Market Closed -
Nasdaq
04:00:00 2024-05-01 pm EDT
|
5-day change
|
1st Jan Change
|
265.5
USD
|
-1.35%
|
|
+0.36%
|
+16.64%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,456
|
8,263
|
12,831
|
17,207
|
17,212
|
19,833
|
-
|
-
|
Enterprise Value (EV)
1 |
7,456
|
9,800
|
12,831
|
17,207
|
20,481
|
21,901
|
21,159
|
20,103
|
P/E ratio
|
13.9
x
|
17.8
x
|
28.4
x
|
20.8
x
|
16.6
x
|
18.1
x
|
15.4
x
|
12.3
x
|
Yield
|
1.08%
|
0.96%
|
0.62%
|
-
|
0.53%
|
0.45%
|
0.48%
|
0.49%
|
Capitalization / Revenue
|
1.33
x
|
1.41
x
|
1.66
x
|
2
x
|
1.71
x
|
1.71
x
|
1.5
x
|
1.35
x
|
EV / Revenue
|
1.33
x
|
1.67
x
|
1.66
x
|
2
x
|
2.04
x
|
1.89
x
|
1.6
x
|
1.37
x
|
EV / EBITDA
|
7.2
x
|
10.8
x
|
13.4
x
|
11.3
x
|
10.3
x
|
10.3
x
|
8.77
x
|
7.1
x
|
EV / FCF
|
15.9
x
|
15.4
x
|
54.1
x
|
-
|
-
|
14.6
x
|
16.8
x
|
12.3
x
|
FCF Yield
|
6.27%
|
6.47%
|
1.85%
|
-
|
-
|
6.83%
|
5.96%
|
8.1%
|
Price to Book
|
7.23
x
|
6.3
x
|
7.67
x
|
-
|
8.52
x
|
7.14
x
|
6.17
x
|
5.2
x
|
Nbr of stocks (in thousands)
|
80,823
|
79,283
|
80,146
|
79,600
|
75,619
|
74,704
|
-
|
-
|
Reference price
2 |
92.25
|
104.2
|
160.1
|
216.2
|
227.6
|
265.5
|
265.5
|
265.5
|
Announcement Date
|
1/30/20
|
2/4/21
|
2/3/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,625
|
5,872
|
7,721
|
8,601
|
10,053
|
11,588
|
13,222
|
14,692
|
EBITDA
1 |
1,036
|
909
|
960.8
|
1,525
|
1,986
|
2,120
|
2,414
|
2,830
|
EBIT
1 |
871.8
|
731.8
|
705.7
|
1,238
|
1,632
|
1,614
|
1,803
|
2,291
|
Operating Margin
|
15.5%
|
12.46%
|
9.14%
|
14.39%
|
16.23%
|
13.93%
|
13.64%
|
15.59%
|
Earnings before Tax (EBT)
1 |
741.8
|
626.1
|
601.3
|
1,112
|
1,445
|
1,498
|
1,693
|
2,123
|
Net income
1 |
559.9
|
472.6
|
459.9
|
845.7
|
1,066
|
1,107
|
1,267
|
1,580
|
Net margin
|
9.95%
|
8.05%
|
5.96%
|
9.83%
|
10.61%
|
9.56%
|
9.58%
|
10.75%
|
EPS
2 |
6.620
|
5.860
|
5.630
|
10.40
|
13.69
|
14.65
|
17.24
|
21.65
|
Free Cash Flow
1 |
467.5
|
634.4
|
237.1
|
-
|
-
|
1,495
|
1,262
|
1,628
|
FCF margin
|
8.31%
|
10.8%
|
3.07%
|
-
|
-
|
12.9%
|
9.54%
|
11.08%
|
FCF Conversion (EBITDA)
|
45.12%
|
69.79%
|
24.68%
|
-
|
-
|
70.53%
|
52.28%
|
57.53%
|
FCF Conversion (Net income)
|
83.5%
|
134.23%
|
51.57%
|
-
|
-
|
135.01%
|
99.6%
|
103.04%
|
Dividend per Share
2 |
1.000
|
1.000
|
1.000
|
-
|
1.200
|
1.197
|
1.280
|
1.301
|
Announcement Date
|
1/30/20
|
2/4/21
|
2/3/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
