Market Closed -
Nyse
21:00:02 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
304.5
USD
|
+1.72%
|
|
+5.64%
|
+24.86%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
31,677
|
34,857
|
47,990
|
38,712
|
55,501
|
69,150
|
-
|
-
|
Enterprise Value (EV)
1 |
35,947
|
36,839
|
50,673
|
42,328
|
59,186
|
72,323
|
71,431
|
71,154
|
P/E ratio
|
23
x
|
41.2
x
|
33.9
x
|
22.2
x
|
27.4
x
|
29.8
x
|
26.9
x
|
23.8
x
|
Yield
|
1.59%
|
1.46%
|
1.17%
|
1.59%
|
-
|
1.02%
|
1.09%
|
1.18%
|
Capitalization / Revenue
|
1.91
x
|
2.8
x
|
3.39
x
|
2.42
x
|
3.14
x
|
3.64
x
|
3.42
x
|
3.21
x
|
EV / Revenue
|
2.17
x
|
2.96
x
|
3.58
x
|
2.65
x
|
3.35
x
|
3.8
x
|
3.54
x
|
3.31
x
|
EV / EBITDA
|
13.7
x
|
19.2
x
|
21.4
x
|
15.7
x
|
18.6
x
|
20.4
x
|
18.6
x
|
17
x
|
EV / FCF
|
21.6
x
|
28.6
x
|
37.1
x
|
34.9
x
|
28.3
x
|
30.8
x
|
27.7
x
|
25
x
|
FCF Yield
|
4.63%
|
3.5%
|
2.69%
|
2.86%
|
3.53%
|
3.25%
|
3.61%
|
3.99%
|
Price to Book
|
4.44
x
|
5.49
x
|
7.8
x
|
6.48
x
|
8.02
x
|
9.14
x
|
8.13
x
|
7.14
x
|
Nbr of stocks (in thousands)
|
238,317
|
240,125
|
237,540
|
230,307
|
227,557
|
227,072
|
-
|
-
|
Reference price
2 |
132.9
|
145.2
|
202.0
|
168.1
|
243.9
|
304.5
|
304.5
|
304.5
|
Announcement Date
|
29/01/20
|
05/02/21
|
31/01/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,599
|
12,455
|
14,136
|
15,992
|
17,678
|
19,008
|
20,203
|
21,515
|
EBITDA
1 |
2,620
|
1,918
|
2,364
|
2,694
|
3,184
|
3,548
|
3,845
|
4,173
|
EBIT
1 |
2,234
|
1,641
|
2,069
|
2,379
|
2,888
|
3,196
|
3,476
|
3,780
|
Operating Margin
|
13.46%
|
13.17%
|
14.63%
|
14.88%
|
16.34%
|
16.82%
|
17.2%
|
17.57%
|
Earnings before Tax (EBT)
1 |
1,742
|
1,288
|
1,791
|
2,172
|
2,567
|
2,941
|
3,231
|
3,639
|
Net income
1 |
1,411
|
854.9
|
1,444
|
1,756
|
2,024
|
2,325
|
2,552
|
2,836
|
Net margin
|
8.5%
|
6.86%
|
10.21%
|
10.98%
|
11.45%
|
12.23%
|
12.63%
|
13.18%
|
EPS
2 |
5.770
|
3.520
|
5.960
|
7.570
|
8.890
|
10.22
|
11.33
|
12.78
|
Free Cash Flow
1 |
1,665
|
1,289
|
1,365
|
1,212
|
2,089
|
2,347
|
2,577
|
2,841
|
FCF margin
|
10.03%
|
10.35%
|
9.66%
|
7.58%
|
11.82%
|
12.35%
|
12.75%
|
13.21%
|
FCF Conversion (EBITDA)
|
63.56%
|
67.18%
|
57.76%
|
45%
|
65.6%
|
66.16%
|
67.02%
|
68.08%
|
FCF Conversion (Net income)
|
118.04%
|
150.75%
|
94.55%
|
69.01%
|
103.21%
|
100.96%
|
100.96%
|
100.2%
|
Dividend per Share
2 |
2.120
|
2.120
|
2.360
|
2.680
|
-
|
3.116
|
3.311
|
3.591
|
Announcement Date
|
29/01/20
|
05/02/21
|
31/01/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
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 |
