Market Closed -
London S.E.
12:03:27 2024-07-16 pm EDT
|
5-day change
|
1st Jan Change
|
114.6
USD
|
+0.14%
|
|
+1.99%
|
+22.35%
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
72,480
|
80,118
|
83,275
|
93,041
|
111,130
|
128,622
|
-
|
-
|
Enterprise Value (EV)
1 |
71,500
|
75,731
|
80,403
|
93,041
|
108,392
|
126,163
|
126,029
|
125,491
|
P/E ratio
|
22.6
x
|
953
x
|
25.9
x
|
27.1
x
|
25.3
x
|
27.7
x
|
25.1
x
|
22.1
x
|
Yield
|
1.53%
|
0.39%
|
1.49%
|
-
|
1.36%
|
1.28%
|
1.36%
|
1.5%
|
Capitalization / Revenue
|
1.74
x
|
2.49
x
|
1.72
x
|
1.86
x
|
2.05
x
|
2.29
x
|
2.17
x
|
2.04
x
|
EV / Revenue
|
1.71
x
|
2.36
x
|
1.66
x
|
1.86
x
|
2
x
|
2.25
x
|
2.13
x
|
1.99
x
|
EV / EBITDA
|
13.5
x
|
52.1
x
|
14.3
x
|
16.2
x
|
16
x
|
17.5
x
|
16
x
|
14.5
x
|
EV / FCF
|
25.1
x
|
19
x
|
39.9
x
|
-
|
25
x
|
32.3
x
|
27.7
x
|
26.7
x
|
FCF Yield
|
3.98%
|
5.27%
|
2.5%
|
-
|
4%
|
3.09%
|
3.62%
|
3.74%
|
Price to Book
|
12.4
x
|
13.9
x
|
14.1
x
|
-
|
15.1
x
|
15.6
x
|
13.3
x
|
12
x
|
Nbr of stocks (in thousands)
|
1,203,184
|
1,200,631
|
1,192,878
|
1,155,504
|
1,139,677
|
1,130,149
|
-
|
-
|
Reference price
2 |
60.24
|
66.73
|
69.81
|
80.52
|
97.51
|
115.0
|
115.0
|
115.0
|
Announcement Date
|
2/26/20
|
2/24/21
|
2/23/22
|
2/22/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
41,717
|
32,137
|
48,550
|
49,936
|
54,217
|
56,056
|
59,241
|
63,065
|
EBITDA
1 |
5,284
|
1,453
|
5,623
|
5,747
|
6,761
|
7,221
|
7,860
|
8,635
|
EBIT
1 |
4,416
|
582.2
|
4,755
|
4,860
|
5,797
|
6,157
|
6,746
|
7,478
|
Operating Margin
|
10.59%
|
1.81%
|
9.79%
|
9.73%
|
10.69%
|
10.98%
|
11.39%
|
11.86%
|
Earnings before Tax (EBT)
1 |
4,406
|
89.26
|
4,398
|
4,636
|
5,967
|
6,331
|
6,889
|
7,629
|
Net income
1 |
3,272
|
90.47
|
3,283
|
3,498
|
4,474
|
4,726
|
5,134
|
5,687
|
Net margin
|
7.84%
|
0.28%
|
6.76%
|
7%
|
8.25%
|
8.43%
|
8.67%
|
9.02%
|
EPS
2 |
2.670
|
0.0700
|
2.700
|
2.970
|
3.860
|
4.153
|
4.576
|
5.211
|
Free Cash Flow
1 |
2,844
|
3,994
|
2,013
|
-
|
4,335
|
3,903
|
4,558
|
4,695
|
FCF margin
|
6.82%
|
12.43%
|
4.15%
|
-
|
8%
|
6.96%
|
7.69%
|
7.44%
|
FCF Conversion (EBITDA)
|
53.82%
|
274.87%
|
35.79%
|
-
|
64.12%
|
54.04%
|
57.99%
|
54.37%
|
FCF Conversion (Net income)
|
86.9%
|
4,414.61%
|
61.31%
|
-
|
96.89%
|
82.58%
|
88.77%
|
82.55%
|
Dividend per Share
2 |
0.9200
|
0.2600
|
1.040
|
-
|
1.330
|
1.467
|
1.570
|
1.725
|
Announcement Date
|
2/26/20
|
2/24/21
|
2/23/22
|
2/22/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: February |