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 |
2,021
|
2,094
|
2,066
|
2,039
|
2,163
|
2,333
|
2,418
|
2,469
|
2,522
|
2,644
|
2,833
|
2,885
|
2,984
|
3,134
|
3,259
|
EBITDA
1 |
225
|
224.9
|
267.2
|
310.7
|
414.2
|
533.1
|
563.8
|
518.8
|
458.4
|
444.8
|
531
|
524.9
|
532.1
|
566
|
588.8
|
EBIT
1 |
165
|
163.7
|
200.6
|
241.1
|
339.9
|
456.3
|
483.7
|
433.7
|
366
|
348.2
|
434.3
|
368.4
|
355
|
359.9
|
-
|
Operating Margin
|
8.17%
|
7.82%
|
9.71%
|
11.82%
|
15.71%
|
19.56%
|
20%
|
17.57%
|
14.51%
|
13.17%
|
15.33%
|
12.77%
|
11.89%
|
11.48%
|
-
|
Earnings before Tax (EBT)
1 |
138
|
136.6
|
173.4
|
212.3
|
306.7
|
419.2
|
444.5
|
388.8
|
317.7
|
293.8
|
374.2
|
366.2
|
366.7
|
405
|
406.4
|
Net income
1 |
103.1
|
108.1
|
133.7
|
160.5
|
232.3
|
319.1
|
338.9
|
285.5
|
224.3
|
217.6
|
288.8
|
271.1
|
268.5
|
292.5
|
306.4
|
Net margin
|
5.1%
|
5.16%
|
6.47%
|
7.87%
|
10.74%
|
13.68%
|
14.02%
|
11.57%
|
8.89%
|
8.23%
|
10.19%
|
9.4%
|
9%
|
9.33%
|
9.4%
|
EPS
2 |
1.260
|
1.320
|
1.640
|
1.970
|
2.860
|
3.950
|
4.240
|
3.650
|
2.910
|
2.850
|
3.830
|
3.542
|
3.517
|
3.898
|
4.160
|
Dividend per Share
2 |
0.2500
|
0.2500
|
0.2500
|
0.2500
|
0.2500
|
-
|
0.3000
|
0.3000
|
-
|
0.3000
|
0.3005
|
0.3000
|
0.3000
|
0.3000
|
0.3000
|
Announcement Date
|
10/28/21
|
2/3/22
|
4/28/22
|
8/2/22
|
10/27/22
|
2/2/23
|
4/27/23
|
7/27/23
|
10/26/23
|
2/1/24
|
4/30/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
1,537
|
-
|
-
|
3,268
|
2,068
|
1,326
|
270
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
1.691
x
|
-
|
-
|
1.646
x
|
0.9757
x
|
0.5492
x
|
0.0952
x
|
Free Cash Flow
1 |
467
|
634
|
237
|
-
|
-
|
1,495
|
1,262
|
1,628
|
ROE (net income / shareholders' equity)
|
56%
|
40.4%
|
30.8%
|
-
|
57.7%
|
46%
|
49.8%
|
57.4%
|
ROA (Net income/ Total Assets)
|
9.86%
|
7.62%
|
6.3%
|
-
|
12.3%
|
8.7%
|
9%
|
10.2%
|
Assets
1 |
5,679
|
6,202
|
7,294
|
-
|
8,653
|
12,728
|
14,079
|
15,490
|
Book Value Per Share
2 |
12.80
|
16.50
|
20.90
|
-
|
26.70
|
37.20
|
43.00
|
51.00
|
Cash Flow per Share
|
7.370
|
9.790
|
5.540
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
156
|
156
|
216
|
-
|
403
|
347
|
391
|
432
|
Capex / Sales
|
2.78%
|
2.65%
|
2.8%
|
-
|
4.01%
|
2.99%
|
2.95%
|
2.94%
|
Announcement Date
|
1/30/20
|
2/4/21
|
2/3/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Last Close Price
265.5
USD Average target price
298.8
USD Spread / Average Target +12.54% Consensus |