Market Closed -
Nyse
04:00:01 2024-06-05 pm EDT
|
5-day change
|
1st Jan Change
|
56.86
USD
|
-0.52%
|
|
+2.27%
|
-12.27%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,789
|
12,380
|
15,285
|
16,258
|
14,172
|
12,508
|
-
|
-
|
Enterprise Value (EV)
1 |
19,647
|
18,827
|
21,911
|
23,968
|
21,682
|
20,311
|
20,709
|
21,214
|
P/E ratio
|
45
x
|
27.1
x
|
36.6
x
|
26.1
x
|
19.8
x
|
23.7
x
|
23.6
x
|
-
|
Yield
|
5.17%
|
5.91%
|
5.12%
|
5.43%
|
6.28%
|
6.1%
|
6.21%
|
6.5%
|
Capitalization / Revenue
|
11.2
x
|
10.2
x
|
11.5
x
|
11
x
|
8.14
x
|
7.8
x
|
7.31
x
|
6.71
x
|
EV / Revenue
|
15.9
x
|
15.6
x
|
16.5
x
|
16.2
x
|
12.5
x
|
12.7
x
|
12.1
x
|
11.4
x
|
EV / EBITDA
|
20
x
|
19.6
x
|
20.3
x
|
21.5
x
|
15.7
x
|
15.4
x
|
14.6
x
|
13.6
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.99
x
|
1.8
x
|
2.06
x
|
1.83
x
|
1.63
x
|
1.45
x
|
1.47
x
|
1.48
x
|
Nbr of stocks (in thousands)
|
172,276
|
175,398
|
186,285
|
208,033
|
218,672
|
218,825
|
-
|
-
|
Reference price
2 |
80.04
|
70.58
|
82.05
|
78.15
|
64.81
|
56.86
|
56.86
|
56.86
|
Announcement Date
|
2/21/20
|
2/12/21
|
2/11/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,233
|
1,209
|
1,332
|
1,479
|
1,741
|
1,603
|
1,711
|
1,864
|
EBITDA
1 |
981.3
|
960.7
|
1,081
|
1,116
|
1,384
|
1,321
|
1,420
|
1,557
|
EBIT
1 |
534.2
|
517.7
|
604.9
|
612.1
|
809.8
|
830.7
|
886
|
996.5
|
Operating Margin
|
43.33%
|
42.81%
|
45.43%
|
41.38%
|
46.5%
|
51.82%
|
51.79%
|
53.47%
|
Earnings before Tax (EBT)
1 |
332.8
|
445.2
|
438.6
|
626.2
|
752.3
|
545.1
|
921.1
|
1,361
|
Net income
1 |
305.2
|
455.4
|
410
|
599.1
|
708.3
|
545
|
559.3
|
649.3
|
Net margin
|
24.76%
|
37.65%
|
30.79%
|
40.51%
|
40.68%
|
34%
|
32.69%
|
34.84%
|
EPS
2 |
1.780
|
2.600
|
2.240
|
2.990
|
3.280
|
2.403
|
2.407
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
4.140
|
4.172
|
4.205
|
4.242
|
4.067
|
3.466
|
3.529
|
3.698
|
Announcement Date
|
2/21/20
|
2/12/21
|
2/11/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
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 |
374.9
|
348.4
|
344.4
|
383.6
|
402.6
|
427.8
|
452.6
|
448.6
|
412.4
|
389.8
|
396.2
|
401
|
405.2
|
417.5
|
425.4
|
EBITDA
1 |
310
|
265.2
|
272.7
|
269
|
308.6
|
349.4
|
364.4
|
351.9
|
328.1
|
302.6
|
327
|
333.8
|
342.3
|
344.1
|
349.8
|
EBIT
1 |
174.3
|
149.8
|
157.6
|
136.8
|
167.8
|
193
|
220.9
|
207.1
|
198.6
|
183.8
|
197.9
|
203.8
|
210.9
|
209.9
|
212.1
|
Operating Margin
|
46.51%
|
43%
|
45.77%
|
35.66%
|
41.68%
|
45.11%
|
48.81%
|
46.18%
|
48.16%
|
47.15%
|
49.96%
|
50.83%
|
52.05%
|
50.28%
|
49.87%
|
Earnings before Tax (EBT)
1 |
104.7
|
164.1
|
134
|
-
|
-
|
309.6
|
154.7
|
130.1
|
215.6
|
167.8
|
137.5
|
139.5
|
141.8
|
147.9
|
150.6
|
Net income
1 |
99.56
|
157
|
127.7
|
104.9
|
209.5
|
294.4
|
144.6
|
125
|
144.3
|
159.2
|
129.3
|
129.1
|
132.5
|
133
|
144.7
|
Net margin
|
26.56%
|
45.06%
|
37.07%
|
27.35%
|
52.04%
|
68.81%
|
31.95%
|
27.88%
|
34.99%
|
40.85%
|
32.63%
|
32.19%
|
32.7%
|
31.86%
|
34.01%
|
EPS
2 |
0.5300
|
0.8200
|
0.6600
|
0.5100
|
1.000
|
1.390
|
0.6700
|
0.5800
|
0.6600
|
0.7200
|
0.5300
|
0.5100
|
0.5400
|
0.5850
|
0.6300
|
Dividend per Share
2 |
1.055
|
1.057
|
1.059
|
1.061
|
1.065
|
1.067
|
1.069
|
1.071
|
0.8600
|
-
|
0.8633
|
0.8633
|
0.8700
|
0.8775
|
0.8777
|
Announcement Date
|
2/11/22
|
4/29/22
|
7/29/22
|
11/4/22
|
2/10/23
|
4/28/23
|
7/28/23
|
11/3/23
|
2/9/24
|
4/30/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,858
|
6,447
|
6,626
|
7,710
|
7,510
|
7,803
|
8,201
|
8,706
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.969
x
|
6.711
x
|
6.13
x
|
6.911
x
|
5.427
x
|
5.907
x
|
5.777
x
|
5.591
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
4.44%
|
6.59%
|
5.67%
|
7.23%
|
8.01%
|
6.21%
|
8.74%
|
9.41%
|
ROA (Net income/ Total Assets)
|
2.5%
|
3.17%
|
2.72%
|
3.57%
|
3.93%
|
6.25%
|
6.73%
|
7.17%
|
Assets
1 |
12,219
|
14,383
|
15,094
|
16,792
|
18,039
|
8,716
|
8,313
|
9,053
|
Book Value Per Share
2 |
40.30
|
39.20
|
39.90
|
42.70
|
39.80
|
39.10
|
38.60
|
38.50
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
-
|
390
|
1,200
|
1,200
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
24.36%
|
70.15%
|
64.39%
|
Announcement Date
|
2/21/20
|
2/12/21
|
2/11/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
Last Close Price
57.16
USD Average target price
60
USD Spread / Average Target +4.97% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.27% | 12.51B | | -7.81% | 8.1B | | -6.64% | 6.25B | | -6.90% | 5.37B | | +9.56% | 5.25B | | -3.35% | 5.19B | | +8.53% | 4.8B | | -14.48% | 4.39B | | +0.36% | 3.74B | | -15.81% | 3.11B |
Diversified REITs
|