Market Closed -
Nyse
21:00:02 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
13.64
USD
|
+0.37%
|
|
+0.15%
|
-0.94%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
4,127
|
3,065
|
3,869
|
4,578
|
4,941
|
4,902
|
-
|
Enterprise Value (EV)
1 |
4,127
|
3,065
|
3,869
|
4,578
|
4,941
|
4,902
|
4,902
|
P/E ratio
|
10.9
x
|
11.2
x
|
9.86
x
|
10.7
x
|
10.5
x
|
9.79
x
|
8.86
x
|
Yield
|
3.78%
|
5.05%
|
3.96%
|
3.68%
|
3.49%
|
3.52%
|
3.63%
|
Capitalization / Revenue
|
3.41
x
|
2.52
x
|
3.13
x
|
3.17
x
|
3.15
x
|
2.96
x
|
2.79
x
|
EV / Revenue
|
3.41
x
|
2.52
x
|
3.13
x
|
3.17
x
|
3.15
x
|
2.96
x
|
2.79
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.86
x
|
0.63
x
|
0.77
x
|
0.85
x
|
0.83
x
|
0.78
x
|
0.73
x
|
Nbr of stocks (in thousands)
|
324,925
|
322,635
|
318,928
|
350,784
|
358,829
|
359,366
|
-
|
Reference price
2 |
12.70
|
9.500
|
12.13
|
13.05
|
13.77
|
13.64
|
13.64
|
Announcement Date
|
21/01/20
|
20/01/21
|
19/01/22
|
23/01/23
|
18/01/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
1,212
|
1,217
|
1,237
|
1,443
|
1,571
|
1,657
|
1,759
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
535.4
|
516
|
508.1
|
669.2
|
655.4
|
719.8
|
769.1
|
Operating Margin
|
44.2%
|
42.41%
|
41.08%
|
46.37%
|
41.72%
|
43.44%
|
43.73%
|
Earnings before Tax (EBT)
1 |
470.8
|
343.5
|
503.1
|
552.7
|
583.6
|
652.7
|
714.3
|
Net income
1 |
379.2
|
278
|
396.6
|
431.1
|
476.8
|
507.7
|
559.1
|
Net margin
|
31.3%
|
22.85%
|
32.06%
|
29.87%
|
30.35%
|
30.64%
|
31.79%
|
EPS
2 |
1.160
|
0.8500
|
1.230
|
1.220
|
1.310
|
1.393
|
1.540
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.4800
|
0.4800
|
0.4800
|
0.4800
|
0.4800
|
0.4800
|
0.4950
|
Announcement Date
|
21/01/20
|
20/01/21
|
19/01/22
|
23/01/23
|
18/01/24
|
-
|
-
|
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 |
321.3
|
302.3
|
312.4
|
335.8
|
379.6
|
415.5
|
416
|
409.6
|
408.1
|
337.1
|
406.9
|
407.7
|
419
|
421.5
|
425.9
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
138
|
121.5
|
117.8
|
145.1
|
186.6
|
219.7
|
198.2
|
197.8
|
190.1
|
71.54
|
172.8
|
176.2
|
182.8
|
188.6
|
185.5
|
Operating Margin
|
42.95%
|
40.2%
|
37.7%
|
43.2%
|
49.17%
|
52.88%
|
47.63%
|
48.3%
|
46.59%
|
21.22%
|
42.46%
|
43.22%
|
43.63%
|
44.74%
|
43.55%
|
Earnings before Tax (EBT)
1 |
138.8
|
123
|
67.01
|
136.6
|
173.3
|
175.7
|
182.1
|
179.1
|
164.2
|
58.3
|
155.9
|
160.6
|
167.8
|
168.9
|
161
|
Net income
1 |
109.5
|
96.46
|
50.99
|
107.1
|
135.5
|
137.5
|
144.5
|
140.4
|
143.3
|
48.66
|
116.3
|
124.5
|
131.3
|
134.6
|
125.3
|
Net margin
|
34.09%
|
31.91%
|
16.32%
|
31.9%
|
35.69%
|
33.08%
|
34.73%
|
34.28%
|
35.1%
|
14.44%
|
28.59%
|
30.53%
|
31.35%
|
31.92%
|
29.43%
|
EPS
2 |
0.3400
|
0.3000
|
0.1500
|
0.3000
|
0.3800
|
0.3800
|
0.4000
|
0.3900
|
0.4000
|
0.1300
|
0.3200
|
0.3422
|
0.3600
|
0.3656
|
0.3438
|
Dividend per Share
2 |
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1250
|
Announcement Date
|
18/10/21
|
19/01/22
|
18/04/22
|
20/07/22
|
18/10/22
|
23/01/23
|
19/04/23
|
19/07/23
|
18/10/23
|
18/01/24
|
17/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.14%
|
5.83%
|
8.04%
|
8.02%
|
8.29%
|
8.4%
|
8.7%
|
ROA (Net income/ Total Assets)
|
1.14%
|
0.78%
|
1.05%
|
1.05%
|
1.09%
|
1.11%
|
1.16%
|
Assets
1 |
33,264
|
35,637
|
37,768
|
41,054
|
43,744
|
45,945
|
48,250
|
Book Value Per Share
2 |
14.70
|
15.10
|
15.80
|
15.40
|
16.60
|
17.40
|
18.60
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21/01/20
|
20/01/21
|
19/01/22
|
23/01/23
|
18/01/24
|
-
|
-
|
Last Close Price
13.64
USD Average target price
15.67
USD Spread / Average Target +14.86% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.94% | 4.9B | | +13.62% | 207B | | +4.26% | 73.01B | | +9.88% | 55.46B | | +3.95% | 48.36B | | +17.69% | 47.28B | | +22.83% | 45.02B | | +10.41% | 37.28B | | -16.09% | 35.24B | | -96.60% | 32.24B |
Commercial Banks
|