Market Closed -
Nyse
04:00:02 2024-05-24 pm EDT
|
5-day change
|
1st Jan Change
|
151.4
USD
|
+0.74%
|
|
-4.25%
|
+5.02%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
20,165
|
16,104
|
22,787
|
43,495
|
44,091
|
46,490
|
-
|
-
|
Enterprise Value (EV)
1 |
26,000
|
22,661
|
28,532
|
49,290
|
51,016
|
52,205
|
52,661
|
52,269
|
P/E ratio
|
-48.8
x
|
-5.2
x
|
40.9
x
|
19.8
x
|
32.1
x
|
15.9
x
|
13.6
x
|
13.3
x
|
Yield
|
1.5%
|
1.89%
|
1.35%
|
1.06%
|
1.21%
|
1.16%
|
1.61%
|
1.83%
|
Capitalization / Revenue
|
3.1
x
|
3.35
x
|
3.02
x
|
3.76
x
|
4.14
x
|
3.47
x
|
3.28
x
|
3.44
x
|
EV / Revenue
|
3.99
x
|
4.72
x
|
3.78
x
|
4.26
x
|
4.79
x
|
3.9
x
|
3.72
x
|
3.86
x
|
EV / EBITDA
|
8.8
x
|
10.4
x
|
7.49
x
|
8.07
x
|
9.6
x
|
6.94
x
|
6.31
x
|
5.94
x
|
EV / FCF
|
-21.9
x
|
-26.2
x
|
25
x
|
40.4
x
|
-307
x
|
178
x
|
34.7
x
|
36.9
x
|
FCF Yield
|
-4.57%
|
-3.81%
|
4.01%
|
2.47%
|
-0.33%
|
0.56%
|
2.88%
|
2.71%
|
Price to Book
|
2.33
x
|
3
x
|
3.63
x
|
5.5
x
|
4.93
x
|
3.49
x
|
3.1
x
|
2.58
x
|
Nbr of stocks (in thousands)
|
301,825
|
305,063
|
307,810
|
306,692
|
305,847
|
307,091
|
-
|
-
|
Reference price
2 |
66.81
|
52.79
|
74.03
|
141.8
|
144.2
|
151.4
|
151.4
|
151.4
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/25/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,510
|
4,804
|
7,554
|
11,570
|
10,645
|
13,380
|
14,154
|
13,532
|
EBITDA
1 |
2,956
|
2,169
|
3,808
|
6,105
|
5,312
|
7,521
|
8,348
|
8,804
|
EBIT
1 |
601
|
-2,382
|
1,971
|
4,174
|
2,949
|
4,537
|
5,037
|
5,577
|
Operating Margin
|
9.23%
|
-49.58%
|
26.09%
|
36.08%
|
27.7%
|
33.91%
|
35.58%
|
41.22%
|
Earnings before Tax (EBT)
1 |
221
|
-2,850
|
1,490
|
3,681
|
2,471
|
4,227
|
4,710
|
4,934
|
Net income
1 |
-412
|
-3,093
|
559
|
2,223
|
1,382
|
2,888
|
3,388
|
3,570
|
Net margin
|
-6.33%
|
-64.38%
|
7.4%
|
19.21%
|
12.98%
|
21.59%
|
23.94%
|
26.38%
|
EPS
2 |
-1.370
|
-10.15
|
1.810
|
7.180
|
4.490
|
9.518
|
11.09
|
11.42
|
Free Cash Flow
1 |
-1,187
|
-864
|
1,143
|
1,219
|
-166
|
293
|
1,518
|
1,418
|
FCF margin
|
-18.23%
|
-17.99%
|
15.13%
|
10.54%
|
-1.56%
|
2.19%
|
10.73%
|
10.48%
|
FCF Conversion (EBITDA)
|
-
|
-
|
30.02%
|
19.97%
|
-
|
3.9%
|
18.19%
|
16.1%
|
FCF Conversion (Net income)
|
-
|
-
|
204.47%
|
54.84%
|
-
|
10.14%
|
44.82%
|
39.71%
|
Dividend per Share
2 |
1.000
|
1.000
|
1.000
|
1.500
|
1.750
|
1.760
|
2.438
|
2.770
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/25/23
|
1/31/24
|
-
|
-
|
-
|
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 |
