Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
146.5
USD
|
-0.69%
|
|
+2.04%
|
+2.73%
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
19,501
|
27,626
|
22,376
|
17,352
|
19,661
|
18,179
|
-
|
-
|
Enterprise Value (EV)
1 |
22,073
|
29,535
|
24,841
|
19,880
|
21,821
|
20,538
|
20,471
|
20,360
|
P/E ratio
|
24.2
x
|
29.8
x
|
32.2
x
|
37.8
x
|
133
x
|
49.5
x
|
25.5
x
|
23.2
x
|
Yield
|
2.57%
|
1.93%
|
2.5%
|
3.31%
|
-
|
3.29%
|
3.44%
|
3.56%
|
Capitalization / Revenue
|
3.14
x
|
4.11
x
|
3.05
x
|
2.44
x
|
2.66
x
|
2.52
x
|
2.43
x
|
2.36
x
|
EV / Revenue
|
3.55
x
|
4.39
x
|
3.38
x
|
2.8
x
|
2.95
x
|
2.84
x
|
2.73
x
|
2.64
x
|
EV / EBITDA
|
16.9
x
|
20.3
x
|
16.9
x
|
20.4
x
|
18.9
x
|
16.7
x
|
14.9
x
|
13.9
x
|
EV / FCF
|
28.1
x
|
22.9
x
|
26.3
x
|
37.2
x
|
23.5
x
|
42.8
x
|
25.2
x
|
22.8
x
|
FCF Yield
|
3.56%
|
4.37%
|
3.8%
|
2.69%
|
4.26%
|
2.34%
|
3.97%
|
4.39%
|
Price to Book
|
35
x
|
28.2
x
|
53.9
x
|
31.2
x
|
-
|
150
x
|
49.6
x
|
28.2
x
|
Nbr of stocks (in thousands)
|
127,368
|
125,934
|
124,372
|
123,080
|
123,624
|
124,106
|
-
|
-
|
Reference price
2 |
153.1
|
219.4
|
179.9
|
141.0
|
159.0
|
146.5
|
146.5
|
146.5
|
Announcement Date
|
8/1/19
|
8/3/20
|
8/3/21
|
8/3/22
|
8/2/23
|
-
|
-
|
-
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,214
|
6,721
|
7,341
|
7,107
|
7,389
|
7,227
|
7,486
|
7,713
|
EBITDA
1 |
1,304
|
1,454
|
1,467
|
974
|
1,153
|
1,227
|
1,378
|
1,469
|
EBIT
1 |
1,124
|
1,274
|
1,256
|
750
|
917
|
1,006
|
1,154
|
1,233
|
Operating Margin
|
18.09%
|
18.96%
|
17.11%
|
10.55%
|
12.41%
|
13.92%
|
15.42%
|
15.98%
|
Earnings before Tax (EBT)
1 |
1,024
|
1,185
|
900
|
607
|
238
|
493.3
|
979.9
|
1,063
|
Net income
1 |
820
|
939
|
710
|
462
|
149
|
370.2
|
714.5
|
785
|
Net margin
|
13.2%
|
13.97%
|
9.67%
|
6.5%
|
2.02%
|
5.12%
|
9.54%
|
10.18%
|
EPS
2 |
6.320
|
7.360
|
5.580
|
3.730
|
1.200
|
2.962
|
5.743
|
6.319
|
Free Cash Flow
1 |
786
|
1,292
|
945
|
535
|
930
|
479.8
|
811.9
|
893.8
|
FCF margin
|
12.65%
|
19.22%
|
12.87%
|
7.53%
|
12.59%
|
6.64%
|
10.85%
|
11.59%
|
FCF Conversion (EBITDA)
|
60.28%
|
88.86%
|
64.42%
|
54.93%
|
80.66%
|
39.12%
|
58.91%
|
60.83%
|
FCF Conversion (Net income)
|
95.85%
|
137.59%
|
133.1%
|
115.8%
|
624.16%
|
129.61%
|
113.63%
|
113.85%
|
Dividend per Share
2 |
3.940
|
4.240
|
4.490
|
4.660
|
-
|
4.815
|
5.033
|
5.220
|
Announcement Date
|
8/1/19
|
8/3/20
|
8/3/21
|
8/3/22
|
8/2/23
|
-
|
-
|
-
|
Fiscal Period: June |
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
|
2025 Q3
|
---|
Net sales
1 |
1,806
|
1,691
|
1,809
|
1,801
