Market Closed -
Nyse
21:00:02 28/06/2024 BST
|
5-day change
|
1st Jan Change
|
219.5
USD
|
+1.43%
|
|
+0.65%
|
-0.14%
|
Fiscal Period: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
11,871
|
16,258
|
24,208
|
18,991
|
22,215
|
21,702
|
-
|
-
|
Enterprise Value (EV)
1 |
11,871
|
16,258
|
24,208
|
18,991
|
22,215
|
24,165
|
23,630
|
23,997
|
P/E ratio
|
29.4
x
|
41.1
x
|
97.5
x
|
179
x
|
59
x
|
32.4
x
|
28.3
x
|
24.3
x
|
Yield
|
1.04%
|
0.82%
|
0.7%
|
0.96%
|
-
|
1.02%
|
1.11%
|
1.21%
|
Capitalization / Revenue
|
3.92
x
|
5.23
x
|
5.28
x
|
3.83
x
|
4.04
x
|
3.92
x
|
3.72
x
|
3.53
x
|
EV / Revenue
|
3.92
x
|
5.23
x
|
5.28
x
|
3.83
x
|
4.04
x
|
4.37
x
|
4.05
x
|
3.9
x
|
EV / EBITDA
|
15.8
x
|
19.6
x
|
20.5
x
|
14.1
x
|
-
|
15.5
x
|
14
x
|
15
x
|
EV / FCF
|
31.2
x
|
36.1
x
|
60.9
x
|
-
|
-
|
30.3
x
|
21.5
x
|
18.8
x
|
FCF Yield
|
3.2%
|
2.77%
|
1.64%
|
-
|
-
|
3.3%
|
4.66%
|
5.32%
|
Price to Book
|
-
|
4.19
x
|
-
|
-
|
-
|
3.12
x
|
2.93
x
|
2.74
x
|
Nbr of stocks (in thousands)
|
84,813
|
85,352
|
100,127
|
99,284
|
98,814
|
98,853
|
-
|
-
|
Reference price
2 |
140.0
|
190.5
|
241.8
|
191.3
|
224.8
|
219.5
|
219.5
|
219.5
|
Announcement Date
|
13/05/20
|
18/05/21
|
11/05/22
|
10/05/23
|
08/05/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
3,031
|
3,108
|
4,585
|
4,958
|
5,500
|
5,529
|
5,835
|
6,156
|
EBITDA
1 |
751.8
|
829.1
|
1,182
|
1,346
|
-
|
1,557
|
1,689
|
1,599
|
EBIT
1 |
628.6
|
699.4
|
1,077
|
1,170
|
-
|
1,304
|
1,405
|
1,390
|
Operating Margin
|
20.74%
|
22.51%
|
23.48%
|
23.6%
|
-
|
23.59%
|
24.07%
|
22.58%
|
Earnings before Tax (EBT)
1 |
498.7
|
-
|
314.5
|
157.3
|
-
|
841.8
|
970.2
|
1,077
|
Net income
1 |
407.6
|
397.4
|
243.9
|
107
|
378.2
|
657.7
|
758.1
|
890.7
|
Net margin
|
13.45%
|
12.79%
|
5.32%
|
2.16%
|
6.88%
|
11.89%
|
12.99%
|
14.47%
|
EPS
2 |
4.760
|
4.630
|
2.480
|
1.070
|
3.810
|
6.780
|
7.747
|
9.050
|
Free Cash Flow
1 |
380.2
|
450.4
|
397.2
|
-
|
-
|
797.1
|
1,101
|
1,276
|
FCF margin
|
12.54%
|
14.49%
|
8.66%
|
-
|
-
|
14.42%
|
18.87%
|
20.72%
|
FCF Conversion (EBITDA)
|
50.57%
|
54.32%
|
33.62%
|
-
|
-
|
51.2%
|
65.2%
|
79.75%
|
FCF Conversion (Net income)
|
93.28%
|
113.33%
|
162.88%
|
-
|
-
|
121.19%
|
145.24%
|
143.21%
|
Dividend per Share
2 |
1.450
|
1.570
|
1.690
|
1.840
|
-
|
2.232
|
2.428
|
2.660
|
Announcement Date
|
13/05/20
|
18/05/21
|
11/05/22
|
10/05/23
|
08/05/24
|
-
|
-
|
-
|
