Market Closed -
Nyse
01:30:02 03/05/2024 am IST
|
5-day change
|
1st Jan Change
|
33.57
USD
|
+0.27%
|
|
+7.08%
|
+10.25%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
22,389
|
27,533
|
31,772
|
27,015
|
25,979
|
27,420
|
-
|
-
|
Enterprise Value (EV)
1 |
27,695
|
32,857
|
36,668
|
32,255
|
31,726
|
33,257
|
33,151
|
32,641
|
P/E ratio
|
27.2
x
|
66.7
x
|
29.1
x
|
20.7
x
|
44.8
x
|
24.3
x
|
17.6
x
|
17.3
x
|
Yield
|
2.75%
|
2.44%
|
2.58%
|
-
|
-
|
3.45%
|
3.65%
|
3.78%
|
Capitalization / Revenue
|
1.92
x
|
2.4
x
|
2.25
x
|
1.82
x
|
1.91
x
|
1.97
x
|
1.88
x
|
1.82
x
|
EV / Revenue
|
2.38
x
|
2.87
x
|
2.6
x
|
2.18
x
|
2.34
x
|
2.39
x
|
2.27
x
|
2.16
x
|
EV / EBITDA
|
8.22
x
|
10.5
x
|
9.61
x
|
8.18
x
|
9.09
x
|
8.55
x
|
7.71
x
|
6.93
x
|
EV / FCF
|
523
x
|
34.7
x
|
20.4
x
|
31.9
x
|
36.1
x
|
30.3
x
|
24.8
x
|
15.9
x
|
FCF Yield
|
0.19%
|
2.89%
|
4.91%
|
3.13%
|
2.77%
|
3.31%
|
4.04%
|
6.31%
|
Price to Book
|
1.72
x
|
2.08
x
|
2.51
x
|
2.19
x
|
2.24
x
|
2.48
x
|
2.4
x
|
2.31
x
|
Nbr of stocks (in thousands)
|
7,69,110
|
7,64,811
|
8,53,408
|
8,45,811
|
8,53,182
|
8,19,000
|
-
|
-
|
Reference price
2 |
29.11
|
36.00
|
37.23
|
31.94
|
30.45
|
33.48
|
33.48
|
33.48
|
Announcement Date
|
29/01/20
|
27/01/21
|
26/01/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,656
|
11,452
|
14,120
|
14,805
|
13,580
|
13,919
|
14,608
|
15,102
|
EBITDA
1 |
3,371
|
3,132
|
3,814
|
3,942
|
3,490
|
3,888
|
4,301
|
4,707
|
EBIT
1 |
1,981
|
1,733
|
2,462
|
2,490
|
2,243
|
2,455
|
2,752
|
2,840
|
Operating Margin
|
17%
|
15.13%
|
17.44%
|
16.82%
|
16.52%
|
17.64%
|
18.84%
|
18.81%
|
Earnings before Tax (EBT)
1 |
1,216
|
623
|
2,397
|
1,797
|
816
|
1,425
|
2,033
|
2,224
|
Net income
1 |
960
|
512
|
1,906
|
1,316
|
581
|
1,387
|
1,753
|
1,818
|
Net margin
|
8.24%
|
4.47%
|
13.5%
|
8.89%
|
4.28%
|
9.97%
|
12%
|
12.04%
|
EPS
2 |
1.070
|
0.5400
|
1.280
|
1.540
|
0.6800
|
1.380
|
1.901
|
1.933
|
Free Cash Flow
1 |
53
|
948
|
1,800
|
1,011
|
880
|
1,099
|
1,338
|
2,059
|
FCF margin
|
0.45%
|
8.28%
|
12.75%
|
6.83%
|
6.48%
|
7.9%
|
9.16%
|
13.63%
|
FCF Conversion (EBITDA)
|
1.57%
|
30.27%
|
47.19%
|
25.65%
|
25.21%
|
28.27%
|
31.1%
|
43.74%
|
FCF Conversion (Net income)
|
5.52%
|
185.16%
|
94.44%
|
76.82%
|
151.46%
|
79.24%
|
76.32%
|
113.26%
|
Dividend per Share
2 |
0.8000
|
0.8800
|
0.9600
|
-
|
-
|
1.154
|
1.221
|
1.265
|
Announcement Date
|
29/01/20
|
27/01/21
|
26/01/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
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 |
3,639
|
3,714
|
3,744
|
3,762
|
3,666
|
3,633
|
3,367
|
3,482
|
3,459
|
3,272
|
3,258
|
