Market Closed -
Nyse
01:30:02 27/04/2024 am IST
|
5-day change
|
1st Jan Change
|
99.61
USD
|
+0.95%
|
|
+6.66%
|
+5.25%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
12,735
|
9,685
|
11,510
|
14,260
|
19,882
|
20,926
|
-
|
-
|
Enterprise Value (EV)
1 |
15,321
|
11,859
|
13,453
|
16,497
|
19,882
|
22,909
|
22,812
|
22,644
|
P/E ratio
|
20.1
x
|
19.6
x
|
15.1
x
|
13.8
x
|
17.4
x
|
16.1
x
|
14.4
x
|
13
x
|
Yield
|
4.19%
|
5.13%
|
4.6%
|
4.72%
|
-
|
3.83%
|
4.33%
|
4.44%
|
Capitalization / Revenue
|
1.25
x
|
1.1
x
|
1.22
x
|
1.16
x
|
1.38
x
|
1.35
x
|
1.24
x
|
1.18
x
|
EV / Revenue
|
1.5
x
|
1.35
x
|
1.42
x
|
1.34
x
|
1.38
x
|
1.48
x
|
1.35
x
|
1.27
x
|
EV / EBITDA
|
7.9
x
|
6.61
x
|
7.14
x
|
7.07
x
|
7.31
x
|
7.63
x
|
6.87
x
|
6.32
x
|
EV / FCF
|
11.4
x
|
10.1
x
|
14.3
x
|
18.9
x
|
-
|
23.3
x
|
18
x
|
16.4
x
|
FCF Yield
|
8.76%
|
9.94%
|
7.01%
|
5.29%
|
-
|
4.29%
|
5.57%
|
6.11%
|
Price to Book
|
2.45
x
|
1.67
x
|
1.95
x
|
2.06
x
|
-
|
2.61
x
|
2.32
x
|
2.13
x
|
Nbr of stocks (in thousands)
|
2,10,083
|
2,10,083
|
2,10,083
|
2,10,083
|
2,10,083
|
2,10,083
|
-
|
-
|
Reference price
2 |
60.62
|
46.10
|
54.79
|
67.88
|
94.64
|
99.61
|
99.61
|
99.61
|
Announcement Date
|
26/02/20
|
25/02/21
|
24/02/22
|
24/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,194
|
8,816
|
9,449
|
12,308
|
14,368
|
15,486
|
16,902
|
17,805
|
EBITDA
1 |
1,939
|
1,793
|
1,884
|
2,334
|
2,721
|
3,001
|
3,320
|
3,585
|
EBIT
1 |
1,325
|
1,212
|
1,329
|
1,674
|
2,004
|
2,177
|
2,425
|
2,613
|
Operating Margin
|
13%
|
13.75%
|
14.07%
|
13.6%
|
13.95%
|
14.06%
|
14.35%
|
14.67%
|
Earnings before Tax (EBT)
1 |
958.1
|
758.4
|
1,113
|
1,421
|
1,701
|
1,946
|
2,180
|
2,414
|
Net income
1 |
634.3
|
494.9
|
761.9
|
1,033
|
1,145
|
1,305
|
1,494
|
1,659
|
Net margin
|
6.22%
|
5.61%
|
8.06%
|
8.39%
|
7.97%
|
8.43%
|
8.84%
|
9.32%
|
EPS
2 |
3.019
|
2.356
|
3.627
|
4.918
|
5.452
|
6.180
|
6.924
|
7.666
|
Free Cash Flow
1 |
1,342
|
1,178
|
942.4
|
873.3
|
-
|
983.2
|
1,270
|
1,384
|
FCF margin
|
13.17%
|
13.37%
|
9.97%
|
7.1%
|
-
|
6.35%
|
7.52%
|
7.78%
|
FCF Conversion (EBITDA)
|
69.22%
|
65.72%
|
50.01%
|
37.41%
|
-
|
32.76%
|
38.27%
|
38.62%
|
FCF Conversion (Net income)
|
211.57%
|
238.1%
|
123.68%
|
84.52%
|
-
|
75.32%
|
85.02%
|
83.45%
|
Dividend per Share
2 |
2.540
|
2.367
|
2.519
|
3.201
|
-
|
3.813
|
4.309
|
4.419
|
Announcement Date
|
26/02/20
|
25/02/21
|
24/02/22
|
24/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
2,392
|
2,584
|
2,488
|
2,799
|
2,861
|
3,323
|
3,168
|
3,643
|
3,437
|
3,874
