Market Closed -
Nyse
21:10:00 14/06/2024 BST
|
5-day change
|
1st Jan Change
|
22.48
USD
|
+0.38%
|
|
-0.64%
|
+4.78%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
19,936
|
16,024
|
21,535
|
16,252
|
13,482
|
12,597
|
-
|
-
|
Enterprise Value (EV)
1 |
19,936
|
16,024
|
21,535
|
16,252
|
13,482
|
12,597
|
12,597
|
12,597
|
P/E ratio
|
12.5
x
|
12.9
x
|
8.79
x
|
9.03
x
|
16.4
x
|
11.8
x
|
8.2
x
|
7.26
x
|
Yield
|
3.51%
|
4.51%
|
3.24%
|
4.54%
|
5.69%
|
6.17%
|
6.22%
|
6.68%
|
Capitalization / Revenue
|
3.11
x
|
2.39
x
|
2.95
x
|
2.23
x
|
2.1
x
|
1.97
x
|
1.77
x
|
1.67
x
|
EV / Revenue
|
3.11
x
|
2.39
x
|
2.95
x
|
2.23
x
|
2.1
x
|
1.97
x
|
1.77
x
|
1.67
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.3
x
|
0.99
x
|
1.38
x
|
1.48
x
|
1.11
x
|
0.98
x
|
0.91
x
|
0.87
x
|
Nbr of stocks (in thousands)
|
984,958
|
976,473
|
931,058
|
932,970
|
936,260
|
942,860
|
-
|
-
|
Reference price
2 |
20.24
|
16.41
|
23.13
|
17.42
|
14.40
|
13.36
|
13.36
|
13.36
|
Announcement Date
|
23/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,400
|
6,715
|
7,292
|
7,272
|
6,413
|
6,396
|
7,116
|
7,539
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,567
|
2,577
|
2,836
|
2,862
|
1,679
|
1,963
|
2,542
|
2,722
|
Operating Margin
|
40.11%
|
38.38%
|
38.89%
|
39.36%
|
26.18%
|
30.7%
|
35.72%
|
36.11%
|
Earnings before Tax (EBT)
1 |
2,022
|
1,556
|
3,254
|
2,333
|
1,160
|
1,498
|
2,100
|
2,377
|
Net income
1 |
1,620
|
1,237
|
2,519
|
1,799
|
824
|
1,069
|
1,547
|
1,735
|
Net margin
|
25.31%
|
18.42%
|
34.54%
|
24.74%
|
12.85%
|
16.72%
|
21.74%
|
23.01%
|
EPS
2 |
1.620
|
1.270
|
2.630
|
1.930
|
0.8800
|
1.128
|
1.628
|
1.841
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.7100
|
0.7400
|
0.7500
|
0.7900
|
0.8200
|
0.8237
|
0.8310
|
0.8929
|
Announcement Date
|
23/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
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 |
1,947
|
1,696
|
1,792
|
1,886
|
1,898
|
1,714
|
1,595
|
1,566
|
1,538
|
1,533
|
1,543
|
1,620
|
1,696
|
1,700
|
1,740
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
772
|
620
|
714
|
780
|
742
|
531
|
511
|
448
|
166
|
390
|
441.7
|
530.8
|
588.7
|
586.5
|
620.8
|
Operating Margin
|
39.65%
|
36.56%
|
39.84%
|
41.36%
|
39.09%
|
30.98%
|
32.04%
|
28.61%
|
10.79%
|
25.44%
|
28.62%
|
32.77%
|
34.7%
|
34.5%
|
35.68%
|
Earnings before Tax (EBT)
1 |
768
|
537
|
662
|
664
|
470
|
392
|
344
|
367
|
57
|
278
|
345.6
|
408.3
|
467.2
|
453.3
|
499.1
|
Net income
1 |
603
|
421
|
507
|
515
|
356
|
276
|
251
|
267
|
30
|
183
|
244.8
|
295
|
338.3
|
325.4
|
359.2
|
Net margin
|
30.97%
|
24.82%
|
28.29%
|
27.31%
|
18.76%
|
16.1%
|
15.74%
|
17.05%
|
1.95%
|
11.94%
|
15.86%
|
18.21%
|
19.94%
|
19.14%
|
20.64%
|
EPS
2 |
0.6400
|
0.4500
|
0.5400
|
0.5500
|
0.3800
|
0.3000
|
0.2700
|
0.2900
|
0.0300
|
0.2000
|
0.2560
|
0.3100
|
0.3604
|
0.3476
|
0.3825
|
Dividend per Share
2 |
0.1950
|
0.1950
|
0.1950
|
0.1950
|
0.2050
|
0.2050
|
0.2050
|
0.2050
|
0.2050
|
0.2050
|
0.2087
|
0.2087
|
0.2087
|
0.2090
|
0.2090
|
Announcement Date
|
20/01/22
|
21/04/22
|
21/07/22
|
20/10/22
|
19/01/23
|
20/04/23
|
20/07/23
|
19/10/23
|
18/01/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
10.8%
|
7.77%
|
15.9%
|
14.3%
|
7.24%
|
8.73%
|
11.7%
|
13.4%
|
ROA (Net income/ Total Assets)
|
1.19%
|
0.82%
|
1.46%
|
1.03%
|
0.5%
|
0.62%
|
0.86%
|
0.95%
|
Assets
1 |
136,134
|
150,854
|
172,534
|
174,660
|
164,800
|
173,335
|
180,312
|
182,601
|
Book Value Per Share
2 |
15.50
|
16.50
|
16.80
|
11.80
|
13.00
|
13.70
|
14.70
|
15.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
23/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
Last Close Price
13.36
USD Average target price
17.97
USD Spread / Average Target +34.51% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.92% | 556B | | +16.54% | 307B | | +13.35% | 253B | | +18.92% | 179B | | +26.85% | 170B | | +7.54% | 158B | | +6.62% | 147B | | -6.57% | 145B | | +12.25% | 139B |
Other Banks
|