Market Closed -
Nasdaq
04:00:00 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
320
USD
|
+0.71%
|
|
+3.10%
|
+16.48%
|
Fiscal Period: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,848
|
5,571
|
8,209
|
7,471
|
8,526
|
11,847
|
-
|
-
|
Enterprise Value (EV)
1 |
6,160
|
6,897
|
9,236
|
9,000
|
9,821
|
13,319
|
13,182
|
12,950
|
P/E ratio
|
24
x
|
21.3
x
|
26.5
x
|
22.1
x
|
19.2
x
|
24.9
x
|
22.9
x
|
20.2
x
|
Yield
|
0.88%
|
0.85%
|
0.59%
|
0.71%
|
-
|
0.56%
|
0.6%
|
0.66%
|
Capitalization / Revenue
|
0.52
x
|
0.61
x
|
0.94
x
|
0.58
x
|
0.56
x
|
0.8
x
|
0.76
x
|
0.72
x
|
EV / Revenue
|
0.66
x
|
0.75
x
|
1.06
x
|
0.69
x
|
0.65
x
|
0.9
x
|
0.84
x
|
0.79
x
|
EV / EBITDA
|
10.9
x
|
10.3
x
|
12.8
x
|
11.2
x
|
10.2
x
|
12.9
x
|
11.8
x
|
10.6
x
|
EV / FCF
|
45.3
x
|
106
x
|
25.5
x
|
19.5
x
|
24.2
x
|
38.1
x
|
31.3
x
|
26.3
x
|
FCF Yield
|
2.21%
|
0.95%
|
3.93%
|
5.14%
|
4.13%
|
2.62%
|
3.19%
|
3.81%
|
Price to Book
|
3.47
x
|
3.39
x
|
4.25
x
|
3.36
x
|
-
|
4.02
x
|
3.57
x
|
3.2
x
|
Nbr of stocks (in thousands)
|
36,631
|
36,794
|
36,947
|
37,111
|
37,262
|
37,017
|
-
|
-
|
Reference price
2 |
132.4
|
151.4
|
222.2
|
201.3
|
228.8
|
320.0
|
320.0
|
320.0
|
Announcement Date
|
6/10/19
|
6/8/20
|
6/8/21
|
6/7/22
|
6/6/23
|
-
|
-
|
-
|
Fiscal Period: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,353
|
9,175
|
8,707
|
12,953
|
15,094
|
14,726
|
15,608
|
16,414
|
EBITDA
1 |
563.4
|
671.4
|
719.2
|
801.2
|
959.3
|
1,036
|
1,118
|
1,218
|
EBIT
1 |
319.1
|
420.2
|
454
|
497.7
|
639.3
|
682.6
|
739.9
|
813.7
|
Operating Margin
|
3.41%
|
4.58%
|
5.21%
|
3.84%
|
4.24%
|
4.64%
|
4.74%
|
4.96%
|
Earnings before Tax (EBT)
1 |
263.4
|
342
|
407.4
|
440.7
|
587.5
|
629.3
|
688.4
|
767.6
|
Net income
1 |
203.9
|
263.8
|
312.9
|
339.8
|
446.7
|
479.2
|
520.4
|
582.3
|
Net margin
|
2.18%
|
2.88%
|
3.59%
|
2.62%
|
2.96%
|
3.25%
|
3.33%
|
3.55%
|
EPS
2 |
5.510
|
7.100
|
8.380
|
9.100
|
11.91
|
12.85
|
14.00
|
15.85
|
Free Cash Flow
1 |
135.9
|
65.34
|
362.8
|
462.3
|
405.4
|
349.5
|
420.8
|
493
|
FCF margin
|
1.45%
|
0.71%
|
4.17%
|
3.57%
|
2.69%
|
2.37%
|
2.7%
|
3%
|
FCF Conversion (EBITDA)
|
24.12%
|
9.73%
|
50.45%
|
57.69%
|
42.26%
|
33.75%
|
37.64%
|
40.48%
|
FCF Conversion (Net income)
|
66.66%
|
24.76%
|
115.96%
|
136.04%
|
90.75%
|
72.94%
|
80.87%
|
84.67%
|
Dividend per Share
2 |
1.160
|
1.280
|
1.320
|
1.430
|
-
|
1.781
|
1.927
|
2.120
|
Announcement Date
|
6/10/19
|
6/8/20
|
6/8/21
|
6/7/22
|
6/6/23
|
-
|
-
|
-
|
Fiscal Period: April |
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
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
3,263
|
3,049
|
3,459
