Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
65.14
USD
|
+0.40%
|
|
+5.85%
|
+6.51%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
30,050
|
22,067
|
33,939
|
22,297
|
23,224
|
24,684
|
-
|
-
|
Enterprise Value (EV)
1 |
39,032
|
30,069
|
42,157
|
29,669
|
30,564
|
32,132
|
32,151
|
32,274
|
P/E ratio
|
31.1
x
|
24.2
x
|
25.6
x
|
28.8
x
|
27.8
x
|
41
x
|
39.3
x
|
36.4
x
|
Yield
|
2.81%
|
4.07%
|
2.66%
|
4.24%
|
4.33%
|
4.14%
|
4.28%
|
4.39%
|
Capitalization / Revenue
|
11.1
x
|
8.58
x
|
13.8
x
|
8.15
x
|
8.08
x
|
8.36
x
|
8.08
x
|
7.81
x
|
EV / Revenue
|
14.5
x
|
11.7
x
|
17.1
x
|
10.8
x
|
10.6
x
|
10.9
x
|
10.5
x
|
10.2
x
|
EV / EBITDA
|
22.6
x
|
18.7
x
|
28.8
x
|
17.7
x
|
17.2
x
|
17.8
x
|
17.1
x
|
16.5
x
|
EV / FCF
|
26.9
x
|
24.1
x
|
33.5
x
|
20.5
x
|
20
x
|
30.2
x
|
24.7
x
|
30.4
x
|
FCF Yield
|
3.72%
|
4.14%
|
2.99%
|
4.89%
|
5.01%
|
3.31%
|
4.04%
|
3.29%
|
Price to Book
|
2.92
x
|
2.17
x
|
3.09
x
|
1.99
x
|
2.09
x
|
2.35
x
|
2.44
x
|
2.54
x
|
Nbr of stocks (in thousands)
|
371,354
|
372,253
|
375,016
|
377,919
|
379,725
|
378,940
|
-
|
-
|
Reference price
2 |
80.92
|
59.28
|
90.50
|
59.00
|
61.16
|
65.14
|
65.14
|
65.14
|
Announcement Date
|
1/28/20
|
2/10/21
|
2/1/22
|
2/9/23
|
1/30/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,701
|
2,572
|
2,464
|
2,735
|
2,874
|
2,953
|
3,054
|
3,161
|
EBITDA
1 |
1,725
|
1,611
|
1,461
|
1,679
|
1,774
|
1,802
|
1,882
|
1,956
|
EBIT
1 |
908.9
|
786.2
|
620.4
|
811.7
|
878
|
893.7
|
937.7
|
974.5
|
Operating Margin
|
33.65%
|
30.57%
|
25.18%
|
29.68%
|
30.55%
|
30.27%
|
30.7%
|
30.83%
|
Earnings before Tax (EBT)
1 |
939.4
|
932.4
|
1,401
|
812.9
|
875
|
589.7
|
626.5
|
656.4
|
Net income
1 |
967.3
|
910.5
|
1,330
|
773.8
|
832.3
|
591.7
|
629.7
|
676.4
|
Net margin
|
35.82%
|
35.41%
|
53.97%
|
28.29%
|
28.96%
|
20.04%
|
20.62%
|
21.4%
|
EPS
2 |
2.600
|
2.450
|
3.540
|
2.050
|
2.200
|
1.589
|
1.657
|
1.790
|
Free Cash Flow
1 |
1,452
|
1,245
|
1,258
|
1,451
|
1,531
|
1,064
|
1,300
|
1,061
|
FCF margin
|
53.77%
|
48.43%
|
51.08%
|
53.04%
|
53.27%
|
36.03%
|
42.58%
|
33.57%
|
FCF Conversion (EBITDA)
|
84.19%
|
77.29%
|
86.11%
|
86.41%
|
86.28%
|
59.03%
|
69.1%
|
54.25%
|
FCF Conversion (Net income)
|
150.11%
|
136.78%
|
94.64%
|
187.47%
|
183.93%
|
179.8%
|
206.52%
|
156.9%
|
Dividend per Share
2 |
2.270
|
2.410
|
2.410
|
2.500
|
2.650
|
2.694
|
2.787
|
2.862
|
Announcement Date
|
1/28/20
|
2/10/21
|
2/1/22
|
2/9/23
|
1/30/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
623.2
|
645.1
|
653.3
|
687
|
695.1
|
699.7
|
705.1
|
717.3
|
724.1
|
727.5
|
730.8
|
734.5
|
742.2
|
746.8
|
752.4
|
EBITDA
1 |
373.7