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
---|
Net sales
1 |
13,854
|
11,406
|
11,843
|
12,166
|
14,520
|
11,783
|
12,758
|
13,265
|
16,411
|
12,479
|
13,315
|
13,861
|
16,371
|
13,213
|
14,123
|
EBITDA
1 |
1,484
|
1,308
|
1,315
|
1,577
|
1,547
|
1,403
|
1,600
|
1,793
|
2,041
|
1,604
|
1,618
|
1,891
|
2,055
|
1,727
|
1,803
|
EBIT
1 |
1,264
|
1,089
|
1,097
|
1,359
|
1,316
|
1,171
|
1,289
|
1,548
|
1,789
|
1,340
|
1,371
|
1,656
|
1,756
|
1,460
|
1,535
|
Operating Margin
|
9.12%
|
9.54%
|
9.26%
|
11.17%
|
9.06%
|
9.94%
|
10.1%
|
11.67%
|
10.9%
|
10.74%
|
10.3%
|
11.95%
|
10.73%
|
11.05%
|
10.87%
|
Earnings before Tax (EBT)
1 |
1,243
|
852.3
|
1,086
|
1,359
|
1,339
|
1,208
|
1,327
|
1,589
|
1,843
|
1,390
|
1,415
|
1,692
|
1,794
|
1,494
|
1,551
|
Net income
1 |
940.2
|
587.5
|
809.3
|
1,063
|
1,038
|
891
|
989
|
1,191
|
1,403
|
1,070
|
1,043
|
1,253
|
1,331
|
1,110
|
1,158
|
Net margin
|
6.79%
|
5.15%
|
6.83%
|
8.74%
|
7.15%
|
7.56%
|
7.75%
|
8.98%
|
8.55%
|
8.57%
|
7.83%
|
9.04%
|
8.13%
|
8.4%
|
8.2%
|
EPS
2 |
0.7800
|
0.4900
|
0.6900
|
0.9100
|
0.8900
|
0.7600
|
0.8500
|
1.030
|
1.220
|
0.9300
|
0.9209
|
1.103
|
1.196
|
0.9933
|
1.038
|
Dividend per Share
2 |
0.2600
|
0.2950
|
0.2950
|
0.2950
|
-
|
0.3325
|
0.3325
|
0.3325
|
0.3325
|
0.3750
|
0.3742
|
0.3742
|
0.3742
|
0.3916
|
0.4009
|
Announcement Date
|
2/23/22
|
5/18/22
|
8/17/22
|
11/16/22
|
2/22/23
|
5/17/23
|
8/16/23
|
11/15/23
|
2/28/24
|
5/22/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
980
|
4,387
|
2,872
|
-
|
2,738
|
2,459
|
2,594
|
3,131
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,844
|
3,994
|
2,013
|
-
|
4,335
|
3,903
|
4,558
|
4,695
|
ROE (net income / shareholders' equity)
|
59.5%
|
5.36%
|
55.5%
|
-
|
65.5%
|
60.6%
|
59.2%
|
59.4%
|
ROA (Net income/ Total Assets)
|
17%
|
1.15%
|
11.1%
|
-
|
15.4%
|
15.5%
|
16.3%
|
17%
|
Assets
1 |
19,236
|
7,872
|
29,638
|
-
|
29,048
|
30,399
|
31,421
|
33,359
|
Book Value Per Share
2 |
4.850
|
4.800
|
4.940
|
-
|
6.440
|
7.360
|
8.620
|
9.610
|
Cash Flow per Share
2 |
3.320
|
3.760
|
2.520
|
-
|
5.230
|
4.880
|
5.630
|
5.970
|
Capex
1 |
1,223
|
568
|
1,045
|
-
|
1,722
|
1,916
|
1,913
|
1,932
|
Capex / Sales
|
2.93%
|
1.77%
|
2.15%
|
-
|
3.18%
|
3.42%
|
3.23%
|
3.06%
|
Announcement Date
|
2/26/20
|
2/24/21
|
2/23/22
|
2/22/23
|
2/28/24
|
-
|
-
|
-
|
Last Close Price
113.8
USD Average target price
114.1
USD Spread / Average Target +0.23% Consensus |