Market Closed -
Nyse
21:00:02 05/07/2024 BST
|
5-day change
|
1st Jan Change
|
20.4
USD
|
+0.34%
|
|
+2.46%
|
+1.90%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
19,936
|
16,024
|
21,535
|
16,252
|
13,482
|
13,153
|
-
|
-
|
Enterprise Value (EV)
1 |
19,936
|
16,024
|
21,535
|
16,252
|
13,482
|
13,153
|
13,153
|
13,153
|
P/E ratio
|
12.5
x
|
12.9
x
|
8.79
x
|
9.03
x
|
16.4
x
|
12.7
x
|
8.65
x
|
7.62
x
|
Yield
|
3.51%
|
4.51%
|
3.24%
|
4.54%
|
5.69%
|
5.9%
|
5.96%
|
6.28%
|
Capitalization / Revenue
|
3.11
x
|
2.39
x
|
2.95
x
|
2.23
x
|
2.1
x
|
2.06
x
|
1.85
x
|
1.75
x
|
EV / Revenue
|
3.11
x
|
2.39
x
|
2.95
x
|
2.23
x
|
2.1
x
|
2.06
x
|
1.85
x
|
1.75
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
|
1.02
x
|
0.95
x
|
0.88
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
|
13.95
|
13.95
|
13.95
|
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
|
6,383
|
7,105
|
7,537
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,567
|
2,577
|
2,836
|
2,862
|
1,679
|
1,942
|
2,538
|
2,732
|
Operating Margin
|
40.11%
|
38.38%
|
38.89%
|
39.36%
|
26.18%
|
30.43%
|
35.72%
|
36.24%
|
Earnings before Tax (EBT)
1 |
2,022
|
1,556
|
3,254
|
2,333
|
1,160
|
1,463
|
2,072
|
2,350
|
Net income
1 |
1,620
|
1,237
|
2,519
|
1,799
|
824
|
1,048
|
1,526
|
1,724
|
Net margin
|
25.31%
|
18.42%
|
34.54%
|
24.74%
|
12.85%
|
16.42%
|
21.48%
|
22.88%
|
EPS
2 |
1.620
|
1.270
|
2.630
|
1.930
|
0.8800
|
1.100
|
1.613
|
1.831
|
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
|
0.8767
|
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
|
1,530
|
1,620
|
1,690
|
1,703
|
1,743
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
772
|
620
|
714
|
780
|
742
|
531
|
511
|
448
|
166
|
390
|
429.7
|
522.3
|
588
|
583.8
|
627
|
Operating Margin
|
39.65%
|
36.56%
|
39.84%
|
41.36%
|
39.09%
|
30.98%
|
32.04%
|
28.61%
|
10.79%
|
25.44%
|
28.08%
|
32.24%
|
34.79%
|
34.28%
|
35.98%
|
Earnings before Tax (EBT)
1 |
768
|
537
|
662
|
664
|
470
|
392
|
344
|
367
|
57
|
278
|
332.3
|
405.2
|
456.8
|
449.6
|
505
|
Net income
1 |
603
|
421
|
507
|
515
|
356
|
276
|
251
|
267
|
30
|
183
|
234.3
|
292.1
|
330.1
|
322
|
361.6
|
Net margin
|
30.97%
|
24.82%
|
28.29%
|
27.31%
|
18.76%
|
16.1%
|
15.74%
|
17.05%
|
1.95%
|
11.94%
|
15.31%
|
18.03%
|
19.53%
|
18.91%
|
20.75%
|
EPS
2 |
0.6400
|
0.4500
|
0.5400
|
0.5500
|
0.3800
|
0.3000
|
0.2700
|
0.2900
|
0.0300
|
0.2000
|
0.2459
|
0.3038
|
0.3537
|
0.3408
|
0.3830
|
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%
|
8.51%
|
11.5%
|
12.6%
|
ROA (Net income/ Total Assets)
|
1.19%
|
0.82%
|
1.46%
|
1.03%
|
0.5%
|
0.61%
|
0.85%
|
0.93%
|
Assets
1 |
136,134
|
150,854
|
172,534
|
174,660
|
164,800
|
173,116
|
179,362
|
185,703
|
Book Value Per Share
2 |
15.50
|
16.50
|
16.80
|
11.80
|
13.00
|
13.60
|
14.70
|
15.80
|
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
13.95
USD Average target price
17.77
USD Spread / Average Target +27.39% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.39% | 588B | | +20.02% | 316B | | +23.04% | 268B | | +21.13% | 208B | | +15.27% | 175B | | +27.52% | 175B | | +6.00% | 158B | | -3.58% | 150B | | +10.60% | 154B |
Other Banks
|