Real-time Estimate
Tradegate
08:47:01 28/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
91.38
EUR
|
-0.29%
|
|
+0.98%
|
+27.97%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
58,999
|
73,297
|
71,929
|
65,807
|
65,631
|
80,543
|
-
|
-
|
Enterprise Value (EV)
1 |
65,963
|
80,010
|
78,342
|
73,798
|
73,214
|
87,930
|
87,514
|
87,187
|
P/E ratio
|
25
x
|
27.2
x
|
33.5
x
|
37
x
|
28.8
x
|
28
x
|
25.4
x
|
23.1
x
|
Yield
|
2.48%
|
2.05%
|
2.1%
|
2.36%
|
2.4%
|
2.02%
|
2.13%
|
2.23%
|
Capitalization / Revenue
|
3.76
x
|
4.45
x
|
4.13
x
|
3.66
x
|
3.37
x
|
3.98
x
|
3.83
x
|
3.67
x
|
EV / Revenue
|
4.2
x
|
4.86
x
|
4.5
x
|
4.11
x
|
3.76
x
|
4.35
x
|
4.16
x
|
3.97
x
|
EV / EBITDA
|
15.7
x
|
18.1
x
|
17.7
x
|
17.5
x
|
15.9
x
|
17.6
x
|
16.5
x
|
15.4
x
|
EV / FCF
|
23.6
x
|
24.2
x
|
28.4
x
|
39.7
x
|
24.1
x
|
26.3
x
|
25.3
x
|
23.2
x
|
FCF Yield
|
4.24%
|
4.14%
|
3.52%
|
2.52%
|
4.15%
|
3.81%
|
3.96%
|
4.31%
|
Price to Book
|
505
x
|
98.3
x
|
118
x
|
164
x
|
108
x
|
111
x
|
58.9
x
|
32.3
x
|
Nbr of stocks (in thousands)
|
8,57,044
|
8,57,169
|
8,42,849
|
8,35,214
|
8,23,372
|
8,20,441
|
-
|
-
|
Reference price
2 |
68.84
|
85.51
|
85.34
|
78.79
|
79.71
|
98.17
|
98.17
|
98.17
|
Announcement Date
|
31/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
15,693
|
16,471
|
17,421
|
17,967
|
19,457
|
20,217
|
21,048
|
21,957
|
EBITDA
1 |
4,192
|
4,414
|
4,433
|
4,226
|
4,603
|
5,000
|
5,313
|
5,654
|
EBIT
1 |
3,673
|
3,875
|
3,877
|
3,681
|
4,036
|
4,382
|
4,679
|
5,016
|
Operating Margin
|
23.41%
|
23.53%
|
22.25%
|
20.49%
|
20.74%
|
21.67%
|
22.23%
|
22.84%
|
Earnings before Tax (EBT)
1 |
3,301
|
3,647
|
3,087
|
2,660
|
3,392
|
4,036
|
4,379
|
4,727
|
Net income
1 |
2,367
|
2,695
|
2,166
|
1,785
|
2,300
|
2,888
|
3,147
|
3,406
|
Net margin
|
15.08%
|
16.36%
|
12.43%
|
9.93%
|
11.82%
|
14.29%
|
14.95%
|
15.51%
|
EPS
2 |
2.750
|
3.140
|
2.550
|
2.130
|
2.770
|
3.511
|
3.871
|
4.242
|
Free Cash Flow
1 |
2,798
|
3,309
|
2,758
|
1,860
|
3,040
|
3,349
|
3,464
|
3,757
|
FCF margin
|
17.83%
|
20.09%
|
15.83%
|
10.35%
|
15.62%
|
16.56%
|
16.46%
|
17.11%
|
FCF Conversion (EBITDA)
|
66.75%
|
74.97%
|
62.22%
|
44.01%
|
66.04%
|
66.97%
|
65.2%
|
66.45%
|
FCF Conversion (Net income)
|
118.21%
|
122.78%
|
127.33%
|
104.2%
|
132.17%
|
115.93%
|
110.08%
|
110.3%
|
Dividend per Share
2 |
1.710
|
1.750
|
1.790
|
1.860
|
1.910
|
1.987
|
2.086
|
2.187
|
Announcement Date
|
31/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
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 |
4,403
|
4,399
|
4,484
|
4,455
|
4,629
|
4,770
|
4,822
|
4,915
|
4,950
|
5,065
