Market Closed -
Nyse
21:00:02 28/06/2024 BST
|
5-day change
|
1st Jan Change
|
59.33
USD
|
+1.87%
|
|
+0.70%
|
+21.90%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,165
|
5,025
|
3,742
|
3,143
|
3,119
|
3,819
|
-
|
-
|
Enterprise Value (EV)
1 |
5,165
|
5,025
|
3,742
|
4,039
|
3,119
|
3,819
|
3,819
|
3,819
|
P/E ratio
|
9.74
x
|
12.5
x
|
-31.4
x
|
-10.4
x
|
-11.5
x
|
13.8
x
|
11.6
x
|
9.85
x
|
Yield
|
1.33%
|
1.56%
|
2.11%
|
2.52%
|
2.55%
|
2.12%
|
2.22%
|
2.59%
|
Capitalization / Revenue
|
1.06
x
|
0.98
x
|
0.73
x
|
0.55
x
|
0.63
x
|
0.89
x
|
0.83
x
|
0.69
x
|
EV / Revenue
|
1.06
x
|
0.98
x
|
0.73
x
|
0.55
x
|
0.63
x
|
0.89
x
|
0.83
x
|
0.69
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.3
x
|
1.1
x
|
0.93
x
|
1.29
x
|
1.25
x
|
1.38
x
|
1.26
x
|
1.14
x
|
Nbr of stocks (in thousands)
|
66,647
|
65,408
|
63,653
|
63,885
|
64,087
|
64,375
|
-
|
-
|
Reference price
2 |
77.50
|
76.83
|
58.79
|
49.20
|
48.67
|
59.33
|
59.33
|
59.33
|
Announcement Date
|
10/02/20
|
01/02/21
|
31/01/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,872
|
5,115
|
5,131
|
5,698
|
4,956
|
4,274
|
4,595
|
5,512
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
661.6
|
510.1
|
-245.3
|
-389.5
|
-347.1
|
382.5
|
442.4
|
594.2
|
Net income
1 |
531.1
|
409.9
|
-120.5
|
-301.2
|
-272.1
|
277.7
|
335.7
|
390
|
Net margin
|
10.9%
|
8.01%
|
-2.35%
|
-5.29%
|
-5.49%
|
6.5%
|
7.31%
|
7.07%
|
EPS
2 |
7.960
|
6.140
|
-1.870
|
-4.720
|
-4.250
|
4.309
|
5.122
|
6.020
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.030
|
1.200
|
1.240
|
1.240
|
1.240
|
1.256
|
1.319
|
1.538
|
Announcement Date
|
10/02/20
|
01/02/21
|
31/01/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
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 |
1,241
|
1,441
|
1,473
|
1,409
|
1,375
|
1,284
|
1,275
|
1,228
|
1,170
|
1,134
|
1,037
|
1,034
|
1,039
|
1,058
|
1,103
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-147.4
|
-126.5
|
-97.7
|
-89.6
|
-75.7
|
-103.9
|
-115.9
|
-190.8
|
63.5
|
86.6
|
82.2
|
90.79
|
95.43
|
117.2
|
119.3
|
Net income
1 |
-105.8
|
-94.8
|
-74.7
|
-76.2
|
-55.5
|
-80.1
|
-97.1
|
-146.3
|
51.4
|
71.3
|
62.33
|
69.57
|
72.81
|
82.76
|
85.02
|
Net margin
|
-8.53%
|
-6.58%
|
-5.07%
|
-5.41%
|
-4.04%
|
-6.24%
|
-7.62%
|
-11.91%
|
4.39%
|
6.29%
|
6.01%
|
6.73%
|
7.01%
|
7.82%
|
7.71%
|
EPS
2 |
-1.660
|
-1.490
|
-1.170
|
-1.190
|
-0.8700
|
-1.250
|
-1.520
|
-2.280
|
0.8000
|
1.100
|
0.9771
|
1.073
|
1.123
|
1.093
|
1.178
|
Dividend per Share
2 |
0.3100
|
0.3100
|
0.3100
|
0.3100
|
0.3100
|
0.3100
|
0.3100
|
0.3100
|
0.3100
|
0.3100
|
0.3100
|
0.3100
|
0.3255
|
0.3410
|
0.3410
|
Announcement Date
|
31/01/22
|
02/05/22
|
01/08/22
|
02/11/22
|
02/02/23
|
08/05/23
|
07/08/23
|
30/10/23
|
01/02/24
|
01/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
896
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
11.9%
|
9.6%
|
-5.11%
|
-4.86%
|
-1.82%
|
10.9%
|
12.2%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
59.60
|
69.70
|
62.90
|
38.20
|
39.10
|
43.10
|
47.20
|
51.90
|
Cash Flow per Share
|
-
|
-
|
-
|
-3.290
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/02/20
|
01/02/21
|
31/01/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Last Close Price
59.33
USD Average target price
72.2
USD Spread / Average Target +21.69% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.90% | 3.75B | | +70.16% | 71.38B | | +6.75% | 47.39B | | +14.06% | 42.23B | | +35.84% | 37.78B | | +93.38% | 33.72B | | +11.85% | 29.89B | | +27.31% | 25.24B | | +1.24% | 21.33B | | +49.43% | 20.73B |
Other Property & Casualty Insurance
|