|
4,455
|
3,979
|
3,333
|
3,329
|
3,869
|
4,064
|
3,329
|
3,452
|
4,018
|
4,038
|
3,682
|
3,657
|
EBITDA
1 |
217
|
174.3
|
165.8
|
293
|
271.7
|
222.9
|
166.9
|
315.5
|
307.1
|
218.7
|
190
|
338.4
|
324.3
|
239
|
224.6
|
EBIT
1 |
142.7
|
97.97
|
87.97
|
216.7
|
193.6
|
143.6
|
85.39
|
234
|
220.3
|
128.7
|
98.82
|
245.3
|
229.1
|
143.7
|
128.9
|
Operating Margin
|
4.37%
|
3.21%
|
2.54%
|
4.86%
|
4.87%
|
4.31%
|
2.57%
|
6.05%
|
5.42%
|
3.86%
|
2.86%
|
6.1%
|
5.67%
|
3.9%
|
3.53%
|
Earnings before Tax (EBT)
1 |
129.2
|
83.54
|
72.68
|
202.9
|
180.1
|
131.9
|
72.59
|
221.5
|
208
|
114.5
|
84.37
|
233.5
|
217.6
|
131.4
|
115.6
|
Net income
1 |
96.83
|
64.02
|
59.78
|
152.9
|
137.6
|
100.1
|
56.09
|
169.2
|
158.8
|
86.93
|
63.81
|
176.4
|
164.6
|
99.28
|
87.22
|
Net margin
|
2.97%
|
2.1%
|
1.73%
|
3.43%
|
3.46%
|
3%
|
1.69%
|
4.37%
|
3.91%
|
2.61%
|
1.85%
|
4.39%
|
4.08%
|
2.7%
|
2.39%
|
EPS
2 |
2.590
|
1.710
|
1.600
|
4.090
|
3.670
|
2.670
|
1.490
|
4.520
|
4.240
|
2.330
|
1.726
|
4.778
|
4.402
|
2.618
|
2.318
|
Dividend per Share
2 |
0.3500
|
0.3500
|
0.3800
|
0.3800
|
0.3800
|
0.3800
|
-
|
0.4300
|
-
|
0.4300
|
0.4450
|
0.4600
|
0.4600
|
0.4600
|
0.5000
|
Announcement Date
|
12/7/21
|
3/8/22
|
6/7/22
|
9/7/22
|
12/6/22
|
3/7/23
|
6/6/23
|
9/11/23
|
12/11/23
|
3/11/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,312
|
1,327
|
1,027
|
1,529
|
1,295
|
1,473
|
1,336
|
1,103
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.329
x
|
1.976
x
|
1.428
x
|
1.908
x
|
1.349
x
|
1.422
x
|
1.195
x
|
0.9061
x
|
Free Cash Flow
1 |
136
|
65.3
|
363
|
462
|
405
|
350
|
421
|
493
|
ROE (net income / shareholders' equity)
|
15.2%
|
17.3%
|
17.5%
|
16.3%
|
18.2%
|
16.9%
|
16.1%
|
15.7%
|
ROA (Net income/ Total Assets)
|
5.66%
|
6.88%
|
7.45%
|
6.82%
|
7.8%
|
7.82%
|
8.06%
|
8.5%
|
Assets
1 |
3,601
|
3,838
|
4,200
|
4,983
|
5,725
|
6,126
|
6,453
|
6,854
|
Book Value Per Share
2 |
38.10
|
44.60
|
52.30
|
60.00
|
-
|
79.50
|
89.60
|
99.90
|
Cash Flow per Share
2 |
14.40
|
13.60
|
21.50
|
21.10
|
23.50
|
21.20
|
23.50
|
-
|
Capex
1 |
395
|
439
|
441
|
326
|
477
|
500
|
534
|
560
|
Capex / Sales
|
4.22%
|
4.78%
|
5.07%
|
2.52%
|
3.16%
|
3.39%
|
3.42%
|
3.41%
|
Announcement Date
|
6/10/19
|
6/8/20
|
6/8/21
|
6/7/22
|
6/6/23
|
-
|
-
|
-
|
Average target price
331.9
USD Spread / Average Target +3.71% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.48% | 11.85B | | -7.21% | 38.45B | | +11.52% | 35.53B | | +9.36% | 33.86B | | +9.52% | 20.2B | | +1.92% | 14.29B | | -17.40% | 12.77B | | -.--% | 11.82B | | -3.89% | 11.75B | | -16.41% | 9.33B |
Supermarkets & Convenience Stores
|