Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
193.5
USD
|
+0.06%
|
|
+4.14%
|
+13.75%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
437,160
|
387,335
|
467,966
|
393,343
|
491,761
|
555,721
|
-
|
-
|
Enterprise Value (EV)
1 |
437,160
|
387,335
|
467,966
|
393,343
|
491,761
|
555,721
|
555,721
|
555,721
|
P/E ratio
|
13
x
|
14.3
x
|
10.3
x
|
11.1
x
|
10.5
x
|
12
x
|
11.8
x
|
11
x
|
Yield
|
2.44%
|
2.83%
|
2.4%
|
2.98%
|
2.41%
|
2.4%
|
2.51%
|
2.67%
|
Capitalization / Revenue
|
3.78
x
|
3.24
x
|
3.85
x
|
3.06
x
|
3.11
x
|
3.37
x
|
3.35
x
|
3.26
x
|
EV / Revenue
|
3.78
x
|
3.24
x
|
3.85
x
|
3.06
x
|
3.11
x
|
3.37
x
|
3.35
x
|
3.26
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
6.89
x
|
7.13
x
|
7.51
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.83
x
|
1.55
x
|
1.8
x
|
1.49
x
|
1.63
x
|
1.7
x
|
1.59
x
|
1.52
x
|
Nbr of stocks (in thousands)
|
3,136,012
|
3,048,203
|
2,955,266
|
2,933,205
|
2,891,008
|
2,872,091
|
-
|
-
|
Reference price
2 |
139.4
|
127.1
|
158.4
|
134.1
|
170.1
|
193.5
|
193.5
|
193.5
|
Announcement Date
|
1/14/20
|
1/15/21
|
1/14/22
|
1/13/23
|
1/12/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
115,627
|
119,543
|
121,649
|
128,695
|
158,104
|
164,845
|
165,651
|
170,485
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
80,642
|
77,967
|
74,012
|
EBIT
1 |
50,130
|
52,887
|
50,306
|
52,555
|
70,932
|
73,661
|
71,511
|
70,004
|
Operating Margin
|
43.35%
|
44.24%
|
41.35%
|
40.84%
|
44.86%
|
44.69%
|
43.17%
|
41.06%
|
Earnings before Tax (EBT)
1 |
44,545
|
35,407
|
59,562
|
46,166
|
61,612
|
62,959
|
62,204
|
64,962
|
Net income
1 |
34,642
|
27,410
|
46,503
|
35,892
|
47,760
|
46,954
|
46,197
|
46,999
|
Net margin
|
29.96%
|
22.93%
|
38.23%
|
27.89%
|
30.21%
|
28.48%
|
27.89%
|
27.57%
|
EPS
2 |
10.72
|
8.880
|
15.36
|
12.09
|
16.23
|
16.17
|
16.38
|
17.59
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
3.400
|
3.600
|
3.800
|
4.000
|
4.100
|
4.640
|
4.862
|
5.160
|
Announcement Date
|
1/14/20
|
1/15/21
|
1/14/22
|
1/13/23
|
1/12/24
|
-
|
-
|
-
|
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 |
29,647
|
29,257
|
30,717
|
30,715
|
32,716
|
34,547
|
38,349
|
41,307
|
39,874
|
38,574
|
41,934
|
41,340
|
40,956
|
40,042
|
41,882
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
12,584
|
11,369
|
11,526
|
11,966
|
13,538
|
15,525
|
18,242
|
20,485
|
18,117
|
14,088
|
19,177
|
18,935
|
18,396
|
16,942
|
18,110
|
Operating Margin
|
42.45%
|
38.86%
|
37.52%
|
38.96%
|
41.38%
|
44.94%
|
47.57%
|
49.59%
|
45.44%
|
36.52%
|
45.73%
|
45.8%
|
44.92%
|
42.31%
|
43.24%
|
Earnings before Tax (EBT)
1 |
14,111
|
12,657
|
10,063
|
10,865
|
12,001
|
13,237
|
15,967
|
17,586
|
16,733
|
11,326
|
17,293
|
16,116
|
15,383
|
14,086
|
16,135
|
Net income
1 |
11,229
|
9,927
|
7,845
|
8,195
|
9,255
|
10,598
|
12,193
|
14,011
|
12,685
|
8,870
|
12,942
|
12,004
|
11,285
|
10,417
|
11,923
|
Net margin
|
37.88%
|
33.93%
|
25.54%
|
26.68%
|
28.29%
|
30.68%
|
31.79%
|
33.92%
|
31.81%
|
22.99%
|
30.86%
|
29.04%
|
27.55%
|
26.01%
|
28.47%
|
EPS
2 |
3.740
|
3.330
|
2.630
|
2.760
|
3.120
|
3.570
|
4.100
|
4.750
|
4.330
|
3.040
|
4.440
|
4.114
|
3.930
|
3.634
|
4.137
|
Dividend per Share
2 |
1.000
|
1.000
|
1.000
|
1.000
|
1.000
|
1.000
|
1.000
|
1.000
|
1.050
|
1.050
|
1.150
|
1.150
|
1.162
|
1.162
|
1.185
|
Announcement Date
|
10/13/21
|
1/14/22
|
4/13/22
|
7/14/22
|
10/14/22
|
1/13/23
|
4/14/23
|
7/14/23
|
10/13/23
|
1/12/24
|
4/12/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15%
|
12%
|
19%
|
14%
|
17%
|
14.9%
|
14%
|
14.1%
|
ROA (Net income/ Total Assets)
|
1.33%
|
0.91%
|
1.3%
|
0.98%
|
1.3%
|
1.2%
|
1.15%
|
1.15%
|
Assets
1 |
2,604,662
|
3,012,088
|
3,577,154
|
3,662,449
|
3,673,846
|
3,909,907
|
4,013,970
|
4,078,027
|
Book Value Per Share
2 |
76.00
|
81.80
|
88.10
|
90.30
|
104.0
|
114.0
|
122.0
|
127.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/14/20
|
1/15/21
|
1/14/22
|
1/13/23
|
1/12/24
|
-
|
-
|
-
|
Last Close Price
193.5
USD Average target price
206.4
USD Spread / Average Target +6.65% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | -11.67% | 138B | | +0.10% | 139B | | +1.06% | 123B |
Other Banks
|