2,255
|
2,371
|
2,988
|
3,157
|
3,054
|
2,453
|
2,320
|
2,837
|
3,035
|
3,314
|
3,274
|
3,310
|
3,432
|
3,471
|
3,607
|
EBITDA
1 |
1,132
|
1,183
|
1,627
|
1,596
|
1,677
|
1,284
|
1,083
|
1,498
|
1,447
|
2,127
|
1,858
|
1,896
|
2,006
|
1,921
|
2,011
|
EBIT
1 |
689
|
803
|
1,203
|
1,013
|
1,133
|
727
|
487
|
934
|
801
|
1,528
|
1,146
|
1,143
|
1,123
|
1,085
|
1,209
|
Operating Margin
|
30.55%
|
33.87%
|
40.26%
|
32.09%
|
37.1%
|
29.64%
|
20.99%
|
32.92%
|
26.39%
|
46.11%
|
35%
|
34.54%
|
32.73%
|
31.25%
|
33.51%
|
Earnings before Tax (EBT)
1 |
568
|
702
|
1,082
|
888
|
1,009
|
604
|
365
|
817
|
685
|
1,415
|
1,150
|
1,166
|
1,266
|
1,113
|
1,185
|
Net income
1 |
265
|
417
|
667
|
515
|
624
|
346
|
119
|
504
|
413
|
972
|
733.5
|
724.9
|
699
|
722.6
|
791.1
|
Net margin
|
11.75%
|
17.59%
|
22.32%
|
16.31%
|
20.43%
|
14.11%
|
5.13%
|
17.77%
|
13.61%
|
29.33%
|
22.41%
|
21.9%
|
20.37%
|
20.82%
|
21.93%
|
EPS
2 |
0.8500
|
1.340
|
2.150
|
1.670
|
2.030
|
1.130
|
0.3900
|
1.640
|
1.340
|
3.160
|
2.449
|
2.508
|
2.469
|
2.397
|
2.634
|
Dividend per Share
2 |
0.2500
|
0.3750
|
0.3750
|
0.3750
|
0.3750
|
0.4375
|
0.4375
|
0.6750
|
0.4375
|
-
|
0.5000
|
0.5000
|
0.5000
|
0.5625
|
0.5625
|
Announcement Date
|
1/26/22
|
4/27/22
|
7/27/22
|
10/26/22
|
1/25/23
|
4/26/23
|
7/26/23
|
10/25/23
|
1/31/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,835
|
6,557
|
5,745
|
5,795
|
6,925
|
5,715
|
6,171
|
5,778
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.974
x
|
3.023
x
|
1.509
x
|
0.9492
x
|
1.304
x
|
0.7599
x
|
0.7392
x
|
0.6563
x
|
Free Cash Flow
1 |
-1,187
|
-864
|
1,143
|
1,219
|
-166
|
293
|
1,519
|
1,418
|
ROE (net income / shareholders' equity)
|
-3.06%
|
-12.7%
|
11.6%
|
31.1%
|
18.4%
|
29.8%
|
25.2%
|
28.4%
|
ROA (Net income/ Total Assets)
|
-1.3%
|
-15.2%
|
2.84%
|
10.5%
|
6.05%
|
8.6%
|
9.88%
|
5.5%
|
Assets
1 |
31,680
|
20,302
|
19,668
|
21,121
|
22,851
|
33,585
|
34,288
|
64,911
|
Book Value Per Share
2 |
28.60
|
17.60
|
20.40
|
25.80
|
29.20
|
43.40
|
48.80
|
58.70
|
Cash Flow per Share
2 |
7.430
|
5.920
|
9.670
|
16.90
|
14.60
|
18.90
|
21.60
|
23.10
|
Capex
1 |
2,829
|
2,197
|
1,747
|
2,725
|
4,108
|
4,175
|
4,613
|
4,551
|
Capex / Sales
|
43.46%
|
45.73%
|
23.13%
|
23.55%
|
38.59%
|
31.2%
|
32.59%
|
33.63%
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/25/23
|
1/31/24
|
-
|
-
|
-
|
Last Close Price
151.4
USD Average target price
174.5
USD Spread / Average Target +15.24% Consensus |