Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
93.5
USD
|
+1.60%
|
|
+5.77%
|
+20.89%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,506
|
19,028
|
25,217
|
21,157
|
31,307
|
37,721
|
-
|
-
|
Enterprise Value (EV)
1 |
8,612
|
21,177
|
26,548
|
22,297
|
32,435
|
37,939
|
36,985
|
36,417
|
P/E ratio
|
48.3
x
|
1,519
x
|
46.2
x
|
35.5
x
|
40.7
x
|
42.2
x
|
36.2
x
|
26.6
x
|
Yield
|
-
|
-
|
0.03%
|
0.15%
|
0.1%
|
0.09%
|
0.1%
|
0.12%
|
Capitalization / Revenue
|
3.06
x
|
3.88
x
|
4.89
x
|
3.58
x
|
4.55
x
|
5.17
x
|
4.89
x
|
4.6
x
|
EV / Revenue
|
3.51
x
|
4.31
x
|
5.15
x
|
3.77
x
|
4.72
x
|
5.2
x
|
4.8
x
|
4.44
x
|
EV / EBITDA
|
15.2
x
|
19.6
x
|
22.3
x
|
15.5
x
|
18.2
x
|
19.5
x
|
17.6
x
|
15.9
x
|
EV / FCF
|
28.7
x
|
24.5
x
|
47.1
x
|
28.9
x
|
25.5
x
|
28.1
x
|
25.3
x
|
23.1
x
|
FCF Yield
|
3.48%
|
4.09%
|
2.12%
|
3.46%
|
3.92%
|
3.56%
|
3.95%
|
4.32%
|
Price to Book
|
4.1
x
|
2.09
x
|
2.8
x
|
2.29
x
|
3.19
x
|
3.6
x
|
3.3
x
|
3
x
|
Nbr of stocks (in thousands)
|
204,633
|
417,656
|
407,585
|
404,926
|
404,797
|
403,436
|
-
|
-
|
Reference price
2 |
36.68
|
45.56
|
61.87
|
52.25
|
77.34
|
93.50
|
93.50
|
93.50
|
Announcement Date
|
2/17/20
|
2/22/21
|
2/23/22
|
2/21/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,452
|
4,910
|
5,152
|
5,916
|
6,876
|
7,295
|
7,709
|
8,204
|
EBITDA
1 |
564.8
|
1,078
|
1,192
|
1,435
|
1,787
|
1,944
|
2,097
|
2,292
|
EBIT
1 |
386.7
|
555.6
|
769.8
|
1,002
|
1,331
|
1,500
|
1,630
|
1,766
|
Operating Margin
|
15.77%
|
11.32%
|
14.94%
|
16.94%
|
19.36%
|
20.56%
|
21.14%
|
21.53%
|
Earnings before Tax (EBT)
1 |
190.9
|
94.5
|
513
|
742.2
|
1,031
|
1,322
|
1,460
|
1,715
|
Net income
1 |
159.1
|
12
|
562.5
|
604.7
|
778.7
|
903.2
|
1,031
|
1,410
|
Net margin
|
6.49%
|
0.24%
|
10.92%
|
10.22%
|
11.32%
|
12.38%
|
13.38%
|
17.19%
|
EPS
2 |
0.7600
|
0.0300
|
1.340
|
1.470
|
1.900
|
2.213
|
2.580
|
3.520
|
Free Cash Flow
1 |
300.1
|
865.6
|
563.7
|
770.8
|
1,272
|
1,349
|
1,461
|
1,573
|
FCF margin
|
12.24%
|
17.63%
|
10.94%
|
13.03%
|
18.5%
|
18.5%
|
18.95%
|
19.18%
|
FCF Conversion (EBITDA)
|
53.13%
|
80.3%
|
47.29%
|
53.72%
|
71.19%
|
69.4%
|
69.64%
|
68.64%
|
FCF Conversion (Net income)
|
188.62%
|
7,213.33%
|
100.21%
|
127.47%
|
163.35%
|
149.38%
|
141.62%
|
111.54%
|
Dividend per Share
2 |
-
|
-
|
0.0200
|
0.0800
|
0.0800
|
0.0800
|
0.0925
|
0.1100
|
Announcement Date
|
2/17/20
|
2/22/21
|
2/23/22
|
2/21/23
|
2/15/24
|
-
|
-
|
-
|
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 |
1,325
|
1,419
|
1,337
|
1,440
|
1,516
|
1,624
|
1,629
|
1,686
|
1,739
|
1,821
|
1,702
|
1,783
|
1,864
|
1,947
|
1,796