|
3,733
|
3,797
|
3,898
|
4,090
|
3,841
|
EBITDA
1 |
461.5
|
516.5
|
477.7
|
518
|
532.5
|
648.9
|
581.1
|
678.4
|
634.8
|
770.9
|
698.8
|
788.5
|
774.6
|
775.6
|
753.1
|
EBIT
1 |
320.7
|
377.3
|
332.7
|
373.7
|
367.6
|
489.3
|
426.6
|
507.8
|
450.6
|
567.1
|
504.1
|
571.4
|
550.6
|
588.8
|
560.4
|
Operating Margin
|
13.4%
|
14.6%
|
13.37%
|
13.35%
|
12.85%
|
14.72%
|
13.47%
|
13.94%
|
13.11%
|
14.64%
|
13.51%
|
15.05%
|
14.12%
|
14.39%
|
14.59%
|
Earnings before Tax (EBT)
1 |
256
|
342.1
|
217.5
|
343.5
|
334.3
|
434.7
|
335.1
|
410.7
|
425.7
|
496.5
|
439.1
|
543.6
|
497.1
|
497.5
|
500.3
|
Net income
1 |
169.3
|
281.8
|
140.7
|
226
|
219.2
|
387.8
|
216.3
|
292.1
|
294.2
|
316.1
|
292.9
|
366.2
|
334.7
|
327.2
|
331.5
|
Net margin
|
7.08%
|
10.9%
|
5.65%
|
8.07%
|
7.66%
|
11.67%
|
6.83%
|
8.02%
|
8.56%
|
8.16%
|
7.85%
|
9.64%
|
8.59%
|
8%
|
8.63%
|
EPS
2 |
0.8061
|
1.344
|
0.6693
|
1.075
|
1.043
|
1.846
|
1.030
|
1.391
|
1.400
|
1.505
|
1.394
|
1.542
|
1.303
|
1.542
|
1.336
|
Dividend per Share
2 |
-
|
2.519
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.034
|
-
|
2.021
|
-
|
Announcement Date
|
27/10/21
|
24/02/22
|
28/04/22
|
25/07/22
|
24/10/22
|
24/02/23
|
26/04/23
|
25/07/23
|
25/10/23
|
22/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,586
|
2,174
|
1,942
|
2,236
|
-
|
1,983
|
1,885
|
1,718
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.334
x
|
1.213
x
|
1.031
x
|
0.9581
x
|
-
|
0.6608
x
|
0.5679
x
|
0.4792
x
|
Free Cash Flow
1 |
1,342
|
1,178
|
942
|
873
|
-
|
983
|
1,270
|
1,384
|
ROE (net income / shareholders' equity)
|
9.76%
|
8.6%
|
13.2%
|
15.4%
|
-
|
16.7%
|
17.6%
|
17.8%
|
ROA (Net income/ Total Assets)
|
4.64%
|
3.96%
|
5.88%
|
6.93%
|
-
|
8.17%
|
8.47%
|
7.98%
|
Assets
1 |
13,672
|
12,506
|
12,967
|
14,916
|
-
|
15,980
|
17,646
|
20,799
|
Book Value Per Share
2 |
24.70
|
27.70
|
28.10
|
32.90
|
-
|
38.10
|
42.90
|
46.70
|
Cash Flow per Share
2 |
9.240
|
8.340
|
7.790
|
9.320
|
-
|
10.50
|
11.80
|
13.50
|
Capex
1 |
599
|
504
|
673
|
1,085
|
-
|
1,320
|
1,375
|
1,335
|
Capex / Sales
|
5.88%
|
5.72%
|
7.12%
|
8.82%
|
-
|
8.52%
|
8.14%
|
7.5%
|
Announcement Date
|
26/02/20
|
25/02/21
|
24/02/22
|
24/02/23
|
22/02/24
|
-
|
-
|
-
|
Last Close Price
99.61
USD Average target price
108.4
USD Spread / Average Target +8.87% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.25% | 20.93B | | +3.38% | 241B | | +11.79% | 33.07B | | -.--% | 12.72B | | +8.32% | 2.5B | | -3.18% | 1.73B | | +10.33% | 782M | | +36.79% | 186M |
Carbonated Soft Drinks
|