Fiscal Period: March |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Net sales
1 |
1,209
|
1,211
|
1,156
|
1,201
|
1,216
|
1,385
|
1,285
|
1,342
|
1,396
|
1,500
|
1,285
|
1,342
|
1,402
|
1,505
|
1,361
|
EBITDA
1 |
330.2
|
359.8
|
308.1
|
325.4
|
334.7
|
376.3
|
329.5
|
355.2
|
369.5
|
-
|
353.2
|
370.5
|
397.4
|
435.6
|
391.9
|
EBIT
1 |
289.9
|
286.1
|
264.8
|
285.3
|
290.7
|
329.2
|
287.4
|
302
|
322.7
|
-
|
288.5
|
304.7
|
331.6
|
366.8
|
317.6
|
Operating Margin
|
23.98%
|
23.63%
|
22.89%
|
23.77%
|
23.9%
|
23.77%
|
22.37%
|
22.5%
|
23.12%
|
-
|
22.45%
|
22.7%
|
23.65%
|
24.37%
|
23.35%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
135
|
-333.1
|
160.3
|
195.1
|
157.9
|
150.2
|
179.3
|
-
|
168.6
|
196.9
|
226
|
251.4
|
213.1
|
Net income
1 |
143.6
|
52.26
|
111.3
|
-315.3
|
123.8
|
187.2
|
123.6
|
115.3
|
140.7
|
-1.4
|
134.5
|
151.7
|
173.6
|
197.8
|
167.9
|
Net margin
|
11.88%
|
4.32%
|
9.62%
|
-26.26%
|
10.18%
|
13.52%
|
9.62%
|
8.59%
|
10.08%
|
-0.09%
|
10.46%
|
11.3%
|
12.39%
|
13.14%
|
12.34%
|
EPS
2 |
1.420
|
0.5200
|
1.100
|
-3.150
|
1.240
|
1.880
|
1.250
|
1.160
|
1.420
|
-0.0100
|
1.395
|
1.557
|
1.775
|
2.043
|
1.677
|
Dividend per Share
2 |
0.4300
|
0.4300
|
0.4300
|
0.4700
|
0.4700
|
0.4700
|
0.4700
|
0.5200
|
0.5200
|
-
|
0.5200
|
0.5650
|
0.5650
|
0.5650
|
0.5650
|
Announcement Date
|
08/02/22
|
11/05/22
|
02/08/22
|
09/11/22
|
08/02/23
|
10/05/23
|
01/08/23
|
07/11/23
|
07/02/24
|
08/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
2,463
|
1,928
|
2,295
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
1.582
x
|
1.141
x
|
1.435
x
|
Free Cash Flow
1 |
380
|
450
|
397
|
-
|
-
|
797
|
1,101
|
1,276
|
ROE (net income / shareholders' equity)
|
14.6%
|
14.6%
|
14.9%
|
13%
|
-
|
12.4%
|
12.8%
|
11.9%
|
ROA (Net income/ Total Assets)
|
9.19%
|
8.82%
|
8.64%
|
7.39%
|
-
|
7.55%
|
8.35%
|
6.4%
|
Assets
1 |
4,433
|
4,506
|
2,822
|
1,448
|
-
|
8,711
|
9,079
|
13,917
|
Book Value Per Share
2 |
-
|
45.50
|
-
|
-
|
-
|
70.30
|
75.00
|
80.10
|
Cash Flow per Share
|
-
|
-
|
6.960
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
215
|
239
|
288
|
362
|
-
|
360
|
387
|
412
|
Capex / Sales
|
7.08%
|
7.7%
|
6.27%
|
7.3%
|
-
|
6.5%
|
6.63%
|
6.68%
|
Announcement Date
|
13/05/20
|
18/05/21
|
11/05/22
|
10/05/23
|
08/05/24
|
-
|
-
|
-
|
Last Close Price
219.5
USD Average target price
241.9
USD Spread / Average Target +10.20% Consensus |