Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
91.01
USD
|
+1.93%
|
|
+4.45%
|
+14.18%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
58,999
|
73,297
|
71,929
|
65,807
|
65,631
|
74,668
|
-
|
-
|
Enterprise Value (EV)
1 |
65,963
|
80,010
|
78,342
|
73,798
|
73,214
|
81,927
|
81,807
|
81,530
|
P/E ratio
|
25
x
|
27.2
x
|
33.5
x
|
37
x
|
28.8
x
|
26.1
x
|
23.9
x
|
21.8
x
|
Yield
|
2.48%
|
2.05%
|
2.1%
|
2.36%
|
2.4%
|
2.21%
|
2.31%
|
2.4%
|
Capitalization / Revenue
|
3.76
x
|
4.45
x
|
4.13
x
|
3.66
x
|
3.37
x
|
3.7
x
|
3.56
x
|
3.42
x
|
EV / Revenue
|
4.2
x
|
4.86
x
|
4.5
x
|
4.11
x
|
3.76
x
|
4.06
x
|
3.9
x
|
3.73
x
|
EV / EBITDA
|
15.7
x
|
18.1
x
|
17.7
x
|
17.5
x
|
15.9
x
|
16.5
x
|
15.5
x
|
14.5
x
|
EV / FCF
|
23.6
x
|
24.2
x
|
28.4
x
|
39.7
x
|
24.1
x
|
25.8
x
|
24.4
x
|
22.9
x
|
FCF Yield
|
4.24%
|
4.14%
|
3.52%
|
2.52%
|
4.15%
|
3.88%
|
4.1%
|
4.37%
|
Price to Book
|
505
x
|
98.3
x
|
118
x
|
164
x
|
108
x
|
152
x
|
46.9
x
|
28
x
|
Nbr of stocks (in thousands)
|
857,044
|
857,169
|
842,849
|
835,214
|
823,372
|
820,441
|
-
|
-
|
Reference price
2 |
68.84
|
85.51
|
85.34
|
78.79
|
79.71
|
91.01
|
91.01
|
91.01
|
Announcement Date
|
1/31/20
|
1/29/21
|
1/28/22
|
1/27/23
|
1/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
15,693
|
16,471
|
17,421
|
17,967
|
19,457
|
20,166
|
21,000
|
21,851
|
EBITDA
1 |
4,192
|
4,414
|
4,433
|
4,226
|
4,603
|
4,976
|
5,273
|
5,628
|
EBIT
1 |
3,673
|
3,875
|
3,877
|
3,681
|
4,036
|
4,356
|
4,626
|
4,957
|
Operating Margin
|
23.41%
|
23.53%
|
22.25%
|
20.49%
|
20.74%
|
21.6%
|
22.03%
|
22.69%
|
Earnings before Tax (EBT)
1 |
3,301
|
3,647
|
3,087
|
2,660
|
3,392
|
4,046
|
4,322
|
4,668
|
Net income
1 |
2,367
|
2,695
|
2,166
|
1,785
|
2,300
|
2,897
|
3,100
|
3,355
|
Net margin
|
15.08%
|
16.36%
|
12.43%
|
9.93%
|
11.82%
|
14.37%
|
14.76%
|
15.35%
|
EPS
2 |
2.750
|
3.140
|
2.550
|
2.130
|
2.770
|
3.481
|
3.811
|
4.166
|
Free Cash Flow
1 |
2,798
|
3,309
|
2,758
|
1,860
|
3,040
|
3,177
|
3,352
|
3,560
|
FCF margin
|
17.83%
|
20.09%
|
15.83%
|
10.35%
|
15.62%
|
15.75%
|
15.96%
|
16.29%
|
FCF Conversion (EBITDA)
|
66.75%
|
74.97%
|
62.22%
|
44.01%
|
66.04%
|
63.84%
|
63.57%
|
63.25%
|
FCF Conversion (Net income)
|
118.21%
|
122.78%
|
127.33%
|
104.2%
|
132.17%
|
109.65%
|
108.13%
|
106.11%
|
Dividend per Share
2 |
1.710
|
1.750
|
1.790
|
1.860
|
1.910
|
2.013
|
2.104
|
2.189
|
Announcement Date
|
1/31/20
|
1/29/21
|
1/28/22
|
1/27/23
|
1/26/24
|
-
|
-
|
-
|
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 |
4,403
|
4,399
|
4,484
|
4,455
|
4,629
|
4,770
|
4,822
|
4,915
|
4,950
|
5,065
|
4,996
|
