Market Closed -
Nyse
21:10:00 17/05/2024 BST
|
5-day change
|
1st Jan Change
|
24.05
USD
|
+0.12%
|
|
+1.69%
|
+5.02%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
316,808
|
262,205
|
364,110
|
265,703
|
266,455
|
307,262
|
-
|
-
|
Enterprise Value (EV)
1 |
316,808
|
262,205
|
364,110
|
265,703
|
266,455
|
307,262
|
307,262
|
307,262
|
P/E ratio
|
12.8
x
|
16.2
x
|
12.5
x
|
10.4
x
|
10.9
x
|
12.3
x
|
11.2
x
|
10.2
x
|
Yield
|
1.87%
|
2.38%
|
1.75%
|
2.6%
|
2.73%
|
2.53%
|
2.72%
|
3.22%
|
Capitalization / Revenue
|
3.45
x
|
3.05
x
|
4.09
x
|
2.8
x
|
2.7
x
|
3.02
x
|
2.94
x
|
2.83
x
|
EV / Revenue
|
3.45
x
|
3.05
x
|
4.09
x
|
2.8
x
|
2.7
x
|
3.02
x
|
2.94
x
|
2.83
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.29
x
|
1.06
x
|
1.46
x
|
1.08
x
|
1.01
x
|
1.11
x
|
1.05
x
|
0.99
x
|
Nbr of stocks (in thousands)
|
8,995,107
|
8,650,790
|
8,184,084
|
8,022,432
|
7,913,732
|
7,820,370
|
-
|
-
|
Reference price
2 |
35.22
|
30.31
|
44.49
|
33.12
|
33.67
|
39.29
|
39.29
|
39.29
|
Announcement Date
|
15/01/20
|
19/01/21
|
19/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
91,839
|
86,027
|
89,113
|
94,950
|
98,581
|
101,795
|
104,362
|
108,609
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
36,344
|
30,315
|
29,382
|
33,512
|
32,736
|
35,589
|
37,231
|
39,554
|
Operating Margin
|
39.57%
|
35.24%
|
32.97%
|
35.29%
|
33.21%
|
34.96%
|
35.67%
|
36.42%
|
Earnings before Tax (EBT)
1 |
32,754
|
18,995
|
33,976
|
30,969
|
28,342
|
29,743
|
31,377
|
34,011
|
Net income
1 |
25,998
|
16,473
|
30,557
|
26,015
|
24,866
|
25,566
|
26,934
|
28,386
|
Net margin
|
28.31%
|
19.15%
|
34.29%
|
27.4%
|
25.22%
|
25.11%
|
25.81%
|
26.14%
|
EPS
2 |
2.750
|
1.870
|
3.570
|
3.190
|
3.080
|
3.205
|
3.510
|
3.841
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.6600
|
0.7200
|
0.7800
|
0.8600
|
0.9200
|
0.9941
|
1.069
|
1.264
|
Announcement Date
|
15/01/20
|
19/01/21
|
19/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
22,060
|
23,228
|
22,688
|
24,502
|
24,532
|
26,258
|
25,197
|
25,167
|
21,959
|
25,818
|
25,338
|
25,418
|
25,137
|
25,992
|
25,940
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,329
|
7,909
|
7,415
|
9,199
|
8,989
|
10,020
|
9,159
|
9,329
|
4,228
|
8,581
|
9,144
|
9,313
|
9,098
|
9,634
|
9,651
|
Operating Margin
|
33.22%
|
34.05%
|
32.68%
|
37.54%
|
36.64%
|
38.16%
|
36.35%
|
37.07%
|
19.25%
|
33.24%
|
36.09%
|
36.64%
|
36.19%
|
37.07%
|
37.21%
|
Earnings before Tax (EBT)
1 |
7,818
|
7,879
|
6,892
|
8,301
|
7,897
|
9,089
|
8,034
|
8,095
|
3,124
|
7,262
|
7,495
|
7,621
|
7,381
|
7,656
|
7,728
|
Net income
1 |
6,773
|
6,600
|
5,932
|
6,579
|
6,904
|
7,656
|
7,102
|
7,270
|
2,838
|
6,142
|
6,467
|
6,405
|
6,377
|
6,481
|
6,721
|
Net margin
|
30.7%
|
28.41%
|
26.15%
|
26.85%
|
28.14%
|
29.16%
|
28.19%
|
28.89%
|
12.92%
|
23.79%
|
25.52%
|
25.2%
|
25.37%
|
24.94%
|
25.91%
|
EPS
2 |
0.8200
|
0.8000
|
0.7300
|
0.8100
|
0.8500
|
0.9400
|
0.8800
|
0.9000
|
0.3500
|
0.7600
|
0.8126
|
0.8039
|
0.8142
|
0.8356
|
0.8747
|
Dividend per Share
2 |
0.2100
|
0.2100
|
0.2100
|
0.2200
|
0.2200
|
0.2200
|
0.2200
|
0.2400
|
0.2400
|
0.2400
|
0.2400
|
0.2591
|
0.2611
|
0.2567
|
0.2600
|
Announcement Date
|
19/01/22
|
18/04/22
|
18/07/22
|
17/10/22
|
13/01/23
|
18/04/23
|
18/07/23
|
17/10/23
|
12/01/24
|
16/04/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
10.6%
|
6.76%
|
12.2%
|
10.8%
|
9.75%
|
9.49%
|
9.72%
|
10.5%
|
ROA (Net income/ Total Assets)
|
1.14%
|
0.67%
|
1.05%
|
0.88%
|
0.84%
|
0.83%
|
0.85%
|
0.87%
|
Assets
1 |
2,280,526
|
2,458,657
|
2,910,190
|
2,956,250
|
2,960,238
|
3,066,559
|
3,163,610
|
3,262,810
|
Book Value Per Share
2 |
27.30
|
28.70
|
30.40
|
30.60
|
33.30
|
35.40
|
37.40
|
39.90
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/01/20
|
19/01/21
|
19/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
Last Close Price
39.29
USD Average target price
40.25
USD Spread / Average Target +2.45% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.43% | 590B | | +23.30% | 257B | | +24.18% | 213B | | +25.81% | 190B | | +29.53% | 172B | | +9.68% | 164B | | +8.46% | 151B | | +8.26% | 135B | | -14.23% | 134B |
Other Banks
|