Market Closed -
Nasdaq
21:00:00 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
162
USD
|
-1.06%
|
|
-3.16%
|
-18.89%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
12,446
|
14,441
|
21,465
|
18,053
|
20,602
|
16,735
|
-
|
-
|
Enterprise Value (EV)
1 |
13,707
|
15,433
|
22,411
|
19,263
|
22,124
|
18,036
|
17,832
|
17,545
|
P/E ratio
|
24.6
x
|
28.8
x
|
28.6
x
|
18.9
x
|
28.7
x
|
25.4
x
|
18.9
x
|
15.9
x
|
Yield
|
0.89%
|
0.79%
|
0.58%
|
0.92%
|
0.84%
|
1.07%
|
1.12%
|
1%
|
Capitalization / Revenue
|
1.36
x
|
1.5
x
|
1.76
x
|
1.22
x
|
1.61
x
|
1.33
x
|
1.21
x
|
1.11
x
|
EV / Revenue
|
1.5
x
|
1.6
x
|
1.84
x
|
1.3
x
|
1.72
x
|
1.43
x
|
1.29
x
|
1.17
x
|
EV / EBITDA
|
10.6
x
|
12.4
x
|
14
x
|
9.75
x
|
12.8
x
|
10.6
x
|
8.74
x
|
7.83
x
|
EV / FCF
|
56.1
x
|
29.6
x
|
64.6
x
|
55.8
x
|
125
x
|
26.8
x
|
28.4
x
|
28.5
x
|
FCF Yield
|
1.78%
|
3.38%
|
1.55%
|
1.79%
|
0.8%
|
3.73%
|
3.53%
|
3.51%
|
Price to Book
|
5.47
x
|
5.55
x
|
6.89
x
|
4.93
x
|
5.02
x
|
3.77
x
|
3.38
x
|
3.04
x
|
Nbr of stocks (in thousands)
|
106,578
|
105,679
|
105,014
|
103,537
|
103,143
|
103,298
|
-
|
-
|
Reference price
2 |
116.8
|
136.6
|
204.4
|
174.4
|
199.7
|
162.0
|
162.0
|
162.0
|
Announcement Date
|
17/01/20
|
19/01/21
|
18/01/22
|
18/01/23
|
18/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,165
|
9,637
|
12,168
|
14,814
|
12,830
|
12,621
|
13,867
|
15,031
|
EBITDA
1 |
1,297
|
1,240
|
1,603
|
1,976
|
1,731
|
1,696
|
2,041
|
2,240
|
EBIT
1 |
798
|
713.1
|
1,046
|
1,330
|
993.2
|
949.6
|
1,238
|
1,412
|
Operating Margin
|
8.71%
|
7.4%
|
8.59%
|
8.98%
|
7.74%
|
7.52%
|
8.93%
|
9.4%
|
Earnings before Tax (EBT)
1 |
680.9
|
666
|
999.8
|
1,281
|
934.9
|
879.6
|
1,164
|
1,352
|
Net income
1 |
516.3
|
506
|
760.8
|
969.4
|
728.3
|
659.9
|
882.5
|
1,034
|
Net margin
|
5.63%
|
5.25%
|
6.25%
|
6.54%
|
5.68%
|
5.23%
|
6.36%
|
6.88%
|
EPS
2 |
4.750
|
4.740
|
7.140
|
9.210
|
6.970
|
6.374
|
8.595
|
10.20
|
Free Cash Flow
1 |
244.2
|
522.1
|
346.9
|
345
|
176.7
|
673.2
|
628.9
|
616
|
FCF margin
|
2.66%
|
5.42%
|
2.85%
|
2.33%
|
1.38%
|
5.33%
|
4.54%
|
4.1%
|
FCF Conversion (EBITDA)
|
18.83%
|
42.09%
|
21.64%
|
17.46%
|
10.21%
|
39.69%
|
30.81%
|
27.5%
|
FCF Conversion (Net income)
|
47.3%
|
103.17%
|
45.59%
|
35.59%
|
24.26%
|
102.01%
|
71.26%
|
59.57%
|
Dividend per Share
2 |
1.040
|
1.080
|
1.180
|
1.600
|
1.680
|
1.737
|
1.809
|
1.622
|
Announcement Date
|
17/01/20
|
19/01/21
|
18/01/22
|
18/01/23
|
18/01/24
|
-
|
-
|
-
|
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 |
3,497
|
3,489
|
3,838
|
3,838
|
3,650
|
3,230
|
3,133
|
3,164
|
3,304
|