|
5,013
|
5,035
|
5,097
|
5,230
|
5,196
|
EBITDA
1 |
1,078
|
1,061
|
1,035
|
1,054
|
1,076
|
1,067
|
1,137
|
1,175
|
1,224
|
1,233
|
1,232
|
1,238
|
1,285
|
1,296
|
1,307
|
EBIT
1 |
936
|
923
|
897
|
920
|
941
|
939
|
992
|
1,031
|
1,074
|
1,083
|
1,078
|
1,088
|
1,134
|
1,144
|
1,143
|
Operating Margin
|
21.26%
|
20.98%
|
20%
|
20.65%
|
20.33%
|
19.69%
|
20.57%
|
20.98%
|
21.7%
|
21.38%
|
21.5%
|
21.61%
|
22.24%
|
21.87%
|
22%
|
Earnings before Tax (EBT)
1 |
324
|
795
|
841
|
892
|
132
|
561
|
887
|
956
|
988
|
967
|
998.4
|
1,016
|
1,057
|
1,052
|
1,060
|
Net income
1 |
148
|
559
|
603
|
618
|
5
|
372
|
502
|
708
|
718
|
683
|
714.8
|
722.1
|
754.9
|
746.9
|
766.2
|
Net margin
|
3.36%
|
12.71%
|
13.45%
|
13.87%
|
0.11%
|
7.8%
|
10.41%
|
14.4%
|
14.51%
|
13.48%
|
14.26%
|
14.34%
|
14.81%
|
14.28%
|
14.75%
|
EPS
2 |
0.1800
|
0.6600
|
0.7200
|
0.7400
|
0.0100
|
0.4500
|
0.6000
|
0.8600
|
0.8700
|
0.8300
|
0.8682
|
0.8809
|
0.9209
|
0.9167
|
0.9400
|
Dividend per Share
2 |
0.4500
|
0.4500
|
0.4700
|
0.4700
|
0.4700
|
0.4800
|
0.4800
|
0.4800
|
0.4800
|
-
|
0.4983
|
0.5017
|
0.5033
|
0.5000
|
0.5225
|
Announcement Date
|
28/01/22
|
29/04/22
|
29/07/22
|
28/10/22
|
27/01/23
|
28/04/23
|
28/07/23
|
27/10/23
|
26/01/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
6,964
|
6,713
|
6,413
|
7,991
|
7,583
|
7,387
|
6,971
|
6,644
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.661
x
|
1.521
x
|
1.447
x
|
1.891
x
|
1.647
x
|
1.477
x
|
1.312
x
|
1.175
x
|
Free Cash Flow
1 |
2,798
|
3,309
|
2,758
|
1,860
|
3,040
|
3,349
|
3,464
|
3,757
|
ROE (net income / shareholders' equity)
|
646%
|
627%
|
402%
|
494%
|
957%
|
282%
|
217%
|
151%
|
ROA (Net income/ Total Assets)
|
17.9%
|
17%
|
17.6%
|
11.6%
|
14.3%
|
17.5%
|
18.1%
|
18.6%
|
Assets
1 |
13,191
|
15,853
|
12,332
|
15,386
|
16,061
|
16,527
|
17,367
|
18,339
|
Book Value Per Share
2 |
0.1400
|
0.8700
|
0.7200
|
0.4800
|
0.7400
|
0.8800
|
1.670
|
3.040
|
Cash Flow per Share
2 |
3.640
|
4.330
|
3.920
|
3.050
|
4.520
|
4.520
|
4.790
|
5.240
|
Capex
1 |
335
|
410
|
567
|
696
|
705
|
662
|
700
|
739
|
Capex / Sales
|
2.13%
|
2.49%
|
3.25%
|
3.87%
|
3.62%
|
3.27%
|
3.33%
|
3.37%
|
Announcement Date
|
31/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
Last Close Price
98.17
USD Average target price
98.44
USD Spread / Average Target +0.28% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.30% | 39TCr | | +14.29% | 14TCr | | -7.06% | 6.93TCr | | -27.93% | 3.98TCr | | -13.96% | 3.53TCr | | +0.55% | 3.32TCr | | +8.40% | 1.79TCr | | +21.63% | 1.67TCr | | +7.81% | 1.27TCr |
Other Personal Products
|