|
EBITDA
1 |
313.7
|
342.1
|
303.6
|
334.9
|
376.1
|
420.2
|
400.1
|
424.7
|
461.5
|
500.5
|
427
|
464
|
507.4
|
550.3
|
-
|
EBIT
1 |
212.2
|
231.4
|
195.1
|
231.2
|
261.9
|
315.4
|
287
|
313.7
|
346.9
|
383.8
|
310.4
|
344.5
|
393.1
|
443.1
|
-
|
Operating Margin
|
16.02%
|
16.31%
|
14.59%
|
16.06%
|
17.28%
|
19.42%
|
17.61%
|
18.6%
|
19.95%
|
21.07%
|
18.24%
|
19.32%
|
21.09%
|
22.75%
|
-
|
Earnings before Tax (EBT)
1 |
135.9
|
124.9
|
142.6
|
180.5
|
173.2
|
245.9
|
211
|
238.9
|
273.8
|
307.4
|
243.2
|
276
|
325.6
|
370.1
|
298.2
|
Net income
1 |
126
|
293
|
103.7
|
138.5
|
145.1
|
217.4
|
161.1
|
179.5
|
208.3
|
229.8
|
165.4
|
194.6
|
223.7
|
253.2
|
-
|
Net margin
|
9.51%
|
20.65%
|
7.76%
|
9.62%
|
9.57%
|
13.39%
|
9.89%
|
10.64%
|
11.98%
|
12.62%
|
9.72%
|
10.92%
|
12%
|
13%
|
-
|
EPS
2 |
0.3000
|
0.7100
|
0.2500
|
0.3400
|
0.3600
|
0.5300
|
0.3900
|
0.4400
|
0.5100
|
0.5600
|
0.3400
|
0.4100
|
0.5000
|
0.6000
|
-
|
Dividend per Share
2 |
-
|
0.0200
|
0.0200
|
0.0200
|
0.0200
|
0.0200
|
0.0200
|
0.0200
|
-
|
0.0200
|
0.0200
|
0.0200
|
0.0200
|
0.0200
|
-
|
Announcement Date
|
11/3/21
|
2/23/22
|
5/4/22
|
8/3/22
|
11/2/22
|
2/21/23
|
5/3/23
|
8/2/23
|
11/1/23
|
2/15/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,106
|
2,149
|
1,331
|
1,140
|
1,128
|
218
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
736
|
1,304
|
Leverage (Debt/EBITDA)
|
1.958
x
|
1.993
x
|
1.117
x
|
0.7945
x
|
0.6314
x
|
0.1123
x
|
-
|
-
|
Free Cash Flow
1 |
300
|
866
|
564
|
771
|
1,272
|
1,349
|
1,461
|
1,573
|
ROE (net income / shareholders' equity)
|
18.7%
|
11.5%
|
9.73%
|
10.6%
|
12.8%
|
12.6%
|
12.3%
|
11.9%
|
ROA (Net income/ Total Assets)
|
-
|
-0.32%
|
3.6%
|
4.04%
|
5.14%
|
6%
|
6.51%
|
7.27%
|
Assets
1 |
-
|
-3,728
|
15,607
|
14,960
|
15,165
|
15,061
|
15,842
|
19,408
|
Book Value Per Share
2 |
8.950
|
21.80
|
22.10
|
22.90
|
24.30
|
26.00
|
28.40
|
31.10
|
Cash Flow per Share
2 |
1.640
|
2.390
|
1.490
|
2.110
|
3.370
|
3.680
|
3.990
|
4.350
|
Capex
1 |
43.2
|
48.7
|
64
|
94.6
|
105
|
138
|
145
|
153
|
Capex / Sales
|
1.76%
|
0.99%
|
1.24%
|
1.6%
|
1.53%
|
1.89%
|
1.88%
|
1.86%
|
Announcement Date
|
2/17/20
|
2/22/21
|
2/23/22
|
2/21/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
93.5
USD Average target price
98.46
USD Spread / Average Target +5.31% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.89% | 37.72B | | +11.73% | 82.35B | | +20.17% | 71.09B | | +15.77% | 32.01B | | +9.19% | 27.2B | | +3.18% | 26.74B | | +4.22% | 26B | | +16.93% | 25.5B | | +17.14% | 24.76B | | +17.30% | 17.84B |
Other Industrial Machinery & Equipment
|