Market Closed -
Nyse
01:30:02 27/04/2024 am IST
|
5-day change
|
1st Jan Change
|
236.1
USD
|
+0.43%
|
|
+1.92%
|
-13.78%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
48,888
|
65,796
|
56,694
|
51,619
|
62,957
|
52,481
|
-
|
-
|
Enterprise Value (EV)
1 |
49,799
|
68,450
|
58,530
|
55,962
|
71,314
|
63,835
|
66,678
|
68,095
|
P/E ratio
|
27.9
x
|
34.8
x
|
28.1
x
|
23.1
x
|
27.5
x
|
18.7
x
|
17.3
x
|
15.3
x
|
Yield
|
2.06%
|
1.74%
|
2.28%
|
2.73%
|
2.42%
|
3%
|
3.15%
|
3.32%
|
Capitalization / Revenue
|
5.48
x
|
7.43
x
|
5.49
x
|
4.06
x
|
5
x
|
4.15
x
|
3.86
x
|
3.52
x
|
EV / Revenue
|
5.58
x
|
7.73
x
|
5.67
x
|
4.41
x
|
5.66
x
|
5.04
x
|
4.91
x
|
4.57
x
|
EV / EBITDA
|
14.4
x
|
18.9
x
|
15.1
x
|
13.2
x
|
15.2
x
|
12.5
x
|
12
x
|
11.2
x
|
EV / FCF
|
50.8
x
|
90.6
x
|
67.2
x
|
229
x
|
-50.2
x
|
-54
x
|
-89.3
x
|
-331
x
|
FCF Yield
|
1.97%
|
1.1%
|
1.49%
|
0.44%
|
-1.99%
|
-1.85%
|
-1.12%
|
-0.3%
|
Price to Book
|
4.42
x
|
5.45
x
|
4.19
x
|
3.93
x
|
4.41
x
|
3.37
x
|
3.1
x
|
2.85
x
|
Nbr of stocks (in thousands)
|
2,20,355
|
2,20,894
|
2,21,365
|
2,21,799
|
2,22,149
|
2,22,301
|
-
|
-
|
Reference price
2 |
221.9
|
297.9
|
256.1
|
232.7
|
283.4
|
236.1
|
236.1
|
236.1
|
Announcement Date
|
07/11/19
|
11/11/20
|
04/11/21
|
03/11/22
|
07/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,919
|
8,856
|
10,323
|
12,699
|
12,600
|
12,655
|
13,584
|
14,907
|
EBITDA
1 |
3,468
|
3,620
|
3,883
|
4,247
|
4,702
|
5,094
|
5,566
|
6,089
|
EBIT
1 |
2,170
|
2,204
|
2,268
|
2,412
|
2,739
|
3,018
|
3,375
|
3,834
|
Operating Margin
|
24.33%
|
24.88%
|
21.97%
|
19%
|
21.74%
|
23.85%
|
24.85%
|
25.72%
|
Earnings before Tax (EBT)
1 |
2,290
|
2,424
|
2,507
|
2,755
|
2,882
|
3,486
|
3,833
|
4,282
|
Net income
1 |
1,760
|
1,901
|
2,029
|
2,244
|
2,293
|
2,793
|
3,054
|
3,443
|
Net margin
|
19.73%
|
21.46%
|
19.65%
|
17.67%
|
18.2%
|
22.07%
|
22.48%
|
23.1%
|
EPS
2 |
7.940
|
8.550
|
9.120
|
10.08
|
10.30
|
12.60
|
13.68
|
15.38
|
Free Cash Flow
1 |
980.2
|
755.7
|
871
|
244
|
-1,421
|
-1,182
|
-746.9
|
-206
|
FCF margin
|
10.99%
|
8.53%
|
8.44%
|
1.92%
|
-11.28%
|
-9.34%
|
-5.5%
|
-1.38%
|
FCF Conversion (EBITDA)
|
28.26%
|
20.88%
|
22.43%
|
5.75%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
55.69%
|
39.75%
|
42.93%
|
10.88%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
4.580
|
5.180
|
5.840
|
6.360
|
6.870
|
7.083
|
7.431
|
7.828
|
Announcement Date
|
07/11/19
|
11/11/20
|
04/11/21
|
03/11/22
|
07/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
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 |
2,841
|
2,994
|
2,945
|
3,189
|
3,570
|
3,175
|
3,200
|
3,034
|
3,191
|
2,997
|
3,058
