Market Closed -
Nyse
21:00:02 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
147.4
USD
|
+1.70%
|
|
+2.11%
|
+0.82%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
66,262
|
67,925
|
115,308
|
91,006
|
70,189
|
52,857
|
-
|
-
|
Enterprise Value (EV)
1 |
66,687
|
69,039
|
115,919
|
92,461
|
74,274
|
58,097
|
57,992
|
57,517
|
P/E ratio
|
38
x
|
101
x
|
40.8
x
|
38.9
x
|
70.4
x
|
66.5
x
|
34.3
x
|
25.8
x
|
Yield
|
0.91%
|
0.74%
|
0.65%
|
0.91%
|
-
|
1.8%
|
1.88%
|
2.03%
|
Capitalization / Revenue
|
4.46
x
|
4.75
x
|
7.11
x
|
5.13
x
|
4.4
x
|
3.34
x
|
3.09
x
|
2.88
x
|
EV / Revenue
|
4.49
x
|
4.83
x
|
7.14
x
|
5.21
x
|
4.66
x
|
3.67
x
|
3.39
x
|
3.13
x
|
EV / EBITDA
|
21.1
x
|
25.5
x
|
31.1
x
|
21.9
x
|
28.9
x
|
25.3
x
|
18
x
|
14.9
x
|
EV / FCF
|
37.6
x
|
41.7
x
|
38.7
x
|
46.2
x
|
102
x
|
70.1
x
|
38
x
|
27.6
x
|
FCF Yield
|
2.66%
|
2.4%
|
2.58%
|
2.16%
|
0.98%
|
1.43%
|
2.63%
|
3.62%
|
Price to Book
|
15
x
|
17.2
x
|
19.2
x
|
16.6
x
|
12.7
x
|
9.34
x
|
8.63
x
|
7.98
x
|
Nbr of stocks (in thousands)
|
361,873
|
359,999
|
362,512
|
357,347
|
357,413
|
358,473
|
-
|
-
|
Reference price
2 |
183.1
|
188.7
|
318.1
|
254.7
|
196.4
|
147.4
|
147.4
|
147.4
|
Announcement Date
|
19/08/19
|
20/08/20
|
19/08/21
|
18/08/22
|
18/08/23
|
-
|
-
|
-
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
14,866
|
14,294
|
16,229
|
17,741
|
15,937
|
15,820
|
17,120
|
18,372
|
EBITDA
1 |
3,164
|
2,709
|
3,723
|
4,227
|
2,567
|
2,294
|
3,226
|
3,855
|
EBIT
1 |
2,607
|
2,098
|
3,072
|
3,500
|
1,823
|
1,488
|
2,375
|
2,998
|
Operating Margin
|
17.54%
|
14.68%
|
18.93%
|
19.73%
|
11.44%
|
9.4%
|
13.87%
|
16.32%
|
Earnings before Tax (EBT)
1 |
2,307
|
1,046
|
3,331
|
3,036
|
1,397
|
1,251
|
2,151
|
2,856
|
Net income
1 |
1,785
|
684
|
2,870
|
2,390
|
1,006
|
796
|
1,539
|
2,017
|
Net margin
|
12.01%
|
4.79%
|
17.68%
|
13.47%
|
6.31%
|
5.03%
|
8.99%
|
10.98%
|
EPS
2 |
4.820
|
1.860
|
7.790
|
6.550
|
2.790
|
2.217
|
4.302
|
5.712
|
Free Cash Flow
1 |
1,773
|
1,657
|
2,994
|
2,000
|
728
|
829.1
|
1,527
|
2,085
|
FCF margin
|
11.93%
|
11.59%
|
18.45%
|
11.27%
|
4.57%
|
5.24%
|
8.92%
|
11.35%
|
FCF Conversion (EBITDA)
|
56.04%
|
61.17%
|
80.42%
|
47.31%
|
28.36%
|
36.15%
|
47.35%
|
54.08%
|
FCF Conversion (Net income)
|
99.33%
|
242.25%
|
104.32%
|
83.68%
|
72.37%
|
104.16%
|
99.25%
|
103.34%
|
Dividend per Share
2 |
1.670
|
1.390
|
2.070
|
2.330
|
-
|
2.649
|
2.774
|
2.994
|
Announcement Date
|
19/08/19
|
20/08/20
|
19/08/21
|
18/08/22
|
18/08/23
|
-
|
-
|
-
|
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 |
4,392
|
5,539
|
4,245
|
3,562
|
3,930
|
4,621
|
3,755
