Delayed
Nyse
|
5-day change
|
1st Jan Change
|
- USD
|
-.--%
|
|
+0.08%
|
-2.50%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
75,525
|
64,615
|
78,158
|
57,091
|
49,239
|
51,985
|
-
|
-
|
Enterprise Value (EV)
1 |
75,525
|
64,615
|
78,158
|
57,091
|
49,239
|
51,985
|
51,985
|
51,985
|
P/E ratio
|
15.2
x
|
15.6
x
|
13.1
x
|
9.71
x
|
-34.2
x
|
12.2
x
|
9.74
x
|
8.31
x
|
Yield
|
3.04%
|
3.76%
|
3.18%
|
4.65%
|
5.63%
|
5.41%
|
5.51%
|
5.62%
|
Capitalization / Revenue
|
5.96
x
|
2.83
x
|
3.49
x
|
2.46
x
|
2.09
x
|
2.63
x
|
2.52
x
|
2.39
x
|
EV / Revenue
|
5.96
x
|
2.83
x
|
3.49
x
|
2.46
x
|
2.09
x
|
2.63
x
|
2.52
x
|
2.39
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.23
x
|
1.03
x
|
1.24
x
|
1.06
x
|
0.94
x
|
0.87
x
|
0.82
x
|
0.76
x
|
Nbr of stocks (in thousands)
|
1,341,000
|
1,348,118
|
1,334,892
|
1,326,766
|
1,333,668
|
1,338,096
|
-
|
-
|
Reference price
2 |
56.32
|
47.93
|
58.55
|
43.03
|
36.92
|
38.85
|
38.85
|
38.85
|
Announcement Date
|
30/01/20
|
21/01/21
|
18/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12,664
|
22,830
|
22,400
|
23,177
|
23,610
|
19,730
|
20,657
|
21,738
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
5,276
|
9,210
|
7,180
|
8,585
|
8,609
|
8,004
|
8,532
|
9,604
|
Operating Margin
|
41.66%
|
40.34%
|
32.05%
|
37.04%
|
36.46%
|
40.57%
|
41.3%
|
44.18%
|
Earnings before Tax (EBT)
1 |
4,019
|
5,473
|
7,993
|
7,669
|
-185
|
5,727
|
6,777
|
7,931
|
Net income
1 |
3,028
|
4,184
|
6,000
|
5,900
|
-1,452
|
4,248
|
5,177
|
6,094
|
Net margin
|
23.91%
|
18.33%
|
26.79%
|
25.46%
|
-6.15%
|
21.53%
|
25.06%
|
28.04%
|
EPS
2 |
3.710
|
3.080
|
4.470
|
4.430
|
-1.080
|
3.176
|
3.989
|
4.675
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.710
|
1.800
|
1.860
|
2.000
|
2.080
|
2.102
|
2.139
|
2.184
|
Announcement Date
|
30/01/20
|
21/01/21
|
18/01/22
|
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 |
5,600
|
5,351
|
5,683
|
5,885
|
6,258
|
6,153
|
5,972
|
5,729
|
5,756
|
4,871
|
4,754
|
5,033
|
5,044
|
5,024
|
5,114
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,866
|
1,651
|
2,075
|
2,247
|
2,536
|
2,411
|
2,170
|
1,925
|
1,941
|
2,132
|
1,988
|
2,080
|
2,110
|
2,095
|
2,051
|
Operating Margin
|
33.32%
|
30.85%
|
36.51%
|
38.18%
|
40.52%
|
39.18%
|
36.34%
|
33.6%
|
33.72%
|
43.77%
|
41.83%
|
41.33%
|
41.83%
|
41.7%
|
40.11%
|
Earnings before Tax (EBT)
1 |
1,969
|
1,746
|
1,904
|
2,000
|
2,019
|
1,909
|
1,632
|
1,428
|
-5,154
|
1,365
|
1,278
|
1,531
|
1,550
|
1,579
|
1,629
|
Net income
1 |
1,500
|
1,300
|
1,454
|
1,536
|
1,610
|
1,410
|
1,234
|
1,071
|
-5,167
|
1,091
|
942.1
|
1,155
|
1,190
|
1,155
|
1,232
|
Net margin
|
26.79%
|
24.29%
|
25.59%
|
26.1%
|
25.73%
|
22.92%
|
20.66%
|
18.69%
|
-89.77%
|
22.4%
|
19.82%
|
22.94%
|
23.6%
|
23%
|
24.09%
|
EPS
2 |
1.130
|
0.9900
|
1.090
|
1.150
|
1.200
|
1.050
|
0.9200
|
0.8000
|
-3.850
|
0.8100
|
0.6148
|
0.8714
|
0.8994
|
0.8629
|
0.9443
|
Dividend per Share
2 |
0.4800
|
0.4800
|
0.4800
|
0.5200
|
0.5200
|
0.5200
|
0.5200
|
0.5200
|
0.5200
|
0.5200
|
0.5200
|
0.5271
|
0.5271
|
0.5233
|
0.5238
|
Announcement Date
|
18/01/22
|
19/04/22
|
19/07/22
|
18/10/22
|
19/01/23
|
20/04/23
|
20/07/23
|
19/10/23
|
18/01/24
|
22/04/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
9.87%
|
6.82%
|
9.7%
|
10.4%
|
-2.6%
|
8.09%
|
8.53%
|
9.45%
|
ROA (Net income/ Total Assets)
|
1.31%
|
0.9%
|
1.23%
|
1.15%
|
-0.19%
|
0.9%
|
0.99%
|
1.12%
|
Assets
1 |
231,145
|
464,889
|
487,805
|
513,043
|
764,211
|
474,423
|
523,736
|
544,149
|
Book Value Per Share
2 |
45.70
|
46.50
|
47.10
|
40.60
|
39.30
|
44.70
|
47.30
|
51.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/01/20
|
21/01/21
|
18/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
Last Close Price
38.85
USD Average target price
43.09
USD Spread / Average Target +10.91% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.91% | 581B | | +18.12% | 311B | | +21.47% | 263B | | +24.09% | 187B | | +29.19% | 175B | | +7.62% | 158B | | -1.49% | 154B | | +8.69% | 150B | | +13.94% | 142B |
Other Banks
|