Market Closed -
Nyse
04:00:02 2024-05-22 pm EDT
|
5-day change
|
1st Jan Change
|
42.15
USD
|
-4.40%
|
|
+5.27%
|
+23.97%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,992
|
4,286
|
11,148
|
8,045
|
6,068
|
7,568
|
-
|
-
|
Enterprise Value (EV)
1 |
4,913
|
5,221
|
11,136
|
8,489
|
6,991
|
8,681
|
8,525
|
7,994
|
P/E ratio
|
-3.54
x
|
-25.3
x
|
26.4
x
|
-
|
-9.32
x
|
-86.8
x
|
17.2
x
|
16.3
x
|
Yield
|
-
|
-
|
0.17%
|
0.88%
|
-
|
0.95%
|
0.83%
|
0.95%
|
Capitalization / Revenue
|
0.38
x
|
0.46
x
|
0.92
x
|
-
|
0.58
x
|
0.7
x
|
0.68
x
|
0.65
x
|
EV / Revenue
|
0.47
x
|
0.56
x
|
0.92
x
|
-
|
0.66
x
|
0.8
x
|
0.77
x
|
0.69
x
|
EV / EBITDA
|
2.97
x
|
4.54
x
|
4.03
x
|
-
|
13
x
|
8.25
x
|
5.61
x
|
4.35
x
|
EV / FCF
|
16
x
|
127
x
|
21
x
|
24.8
x
|
-15.9
x
|
-59.1
x
|
34.5
x
|
37.7
x
|
FCF Yield
|
6.25%
|
0.79%
|
4.76%
|
4.03%
|
-6.29%
|
-1.69%
|
2.9%
|
2.65%
|
Price to Book
|
0.98
x
|
1.3
x
|
2.39
x
|
1.59
x
|
-
|
1.86
x
|
1.73
x
|
1.47
x
|
Nbr of stocks (in thousands)
|
185,573
|
185,930
|
187,103
|
176,937
|
178,472
|
179,560
|
-
|
-
|
Reference price
2 |
21.51
|
23.05
|
59.58
|
45.47
|
34.00
|
42.15
|
42.15
|
42.15
|
Announcement Date
|
1/15/20
|
1/20/21
|
1/19/22
|
1/18/23
|
1/17/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,433
|
9,286
|
12,152
|
-
|
10,551
|
10,878
|
11,131
|
11,559
|
EBITDA
1 |
1,656
|
1,151
|
2,763
|
-
|
536
|
1,052
|
1,519
|
1,839
|
EBIT
1 |
943
|
498
|
2,099
|
-
|
-96
|
448.6
|
914.7
|
1,205
|
Operating Margin
|
9.04%
|
5.36%
|
17.27%
|
-
|
-0.91%
|
4.12%
|
8.22%
|
10.43%
|
Earnings before Tax (EBT)
1 |
-438
|
173
|
1,199
|
-
|
-584
|
106.1
|
902.6
|
977.7
|
Net income
1 |
-1,125
|
-170
|
429
|
-
|
-651
|
-187.8
|
374
|
468
|
Net margin
|
-10.78%
|
-1.83%
|
3.53%
|
-
|
-6.17%
|
-1.73%
|
3.36%
|
4.05%
|
EPS
2 |
-6.070
|
-0.9100
|
2.260
|
-
|
-3.650
|
-0.4857
|
2.446
|
2.582
|
Free Cash Flow
1 |
307
|
41
|
530
|
342
|
-440
|
-146.8
|
246.9
|
212.2
|
FCF margin
|
2.94%
|
0.44%
|
4.36%
|
-
|
-4.17%
|
-1.35%
|
2.22%
|
1.84%
|
FCF Conversion (EBITDA)
|
18.54%
|
3.56%
|
19.18%
|
-
|
-
|
-
|
16.26%
|
11.54%
|
FCF Conversion (Net income)
|
-
|
-
|
123.54%
|
-
|
-
|
-
|
66%
|
45.34%
|
Dividend per Share
2 |
-
|
-
|
0.1000
|
0.4000
|
-
|
0.3994
|
0.3500
|
0.4020
|
Announcement Date
|
1/15/20
|
1/20/21
|
1/19/22
|
1/18/23
|
1/17/24
|
-
|
-
|
-
|
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 |
3,340
|
3,293
|
3,644
|
2,851
|
-
|
2,670
|
2,684
|
2,602
|
2,595
|
2,599
|
2,681
|
2,766
|
2,813
|
2,616