|
3,172
|
3,383
|
3,247
|
3,263
|
EBITDA
1 |
1,041
|
1,003
|
1,019
|
1,081
|
1,145
|
1,084
|
1,151
|
1,208
|
1,259
|
1,174
|
1,172
|
1,340
|
1,400
|
1,360
|
1,356
|
EBIT
1 |
616.7
|
523
|
561.9
|
627.4
|
700.2
|
652
|
645.4
|
644.2
|
738.6
|
666.9
|
655.4
|
792.4
|
857.7
|
798
|
814.2
|
Operating Margin
|
21.71%
|
17.47%
|
19.08%
|
19.67%
|
19.61%
|
20.54%
|
20.17%
|
21.23%
|
23.14%
|
22.25%
|
21.44%
|
24.98%
|
25.35%
|
24.58%
|
24.95%
|
Earnings before Tax (EBT)
1 |
692.3
|
662.9
|
659.5
|
721.3
|
711
|
720.2
|
570.9
|
750.1
|
841.2
|
757
|
757.6
|
932.2
|
975.2
|
863
|
902.2
|
Net income
1 |
558.6
|
560.4
|
530.5
|
582.1
|
570.5
|
572.2
|
439.8
|
595.6
|
685.2
|
609.3
|
606.9
|
737.7
|
790.3
|
711.4
|
723
|
Net margin
|
19.66%
|
18.72%
|
18.01%
|
18.25%
|
15.98%
|
18.02%
|
13.74%
|
19.63%
|
21.47%
|
20.33%
|
19.85%
|
23.26%
|
23.36%
|
21.91%
|
22.16%
|
EPS
2 |
2.510
|
2.520
|
2.380
|
2.620
|
2.560
|
2.570
|
1.970
|
2.670
|
3.080
|
2.730
|
2.708
|
3.338
|
3.559
|
3.178
|
3.229
|
Dividend per Share
2 |
1.500
|
1.500
|
1.620
|
1.620
|
1.620
|
1.620
|
1.750
|
1.750
|
1.620
|
1.750
|
1.764
|
1.786
|
1.787
|
1.828
|
1.831
|
Announcement Date
|
04/11/21
|
04/02/22
|
05/05/22
|
04/08/22
|
03/11/22
|
02/02/23
|
09/05/23
|
03/08/23
|
07/11/23
|
05/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
911
|
2,655
|
1,836
|
4,343
|
8,357
|
11,354
|
14,197
|
15,614
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.2628
x
|
0.7334
x
|
0.4729
x
|
1.023
x
|
1.777
x
|
2.229
x
|
2.551
x
|
2.564
x
|
Free Cash Flow
1 |
980
|
756
|
871
|
244
|
-1,421
|
-1,182
|
-747
|
-206
|
ROE (net income / shareholders' equity)
|
16.1%
|
16.4%
|
15.8%
|
17.4%
|
18.7%
|
18%
|
18%
|
18.2%
|
ROA (Net income/ Total Assets)
|
9.23%
|
8.44%
|
7.8%
|
8.3%
|
8.66%
|
7.96%
|
7.73%
|
7.74%
|
Assets
1 |
19,068
|
22,519
|
26,014
|
27,027
|
26,478
|
35,109
|
39,498
|
44,480
|
Book Value Per Share
2 |
50.20
|
54.70
|
61.10
|
59.20
|
64.30
|
70.20
|
76.10
|
82.90
|
Cash Flow per Share
2 |
13.40
|
14.70
|
15.00
|
14.20
|
14.40
|
18.20
|
21.50
|
25.40
|
Capex
1 |
1,990
|
2,509
|
2,464
|
2,927
|
4,626
|
5,305
|
5,189
|
4,576
|
Capex / Sales
|
22.31%
|
28.33%
|
23.87%
|
23.05%
|
36.72%
|
41.92%
|
38.2%
|
30.7%
|
Announcement Date
|
07/11/19
|
11/11/20
|
04/11/21
|
03/11/22
|
07/11/23
|
-
|
-
|
-
|
Last Close Price
236.1
USD Average target price
269.6
USD Spread / Average Target +14.19% Consensus |
1st Jan change
|
Capi.
|
---|
| -13.78% | 52.48B | | +7.91% | 213B | | +20.42% | 12.5B | | +48.18% | 8.54B | | -1.75% | 3.9B | | +21.44% | 3.39B | | +25.90% | 3.39B | | -9.74% | 1.87B | | +6.68% | 1.71B | | -22.62% | 1.23B |
Industrial Gas
|