
|
1,152
|
5,599
|
773
|
-
|
856
|
716
|
752
|
Capex / Sales
|
31.96%
|
39.51%
|
174.78%
|
18.49%
|
-
|
18.35%
|
14.72%
|
14.54%
|
Announcement Date
|
2/25/20
|
2/24/21
|
2/22/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
Last Close Price
290.4
USD Average target price
307.8
USD Spread / Average Target +5.96% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.59% | 32.68B | | -3.62% | 10.03B | | -19.75% | 3.82B | | -1.66% | 3.05B | | -10.07% | 2.21B | | +3.48% | 2.15B | | +4.20% | 1B | | -8.84% | 956M | | -10.11% | 446M |
Self-Storage REITs
|