|
396.9
|
380.4
|
426.4
|
432.5
|
439.6
|
414.6
|
442.3
|
451.8
|
465.7
|
438.9
|
449.3
|
457
|
473.4
|
442.9
|
EBIT
1 |
157.6
|
174.1
|
149.8
|
202
|
217.5
|
242.4
|
197.4
|
218.5
|
225.1
|
237
|
210.4
|
218.5
|
222.9
|
236.9
|
228.8
|
Operating Margin
|
25.29%
|
26.99%
|
22.93%
|
29.41%
|
31.28%
|
34.64%
|
27.99%
|
30.47%
|
31.09%
|
32.58%
|
28.79%
|
29.75%
|
30.04%
|
31.72%
|
30.4%
|
Earnings before Tax (EBT)
1 |
448.8
|
561.6
|
75.34
|
234.1
|
336.3
|
167.1
|
221.8
|
146.4
|
182.8
|
324.1
|
307
|
151.8
|
152
|
163.3
|
143.6
|
Net income
1 |
431.2
|
526.2
|
69.99
|
223.3
|
322.3
|
158.2
|
211.3
|
138.4
|
171.7
|
310.9
|
293.8
|
143.7
|
147.5
|
162.2
|
138
|
Net margin
|
69.19%
|
81.57%
|
10.71%
|
32.51%
|
46.36%
|
22.62%
|
29.96%
|
19.3%
|
23.72%
|
42.74%
|
40.2%
|
19.57%
|
19.88%
|
21.72%
|
18.34%
|
EPS
2 |
1.150
|
1.400
|
0.1900
|
0.5900
|
0.8600
|
0.4200
|
0.5600
|
0.3700
|
0.4500
|
0.8200
|
0.7700
|
0.4019
|
0.4148
|
0.4328
|
0.3695
|
Dividend per Share
2 |
0.6025
|
0.6025
|
0.6250
|
0.6250
|
0.6250
|
0.6250
|
0.6625
|
0.6625
|
0.6625
|
0.6625
|
0.6748
|
0.6800
|
0.6800
|
0.6800
|
0.7012
|
Announcement Date
|
10/26/21
|
2/1/22
|
4/26/22
|
7/26/22
|
10/25/22
|
2/9/23
|
4/25/23
|
7/27/23
|
10/31/23
|
1/30/24
|
4/23/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
8,982
|
8,002
|
8,218
|
7,372
|
7,340
|
7,448
|
7,466
|
7,590
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.208
x
|
4.966
x
|
5.623
x
|
4.391
x
|
4.136
x
|
4.133
x
|
3.967
x
|
3.88
x
|
Free Cash Flow
1 |
1,452
|
1,245
|
1,258
|
1,451
|
1,531
|
1,064
|
1,300
|
1,061
|
ROE (net income / shareholders' equity)
|
9.44%
|
8.74%
|
2.56%
|
6.99%
|
4.94%
|
5.44%
|
7.03%
|
7.96%
|
ROA (Net income/ Total Assets)
|
4.65%
|
4.39%
|
1.33%
|
3.74%
|
2.73%
|
2.89%
|
4.11%
|
4.48%
|
Assets
1 |
20,784
|
20,730
|
100,218
|
20,694
|
30,449
|
20,496
|
15,314
|
15,110
|
Book Value Per Share
2 |
27.80
|
27.30
|
29.30
|
29.70
|
29.20
|
27.70
|
26.70
|
25.70
|
Cash Flow per Share
2 |
3.770
|
3.280
|
3.230
|
3.740
|
3.920
|
4.000
|
4.170
|
4.350
|
Capex
1 |
1,900
|
425
|
2,086
|
451
|
734
|
407
|
515
|
607
|
Capex / Sales
|
70.35%
|
16.54%
|
84.64%
|
16.47%
|
25.55%
|
13.78%
|
16.86%
|
19.2%
|
Announcement Date
|
1/28/20
|
2/10/21
|
2/1/22
|
2/9/23
|
1/30/24
|
-
|
-
|
-
|
Last Close Price
65.14
USD Average target price
67.35
USD Spread / Average Target +3.39% Consensus |
1st Jan change
|
Capi.
|
---|
| +6.51% | 24.68B | | +2.26% | 27.19B | | +1.79% | 21.27B | | -3.89% | 15.08B | | -10.90% | 14.84B | | +1.25% | 13.34B | | -0.99% | 12.48B | | -14.19% | 11.29B | | +0.33% | 10.84B | | +10.60% | 5.57B |
Residential REITs
|