|
1,740
|
1,715
|
1,915
|
2,019
|
1,386
|
1,990
|
1,871
|
1,982
|
1,733
|
1,795
|
1,890
|
EBITDA
1 |
274
|
185
|
304
|
240
|
228
|
233
|
357
|
356
|
152
|
443
|
301.1
|
333.6
|
314.3
|
337.7
|
341.6
|
EBIT
1 |
231
|
130
|
247
|
183
|
172
|
175
|
297
|
294
|
91
|
386
|
247.3
|
279
|
237.7
|
296.3
|
282.1
|
Operating Margin
|
12.79%
|
7.69%
|
13.65%
|
10.16%
|
9.89%
|
10.2%
|
15.51%
|
14.56%
|
6.57%
|
19.4%
|
13.22%
|
14.08%
|
13.72%
|
16.5%
|
14.93%
|
Earnings before Tax (EBT)
1 |
185
|
93
|
200
|
129
|
116
|
130
|
-245
|
237
|
29
|
136
|
-13.53
|
218.5
|
206.8
|
239.7
|
238.7
|
Net income
1 |
142
|
69
|
150
|
101
|
85
|
99
|
-211
|
176
|
22
|
93
|
77.56
|
175.1
|
159.4
|
187.3
|
182.6
|
Net margin
|
7.86%
|
4.08%
|
8.29%
|
5.61%
|
4.89%
|
5.77%
|
-11.02%
|
8.72%
|
1.59%
|
4.67%
|
4.15%
|
8.84%
|
9.2%
|
10.44%
|
9.66%
|
EPS
2 |
1.140
|
0.5600
|
1.210
|
0.8100
|
0.6800
|
0.8000
|
-1.710
|
1.420
|
0.1700
|
0.7500
|
0.4484
|
1.387
|
1.315
|
1.482
|
1.453
|
Dividend per Share
2 |
1.160
|
1.160
|
1.160
|
1.180
|
2.360
|
1.180
|
1.180
|
-
|
2.400
|
-
|
1.206
|
1.231
|
1.249
|
1.249
|
1.266
|
Announcement Date
|
11/1/21
|
2/3/22
|
5/2/22
|
8/3/22
|
11/1/22
|
2/2/23
|
5/2/23
|
8/2/23
|
11/1/23
|
2/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,572
|
1,909
|
2,465
|
2,528
|
2,160
|
2,359
|
2,291
|
2,181
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.972
x
|
1.313
x
|
1.68
x
|
2.595
x
|
1.873
x
|
1.924
x
|
1.663
x
|
1.485
x
|
Free Cash Flow
1 |
786
|
1,292
|
945
|
535
|
930
|
480
|
812
|
894
|
ROE (net income / shareholders' equity)
|
128%
|
128%
|
108%
|
95.6%
|
19.2%
|
310%
|
280%
|
180%
|
ROA (Net income/ Total Assets)
|
16.1%
|
16.6%
|
11.3%
|
7.4%
|
2.46%
|
5.84%
|
12.5%
|
14.3%
|
Assets
1 |
5,088
|
5,665
|
6,273
|
6,246
|
6,052
|
6,339
|
5,715
|
5,500
|
Book Value Per Share
2 |
4.380
|
7.770
|
3.340
|
4.510
|
-
|
0.9800
|
2.950
|
5.190
|
Cash Flow per Share
2 |
7.640
|
12.10
|
10.10
|
6.340
|
9.330
|
4.140
|
7.770
|
8.710
|
Capex
1 |
206
|
254
|
331
|
251
|
228
|
205
|
239
|
246
|
Capex / Sales
|
3.32%
|
3.78%
|
4.51%
|
3.53%
|
3.09%
|
2.84%
|
3.19%
|
3.19%
|
Announcement Date
|
8/1/19
|
8/3/20
|
8/3/21
|
8/3/22
|
8/2/23
|
-
|
-
|
-
|
Last Close Price
146.5
USD Average target price
154.1
USD Spread / Average Target +5.17% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.73% | 18.18B | | +12.44% | 25.93B | | -26.63% | 6.09B | | +6.04% | 5.98B | | -5.67% | 3.06B | | +5.20% | 2.42B | | -12.14% | 1.85B | | +27.19% | 936M | | -4.16% | 618M | | -24.51% | 463M |
Other Household Products
|