3,720
|
3,569
|
3,356
|
4,190
|
4,372
|
4,074
|
3,666
|
4,705
|
4,883
|
4,424
|
3,994
|
5,057
|
5,213
|
4,759
|
4,260
|
EBITDA
1 |
670.2
|
525.4
|
461.5
|
785.5
|
809.1
|
637.8
|
542.4
|
926.8
|
954.4
|
760.7
|
621.7
|
1,018
|
1,055
|
854.5
|
659.8
|
EBIT
1 |
597.7
|
446.9
|
384.9
|
707.3
|
728.8
|
558.1
|
472.4
|
848.5
|
879.2
|
688.4
|
541.1
|
933.9
|
963.7
|
764.7
|
596.1
|
Operating Margin
|
16.07%
|
12.52%
|
11.47%
|
16.88%
|
16.67%
|
13.7%
|
12.89%
|
18.04%
|
18.01%
|
15.56%
|
13.55%
|
18.47%
|
18.49%
|
16.07%
|
13.99%
|
Earnings before Tax (EBT)
1 |
518.8
|
394.6
|
331.5
|
653.1
|
665
|
522.4
|
389.8
|
766.4
|
796.3
|
614.8
|
479.6
|
864.8
|
888.6
|
698.7
|
548.9
|
Net income
1 |
419
|
325.8
|
260.2
|
509.3
|
547.9
|
439.1
|
307.1
|
586.2
|
626.3
|
504.3
|
377.5
|
686
|
706.1
|
554.1
|
432.4
|
Net margin
|
11.26%
|
9.13%
|
7.75%
|
12.15%
|
12.53%
|
10.78%
|
8.38%
|
12.46%
|
12.83%
|
11.4%
|
9.45%
|
13.56%
|
13.55%
|
11.64%
|
10.15%
|
EPS
2 |
1.730
|
1.350
|
1.130
|
2.160
|
2.380
|
1.910
|
1.350
|
2.570
|
2.740
|
2.230
|
1.644
|
3.000
|
3.108
|
2.449
|
1.916
|
Dividend per Share
2 |
0.5900
|
0.5900
|
0.6700
|
0.6700
|
0.6700
|
0.6700
|
0.7500
|
-
|
0.7500
|
-
|
0.7498
|
0.7818
|
0.7821
|
0.7817
|
0.8825
|
Announcement Date
|
03/11/21
|
31/01/22
|
04/05/22
|
03/08/22
|
02/11/22
|
02/02/23
|
03/05/23
|
02/08/23
|
01/11/23
|
01/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,270
|
1,982
|
2,683
|
3,616
|
3,685
|
3,173
|
2,281
|
2,004
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.63
x
|
1.033
x
|
1.135
x
|
1.342
x
|
1.157
x
|
0.8943
x
|
0.5933
x
|
0.4801
x
|
Free Cash Flow
1 |
1,665
|
1,289
|
1,365
|
1,212
|
2,089
|
2,347
|
2,577
|
2,841
|
ROE (net income / shareholders' equity)
|
19.6%
|
15.8%
|
22.7%
|
28.4%
|
30.8%
|
31.7%
|
31.9%
|
30.7%
|
ROA (Net income/ Total Assets)
|
7.35%
|
5.61%
|
7.97%
|
9.72%
|
10.8%
|
11.8%
|
12.3%
|
12.7%
|
Assets
1 |
19,203
|
15,249
|
18,109
|
18,071
|
18,737
|
19,671
|
20,707
|
22,365
|
Book Value Per Share
2 |
29.90
|
26.40
|
25.90
|
25.90
|
30.40
|
33.30
|
37.50
|
42.70
|
Cash Flow per Share
2 |
7.850
|
5.900
|
6.550
|
6.400
|
10.40
|
12.20
|
13.30
|
15.10
|
Capex
1 |
254
|
146
|
223
|
291
|
301
|
333
|
345
|
378
|
Capex / Sales
|
1.53%
|
1.17%
|
1.58%
|
1.82%
|
1.7%
|
1.75%
|
1.71%
|
1.76%
|
Announcement Date
|
29/01/20
|
05/02/21
|
31/01/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Last Close Price
304.5
USD Average target price
290.5
USD Spread / Average Target -4.61% Consensus |