3,405
|
3,609
|
3,630
|
3,481
|
EBITDA
1 |
1,029
|
950
|
1,001
|
1,051
|
945
|
853
|
833
|
921
|
887
|
849
|
841
|
892.8
|
1,026
|
1,042
|
937.3
|
EBIT
1 |
690
|
603
|
659
|
706
|
618
|
507
|
523
|
609
|
577
|
534
|
504
|
571.2
|
680.3
|
697.9
|
609.4
|
Operating Margin
|
18.96%
|
16.24%
|
17.6%
|
18.77%
|
16.86%
|
13.96%
|
15.53%
|
17.49%
|
16.68%
|
16.32%
|
15.47%
|
16.77%
|
18.85%
|
19.22%
|
17.51%
|
Earnings before Tax (EBT)
1 |
480
|
576
|
761
|
750
|
260
|
4
|
228
|
409
|
217
|
-38
|
296
|
241.1
|
317.8
|
300.8
|
-
|
Net income
1 |
371
|
487
|
581
|
563
|
208
|
-36
|
176
|
281
|
164
|
-40
|
209
|
344.3
|
408.9
|
418.6
|
381.1
|
Net margin
|
10.2%
|
13.11%
|
15.52%
|
14.97%
|
5.67%
|
-0.99%
|
5.23%
|
8.07%
|
4.74%
|
-1.22%
|
6.41%
|
10.11%
|
11.33%
|
11.53%
|
10.95%
|
EPS
2 |
0.4300
|
0.5600
|
0.6800
|
0.6600
|
0.2400
|
-0.0400
|
0.2000
|
0.3300
|
0.1900
|
-0.0500
|
0.2400
|
0.3580
|
0.4337
|
0.4432
|
0.4494
|
Dividend per Share
2 |
0.2400
|
0.2400
|
0.2700
|
0.2700
|
0.2700
|
-
|
0.2800
|
0.2800
|
-
|
-
|
0.2817
|
0.2817
|
0.2817
|
0.2817
|
0.3080
|
Announcement Date
|
26/10/21
|
26/01/22
|
26/04/22
|
26/07/22
|
25/10/22
|
31/01/23
|
25/04/23
|
25/07/23
|
24/10/23
|
30/01/24
|
30/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,306
|
5,324
|
4,896
|
5,240
|
5,747
|
5,837
|
5,731
|
5,220
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.574
x
|
1.7
x
|
1.284
x
|
1.329
x
|
1.647
x
|
1.501
x
|
1.332
x
|
1.109
x
|
Free Cash Flow
1 |
53
|
948
|
1,800
|
1,011
|
880
|
1,099
|
1,338
|
2,059
|
ROE (net income / shareholders' equity)
|
11.8%
|
9.46%
|
14.9%
|
14.7%
|
12.4%
|
13.3%
|
15%
|
15.3%
|
ROA (Net income/ Total Assets)
|
5.6%
|
4.15%
|
6.26%
|
6.02%
|
5.04%
|
3.98%
|
5.56%
|
5.93%
|
Assets
1 |
17,157
|
12,349
|
30,459
|
21,859
|
11,517
|
34,854
|
31,517
|
30,652
|
Book Value Per Share
2 |
16.90
|
17.30
|
14.90
|
14.60
|
13.60
|
13.50
|
14.00
|
14.50
|
Cash Flow per Share
2 |
2.260
|
2.820
|
4.040
|
3.050
|
2.360
|
2.580
|
3.380
|
3.930
|
Capex
1 |
1,978
|
1,377
|
1,637
|
1,604
|
1,390
|
1,158
|
1,315
|
1,424
|
Capex / Sales
|
16.97%
|
12.02%
|
11.59%
|
10.83%
|
10.24%
|
8.32%
|
9%
|
9.43%
|
Announcement Date
|
29/01/20
|
27/01/21
|
26/01/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Last Close Price
33.48
USD Average target price
35.67
USD Spread / Average Target +6.53% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.25% | 27.42B | | +11.16% | 12.11B | | +6.60% | 7.37B | | +0.83% | 4.31B | | -8.23% | 4.27B | | +20.00% | 4.01B | | -0.35% | 3.97B | | -17.27% | 3.81B | | -23.66% | 2.76B | | -22.72% | 1.75B |
Display Screens
|