Market Closed -
Nyse
21:00:02 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
219.1
USD
|
-0.24%
|
|
-2.52%
|
+11.78%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,655
|
8,425
|
7,793
|
8,051
|
10,289
|
11,548
|
-
|
-
|
Enterprise Value (EV)
1 |
8,655
|
8,425
|
7,793
|
8,051
|
10,289
|
11,548
|
11,548
|
11,548
|
P/E ratio
|
12
x
|
10.8
x
|
-108
x
|
-7.22
x
|
3.75
x
|
7.7
x
|
6.52
x
|
5.77
x
|
Yield
|
0.69%
|
0.84%
|
0.85%
|
0.8%
|
0.78%
|
0.71%
|
0.74%
|
0.74%
|
Capitalization / Revenue
|
2.56
x
|
2.06
x
|
1.31
x
|
1.12
x
|
1.38
x
|
1.08
x
|
1.02
x
|
0.98
x
|
EV / Revenue
|
2.56
x
|
2.06
x
|
1.31
x
|
1.12
x
|
1.38
x
|
1.08
x
|
1.02
x
|
0.98
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.63
x
|
1.2
x
|
1.28
x
|
1.76
x
|
1.19
x
|
1.15
x
|
0.99
x
|
0.85
x
|
Nbr of stocks (in thousands)
|
44,152
|
50,810
|
46,020
|
43,702
|
52,495
|
52,710
|
-
|
-
|
Reference price
2 |
196.0
|
165.8
|
169.3
|
184.2
|
196.0
|
219.1
|
219.1
|
219.1
|
Announcement Date
|
04/02/20
|
26/01/21
|
25/01/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,381
|
4,096
|
5,939
|
7,196
|
7,468
|
10,672
|
11,288
|
11,743
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,026
|
1,046
|
-66.57
|
-1,170
|
3,183
|
2,710
|
2,825
|
3,162
|
Operating Margin
|
30.34%
|
25.54%
|
-1.12%
|
-16.27%
|
42.63%
|
25.4%
|
25.02%
|
26.93%
|
Earnings before Tax (EBT)
1 |
-
|
995.9
|
-114.1
|
-1,219
|
3,110
|
2,253
|
2,745
|
-
|
Net income
1 |
712
|
731.5
|
-73.42
|
-1,097
|
2,526
|
1,570
|
1,735
|
1,950
|
Net margin
|
21.06%
|
17.86%
|
-1.24%
|
-15.24%
|
33.82%
|
14.71%
|
15.37%
|
16.6%
|
EPS
2 |
16.29
|
15.31
|
-1.570
|
-25.50
|
52.27
|
28.44
|
33.59
|
37.98
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.360
|
1.400
|
1.440
|
1.480
|
1.520
|
1.562
|
1.628
|
1.620
|
Announcement Date
|
04/02/20
|
26/01/21
|
25/01/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
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 |
1,486
|
1,117
|
2,165
|
1,864
|
1,822
|
1,346
|
2,264
|
2,196
|
1,421
|
1,587
|
3,186
|
3,024
|
2,056
|
1,783
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,458
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
91.84%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-662.5
|
306.9
|
-434.2
|
-297.3
|
-1,186
|
698.7
|
869.2
|
380.7
|
425.8
|
1,434
|
650
|
907
|
335
|
559
|
-
|
Net income
1 |
-450.2
|
210.9
|
-394.4
|
-324.9
|
-825.3
|
448.1
|
564.1
|
191
|
194
|
1,577
|
448
|
586.5
|
176.9
|
424.1
|
518.6
|
Net margin
|
-30.29%
|
18.89%
|
-18.22%
|
-17.43%
|
-45.31%
|
33.3%
|
24.92%
|
8.7%
|
13.65%
|
99.35%
|
14.06%
|
19.4%
|
8.6%
|
23.79%
|
-
|
EPS
2 |
-9.750
|
4.650
|
-9.100
|
-7.530
|
-19.27
|
10.27
|
12.91
|
4.090
|
3.800
|
30.43
|
7.722
|
9.882
|
3.574
|
7.962
|
-
|
Dividend per Share
2 |
0.3600
|
0.3600
|
0.3700
|
0.3700
|
0.3700
|
0.3700
|
0.3800
|
0.3800
|
0.3800
|
0.3800
|
0.3900
|
0.3900
|
0.3900
|
0.3900
|
0.4200
|
Announcement Date
|
25/10/21
|
25/01/22
|
03/05/22
|
25/07/22
|
01/11/22
|
31/01/23
|
02/05/23
|
25/07/23
|
01/11/23
|
30/01/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
8%
|
0.2%
|
1.3%
|
6.3%
|
24.7%
|
19.1%
|
16.6%
|
16%
|
ROA (Net income/ Total Assets)
|
3.16%
|
2.56%
|
0.25%
|
0.9%
|
5.9%
|
17.8%
|
14.2%
|
-
|
Assets
1 |
22,503
|
28,576
|
-29,145
|
-122,517
|
42,780
|
8,804
|
12,257
|
-
|
Book Value Per Share
2 |
121.0
|
138.0
|
132.0
|
105.0
|
165.0
|
191.0
|
222.0
|
258.0
|
Cash Flow per Share
2 |
-
|
42.20
|
26.20
|
37.30
|
40.20
|
86.90
|
84.20
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
04/02/20
|
26/01/21
|
25/01/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Last Close Price
219.1
USD Average target price
265.5
USD Spread / Average Target +21.21% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.78% | 11.55B | | +10.24% | 59.05B | | +6.52% | 29.66B | | +3.14% | 17.78B | | +4.14% | 2.05B | | -8.29% | 1.52B | | +5.54% | 968M | | -4.40% | 676M | | +39.78% | 618M | | +5.52% | 427M |
Property & Casualty Reinsurance
|