5,063
|
5,143
|
5,150
|
5,172
|
EBITDA
1 |
1,078
|
1,061
|
1,035
|
1,054
|
1,076
|
1,067
|
1,137
|
1,175
|
1,224
|
1,233
|
1,233
|
1,238
|
1,292
|
1,249
|
1,300
|
EBIT
1 |
936
|
923
|
897
|
920
|
941
|
939
|
992
|
1,031
|
1,074
|
1,083
|
1,087
|
1,090
|
1,133
|
1,082
|
1,127
|
Operating Margin
|
21.26%
|
20.98%
|
20%
|
20.65%
|
20.33%
|
19.69%
|
20.57%
|
20.98%
|
21.7%
|
21.38%
|
21.77%
|
21.54%
|
22.02%
|
21.01%
|
21.79%
|
Earnings before Tax (EBT)
1 |
324
|
795
|
841
|
892
|
132
|
561
|
887
|
956
|
988
|
967
|
972.7
|
1,008
|
1,052
|
1,006
|
1,059
|
Net income
1 |
148
|
559
|
603
|
618
|
5
|
372
|
502
|
708
|
718
|
683
|
703.4
|
713.6
|
751.4
|
715.6
|
765.5
|
Net margin
|
3.36%
|
12.71%
|
13.45%
|
13.87%
|
0.11%
|
7.8%
|
10.41%
|
14.4%
|
14.51%
|
13.48%
|
14.08%
|
14.09%
|
14.61%
|
13.9%
|
14.8%
|
EPS
2 |
0.1800
|
0.6600
|
0.7200
|
0.7400
|
0.0100
|
0.4500
|
0.6000
|
0.8600
|
0.8700
|
0.8300
|
0.8700
|
0.8800
|
0.9000
|
0.9000
|
0.9300
|
Dividend per Share
2 |
0.4500
|
0.4500
|
0.4700
|
0.4700
|
0.4700
|
0.4800
|
0.4800
|
0.4800
|
0.4800
|
-
|
0.5074
|
0.5001
|
0.5233
|
0.4971
|
0.5480
|
Announcement Date
|
1/28/22
|
4/29/22
|
7/29/22
|
10/28/22
|
1/27/23
|
4/28/23
|
7/28/23
|
10/27/23
|
1/26/24
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
6,964
|
6,713
|
6,413
|
7,991
|
7,583
|
7,259
|
7,139
|
6,862
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.661
x
|
1.521
x
|
1.447
x
|
1.891
x
|
1.647
x
|
1.459
x
|
1.354
x
|
1.219
x
|
Free Cash Flow
1 |
2,798
|
3,309
|
2,758
|
1,860
|
3,040
|
3,177
|
3,352
|
3,560
|
ROE (net income / shareholders' equity)
|
646%
|
627%
|
402%
|
494%
|
957%
|
284%
|
213%
|
170%
|
ROA (Net income/ Total Assets)
|
17.9%
|
17%
|
17.6%
|
11.6%
|
14.3%
|
17.4%
|
18.1%
|
18.7%
|
Assets
1 |
13,191
|
15,853
|
12,332
|
15,386
|
16,061
|
16,638
|
17,113
|
17,948
|
Book Value Per Share
2 |
0.1400
|
0.8700
|
0.7200
|
0.4800
|
0.7400
|
0.6000
|
1.940
|
3.250
|
Cash Flow per Share
2 |
3.640
|
4.330
|
3.920
|
3.050
|
4.520
|
4.400
|
4.850
|
5.310
|
Capex
1 |
335
|
410
|
567
|
696
|
705
|
672
|
744
|
786
|
Capex / Sales
|
2.13%
|
2.49%
|
3.25%
|
3.87%
|
3.62%
|
3.33%
|
3.54%
|
3.6%
|
Announcement Date
|
1/31/20
|
1/29/21
|
1/28/22
|
1/27/23
|
1/26/24
|
-
|
-
|
-
|
Last Close Price
91.01
USD Average target price
92.54
USD Spread / Average Target +1.68% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.18% | 74.67B | | +10.07% | 381B | | -16.59% | 62.59B | | +0.82% | 52.86B | | -12.40% | 36.11B | | +3.54% | 33.57B | | +7.92% | 17.29B | | +6.30% | 14.75B | | -8.65% | 10.82B | | +12.89% | 9.31B |
Other Personal Products
|