Market Closed -
Nasdaq
04:00:00 2024-05-24 pm EDT
|
5-day change
|
1st Jan Change
|
44.55
USD
|
+1.34%
|
|
+3.48%
|
+9.49%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,762
|
11,115
|
19,570
|
10,850
|
14,681
|
16,033
|
-
|
-
|
Enterprise Value (EV)
1 |
9,475
|
17,461
|
24,852
|
17,379
|
21,660
|
17,402
|
17,402
|
17,402
|
P/E ratio
|
11.4
x
|
32.4
x
|
-
|
8.91
x
|
-24.2
x
|
11.3
x
|
9.88
x
|
11.8
x
|
Yield
|
3.68%
|
3.18%
|
1.82%
|
4.36%
|
3.44%
|
3.15%
|
3.47%
|
3.73%
|
Capitalization / Revenue
|
1.78
x
|
4.85
x
|
3.95
x
|
2.47
x
|
4.31
x
|
3.86
x
|
3.51
x
|
3.17
x
|
EV / Revenue
|
4.49
x
|
7.63
x
|
5.02
x
|
3.95
x
|
6.36
x
|
4.19
x
|
3.81
x
|
3.44
x
|
EV / EBITDA
|
5.87
x
|
21.9
x
|
10.9
x
|
8.92
x
|
14.7
x
|
11.3
x
|
8.46
x
|
8.85
x
|
EV / FCF
|
-
|
-
|
-
|
-41.4
x
|
157
x
|
4.82
x
|
6.25
x
|
-47.3
x
|
FCF Yield
|
-
|
-
|
-
|
-2.42%
|
0.64%
|
20.8%
|
16%
|
-2.11%
|
Price to Book
|
3.76
x
|
4.13
x
|
3.7
x
|
1.74
x
|
2.54
x
|
1.67
x
|
1.43
x
|
1.22
x
|
Nbr of stocks (in thousands)
|
117,268
|
353,521
|
356,462
|
363,605
|
360,796
|
359,880
|
-
|
-
|
Reference price
2 |
32.08
|
31.44
|
54.90
|
29.84
|
40.69
|
44.55
|
44.55
|
44.55
|
Announcement Date
|
2/5/20
|
2/4/21
|
2/3/22
|
2/7/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,110
|
2,290
|
4,950
|
4,401
|
3,405
|
4,153
|
4,573
|
5,057
|
EBITDA
1 |
1,614
|
795.6
|
2,281
|
1,948
|
1,468
|
1,534
|
2,057
|
1,965
|
EBIT
1 |
1,566
|
762.1
|
2,244
|
1,909
|
1,430
|
2,037
|
2,018
|
-
|
Operating Margin
|
74.19%
|
33.29%
|
45.33%
|
43.37%
|
42.01%
|
49.05%
|
44.13%
|
-
|
Earnings before Tax (EBT)
1 |
1,233
|
-
|
-
|
1,572
|
-600.9
|
955.7
|
1,504
|
1,058
|
Net income
1 |
345.3
|
348.2
|
-
|
1,225
|
-608.4
|
1,404
|
1,573
|
1,296
|
Net margin
|
16.36%
|
15.21%
|
-
|
27.83%
|
-17.87%
|
33.81%
|
34.4%
|
25.63%
|
EPS
2 |
2.820
|
0.9700
|
-
|
3.350
|
-1.680
|
3.950
|
4.510
|
3.770
|
Free Cash Flow
1 |
-
|
-
|
-
|
-419.9
|
138.3
|
3,612
|
2,783
|
-368
|
FCF margin
|
-
|
-
|
-
|
-9.54%
|
4.06%
|
86.98%
|
60.86%
|
-7.28%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
9.42%
|
235.53%
|
135.31%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
257.26%
|
176.92%
|
-
|
Dividend per Share
2 |
1.180
|
1.000
|
1.000
|
1.300
|
1.400
|
1.401
|
1.545
|
1.661
|
Announcement Date
|
2/5/20
|
2/4/21
|
2/3/22
|
2/7/23
|
2/7/24
|
-
|
-
|
-
|
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 |
1,895
|
779.5
|
1,161
|
1,402
|
1,059
|
754.2
|
977.9
|
776.6
|
896.4
|
1,023
|
971.3
|
1,043
|
1,111
|
1,084
|
1,112
|
EBITDA
1 |
911.4
|
311.9
|
538.3
|
654
|
-
|
-
|
397.5
|
377.8
|
411.7
|
-
|
570.8
|
577.4
|
622.5
|
601.9
|
-
|
EBIT
1 |
902.8
|
302.8
|
528.8
|
644.4
|
433
|
271.6
|
388.8
|
367.4
|
402.7
|
431.3
|
472.5
|
512.1
|
550.2
|
590.4
|
-
|
Operating Margin
|
47.65%
|
38.85%
|
45.54%
|
45.97%
|
40.89%
|
36.01%
|
39.76%
|
47.31%
|
44.92%
|
42.16%
|
48.65%
|
49.09%
|
49.54%
|
54.47%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1.920
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2500
|
0.3250
|
0.3250
|
0.3250
|
0.3250
|
0.3500
|
0.3500
|
0.3500
|
0.3500
|
0.3500
|
0.3500
|
0.3500
|
0.3500
|
0.3862
|
0.3914
|
Announcement Date
|
2/3/22
|
4/28/22
|
7/28/22
|
11/8/22
|
2/7/23
|
5/4/23
|
8/2/23
|
11/7/23
|
2/7/24
|
5/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,713
|
6,346
|
5,283
|
6,529
|
6,979
|
1,369
|
1,369
|
1,369
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.54
x
|
7.976
x
|
2.316
x
|
3.352
x
|
4.753
x
|
0.8927
x
|
0.6656
x
|
0.6965
x
|
Free Cash Flow
1 |
-
|
-
|
-
|
-420
|
138
|
3,612
|
2,783
|
-368
|
ROE (net income / shareholders' equity)
|
11.9%
|
40.7%
|
44.8%
|
27.4%
|
19.6%
|
25.1%
|
27.7%
|
26.2%
|
ROA (Net income/ Total Assets)
|
2.58%
|
4.9%
|
9.68%
|
7.39%
|
5.52%
|
6.2%
|
6.3%
|
5.1%
|
Assets
1 |
13,363
|
7,106
|
-
|
16,575
|
-11,022
|
22,645
|
24,968
|
25,412
|
Book Value Per Share
2 |
8.530
|
7.610
|
14.90
|
17.20
|
16.00
|
26.70
|
31.20
|
36.40
|
Cash Flow per Share
2 |
-
|
-0.4700
|
4.940
|
-1.040
|
0.5700
|
3.530
|
5.800
|
-0.9000
|
Capex
1 |
-
|
-
|
41.4
|
40.6
|
66.6
|
42
|
50
|
58
|
Capex / Sales
|
-
|
-
|
0.84%
|
0.92%
|
1.96%
|
1.01%
|
1.09%
|
1.15%
|
Announcement Date
|
2/5/20
|
2/4/21
|
2/3/22
|
2/7/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
44.55
USD Average target price
48.47
USD Spread / Average Target +8.79% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.49% | 16.03B | | +28.46% | 94.45B | | -5.56% | 93.86B | | +22.78% | 28.43B | | -1.27% | 18.7B | | +16.15% | 15.8B | | -21.69% | 12.27B | | +29.33% | 10.03B | | +19.07% | 9.81B | | +29.67% | 7.28B |
Investment Management
|