|
3,626
|
3,518
|
4,280
|
3,915
|
4,087
|
3,880
|
4,680
|
4,174
|
EBITDA
1 |
1,124
|
1,616
|
1,099
|
388
|
846
|
949
|
505
|
267
|
311
|
782
|
533.8
|
673.8
|
635.1
|
1,091
|
740.4
|
EBIT
1 |
941
|
1,435
|
917
|
207
|
668
|
768
|
316
|
71
|
108
|
577
|
335
|
474.2
|
420.5
|
812.9
|
561.8
|
Operating Margin
|
21.43%
|
25.91%
|
21.6%
|
5.81%
|
17%
|
16.62%
|
8.42%
|
1.96%
|
3.07%
|
13.48%
|
8.56%
|
11.6%
|
10.84%
|
17.37%
|
13.46%
|
Earnings before Tax (EBT)
1 |
897
|
1,388
|
703
|
48
|
633
|
532
|
280
|
-48
|
46
|
519
|
297.4
|
407
|
323.6
|
706.5
|
516.7
|
Net income
1 |
692
|
1,088
|
558
|
52
|
489
|
394
|
156
|
-33
|
31
|
313
|
182.3
|
266.4
|
238.9
|
508.2
|
371.9
|
Net margin
|
15.76%
|
19.64%
|
13.14%
|
1.46%
|
12.44%
|
8.53%
|
4.15%
|
-0.91%
|
0.88%
|
7.31%
|
4.66%
|
6.52%
|
6.16%
|
10.86%
|
8.91%
|
EPS
2 |
1.880
|
2.970
|
1.530
|
0.1400
|
1.350
|
1.090
|
0.4300
|
-0.0900
|
0.0900
|
0.8700
|
0.5046
|
0.7348
|
0.7010
|
1.533
|
1.043
|
Dividend per Share
2 |
0.5300
|
0.6000
|
0.6000
|
0.6000
|
0.6000
|
0.6600
|
0.6600
|
-
|
-
|
-
|
0.6602
|
0.6622
|
0.6660
|
0.6920
|
0.6996
|
Announcement Date
|
02/11/21
|
03/02/22
|
03/05/22
|
18/08/22
|
02/11/22
|
02/02/23
|
03/05/23
|
18/08/23
|
01/11/23
|
05/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
425
|
1,114
|
611
|
1,455
|
4,085
|
5,240
|
5,135
|
4,660
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.1343
x
|
0.4112
x
|
0.1641
x
|
0.3442
x
|
1.591
x
|
2.285
x
|
1.592
x
|
1.209
x
|
Free Cash Flow
1 |
1,773
|
1,657
|
2,994
|
2,000
|
728
|
829
|
1,527
|
2,085
|
ROE (net income / shareholders' equity)
|
43.4%
|
36.1%
|
47.3%
|
40.9%
|
22.3%
|
14.9%
|
26.7%
|
33%
|
ROA (Net income/ Total Assets)
|
15.4%
|
9.76%
|
12%
|
11.1%
|
5.63%
|
3.47%
|
6.46%
|
8.99%
|
Assets
1 |
11,612
|
7,007
|
24,008
|
21,441
|
17,855
|
22,946
|
23,815
|
22,442
|
Book Value Per Share
2 |
12.20
|
11.00
|
16.50
|
15.30
|
15.50
|
15.80
|
17.10
|
18.50
|
Cash Flow per Share
2 |
6.800
|
6.210
|
9.860
|
8.330
|
4.800
|
4.670
|
6.970
|
9.690
|
Capex
1 |
744
|
623
|
637
|
1,040
|
1,003
|
960
|
898
|
920
|
Capex / Sales
|
5%
|
4.36%
|
3.93%
|
5.86%
|
6.29%
|
6.07%
|
5.25%
|
5.01%
|
Announcement Date
|
19/08/19
|
20/08/20
|
19/08/21
|
18/08/22
|
18/08/23
|
-
|
-
|
-
|
Last Close Price
147.4
USD Average target price
162.2
USD Spread / Average Target +9.98% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.82% | 52.86B | | +10.07% | 381B | | +14.18% | 74.67B | | -16.59% | 62.59B | | -12.40% | 36.11B | | +3.54% | 33.57B | | +7.92% | 17.29B | | +6.30% | 14.75B | | -8.65% | 10.82B | | +12.89% | 9.31B |
Other Personal Products
|