|
2,691
|
EBITDA
1 |
896
|
1,072
|
913
|
210
|
-
|
240
|
137
|
70
|
89
|
132
|
265.2
|
308.1
|
334.3
|
386.4
|
379.9
|
EBIT
1 |
731
|
912
|
752
|
61
|
-
|
87
|
-16
|
-93
|
-74
|
-29
|
121.1
|
166.8
|
251.4
|
306.6
|
305.6
|
Operating Margin
|
21.89%
|
27.7%
|
20.64%
|
2.14%
|
-
|
3.26%
|
-0.6%
|
-3.57%
|
-2.85%
|
-1.12%
|
4.52%
|
6.03%
|
8.94%
|
11.72%
|
11.36%
|
Earnings before Tax (EBT)
1 |
-71
|
763
|
908
|
-729
|
-
|
-180
|
-99
|
-228
|
-77
|
-325
|
34.62
|
176.7
|
195.1
|
179.5
|
-
|
Net income
1 |
-392
|
469
|
549
|
-746
|
-
|
-231
|
-102
|
-168
|
-150
|
-252
|
-29
|
68
|
81
|
-
|
-
|
Net margin
|
-11.74%
|
14.24%
|
15.07%
|
-26.17%
|
-
|
-8.65%
|
-3.8%
|
-6.46%
|
-5.78%
|
-9.7%
|
-1.08%
|
2.46%
|
2.88%
|
-
|
-
|
EPS
2 |
-2.110
|
2.490
|
2.950
|
-4.170
|
-
|
-1.300
|
-0.5700
|
-0.9400
|
-0.8400
|
-1.410
|
-0.0712
|
0.3050
|
0.4620
|
0.4150
|
0.5350
|
Dividend per Share
2 |
0.1000
|
0.1000
|
0.1000
|
0.1000
|
0.1000
|
0.1000
|
0.1000
|
0.1000
|
-
|
0.1000
|
0.1000
|
0.1000
|
0.1000
|
0.1000
|
0.1000
|
Announcement Date
|
1/19/22
|
4/20/22
|
7/20/22
|
10/19/22
|
1/18/23
|
4/19/23
|
7/19/23
|
10/18/23
|
1/17/24
|
4/17/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
921
|
935
|
-
|
444
|
923
|
1,113
|
956
|
426
|
Net Cash position
1 |
-
|
-
|
12
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.5562
x
|
0.8123
x
|
-
|
-
|
1.722
x
|
1.058
x
|
0.6297
x
|
0.2314
x
|
Free Cash Flow
1 |
307
|
41
|
530
|
342
|
-440
|
-147
|
247
|
212
|
ROE (net income / shareholders' equity)
|
-3.79%
|
-5.81%
|
32.6%
|
18.3%
|
-8.68%
|
2.02%
|
7.57%
|
7.98%
|
ROA (Net income/ Total Assets)
|
-7.31%
|
-1.15%
|
8.69%
|
-
|
-4.5%
|
-1.49%
|
3.3%
|
-
|
Assets
1 |
15,386
|
14,747
|
4,939
|
-
|
14,457
|
12,638
|
11,320
|
-
|
Book Value Per Share
2 |
22.00
|
17.70
|
24.90
|
28.60
|
-
|
22.60
|
24.40
|
28.60
|
Cash Flow per Share
2 |
3.700
|
2.120
|
4.840
|
4.550
|
0.5100
|
3.460
|
5.690
|
6.820
|
Capex
1 |
379
|
353
|
390
|
480
|
531
|
555
|
595
|
581
|
Capex / Sales
|
3.63%
|
3.8%
|
3.21%
|
-
|
5.03%
|
5.11%
|
5.35%
|
5.02%
|
Announcement Date
|
1/15/20
|
1/20/21
|
1/19/22
|
1/18/23
|
1/17/24
|
-
|
-
|
-
|
Last Close Price
42.15
USD Average target price
37.89
USD Spread / Average Target -10.11% Consensus |
1st Jan change
|
Capi.
|
---|
| +23.97% | 7.57B | | +9.13% | 18.26B | | +41.28% | 17.3B | | +0.09% | 12.95B | | +43.27% | 7.48B | | +60.69% | 7.1B | | -.--% | 5.94B | | +44.68% | 4.36B | | +20.06% | 3.78B | | +95.03% | 3.52B |
Other Aluminum
|