2,944
|
3,056
|
3,195
|
3,362
|
3,194
|
3,329
|
EBITDA
1 |
463.8
|
483.1
|
510.7
|
528.8
|
453.6
|
453.3
|
450.7
|
429.4
|
397.7
|
377.4
|
408.9
|
435.9
|
457.4
|
446.9
|
459.3
|
EBIT
1 |
322.5
|
334.3
|
353.1
|
362.2
|
281.9
|
277.5
|
270.7
|
241.7
|
203.3
|
194.4
|
225.7
|
249.6
|
271.4
|
254.9
|
276.8
|
Operating Margin
|
9.22%
|
9.58%
|
9.2%
|
9.44%
|
7.72%
|
8.59%
|
8.64%
|
7.64%
|
6.15%
|
6.6%
|
7.39%
|
7.81%
|
8.07%
|
7.98%
|
8.31%
|
Earnings before Tax (EBT)
1 |
312.8
|
321.7
|
340.2
|
348.7
|
270.8
|
262.7
|
256.1
|
229.1
|
186.9
|
178.7
|
211
|
231.8
|
251.6
|
218.4
|
261.6
|
Net income
1 |
242.2
|
243.3
|
255.3
|
269.4
|
201.3
|
197.8
|
189.6
|
187.4
|
153.5
|
127.5
|
159.7
|
177.4
|
193.1
|
185.7
|
207.8
|
Net margin
|
6.93%
|
6.97%
|
6.65%
|
7.02%
|
5.52%
|
6.12%
|
6.05%
|
5.92%
|
4.65%
|
4.33%
|
5.23%
|
5.55%
|
5.74%
|
5.82%
|
6.24%
|
EPS
2 |
2.280
|
2.290
|
2.420
|
2.570
|
1.920
|
1.890
|
1.810
|
1.800
|
1.470
|
1.220
|
1.526
|
1.709
|
1.882
|
1.749
|
2.003
|
Dividend per Share
2 |
0.3000
|
0.4000
|
0.4000
|
0.4000
|
0.4000
|
0.4200
|
0.4200
|
-
|
0.4200
|
-
|
0.4409
|
0.4409
|
0.4409
|
0.4928
|
0.4928
|
Announcement Date
|
18/01/22
|
18/04/22
|
19/07/22
|
18/10/22
|
18/01/23
|
17/04/23
|
18/07/23
|
17/10/23
|
18/01/24
|
16/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,261
|
992
|
946
|
1,210
|
1,523
|
1,300
|
1,096
|
809
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.9719
x
|
0.7998
x
|
0.5901
x
|
0.6122
x
|
0.8796
x
|
0.7667
x
|
0.5371
x
|
0.3613
x
|
Free Cash Flow
1 |
244
|
522
|
347
|
345
|
177
|
673
|
629
|
616
|
ROE (net income / shareholders' equity)
|
25.8%
|
20.8%
|
26.6%
|
28.6%
|
18.7%
|
15.6%
|
18.7%
|
19%
|
ROA (Net income/ Total Assets)
|
10.7%
|
8.86%
|
12%
|
13.3%
|
8.91%
|
7.61%
|
9.54%
|
10.5%
|
Assets
1 |
4,835
|
5,709
|
6,360
|
7,268
|
8,170
|
8,671
|
9,254
|
9,871
|
Book Value Per Share
2 |
21.30
|
24.60
|
29.70
|
35.30
|
39.80
|
42.90
|
47.90
|
53.30
|
Cash Flow per Share
2 |
10.10
|
10.50
|
11.50
|
16.90
|
16.70
|
14.90
|
17.40
|
20.00
|
Capex
1 |
688
|
601
|
877
|
1,432
|
1,600
|
962
|
1,211
|
1,321
|
Capex / Sales
|
7.51%
|
6.23%
|
7.21%
|
9.67%
|
12.47%
|
7.62%
|
8.73%
|
8.79%
|
Announcement Date
|
17/01/20
|
19/01/21
|
18/01/22
|
18/01/23
|
18/01/24
|
-
|
-
|
-
|
Average target price
193
USD Spread / Average Target +19.13% Consensus |
1st Jan change
|
Capi.
|
---|
| -18.89% | 16.74B | | -9.99% | 39.7B | | +4.23% | 11.6B | | -2.15% | 11.37B | | -8.46% | 6.34B | | -16.77% | 2.28B | | -18.01% | 2.2B | | +14.54% | 1.74B | | -19.26% | 1.38B | | -0.49% | 1.23B |
Freight Trucking
|