Market Closed -
Nyse
01:30:02 03/05/2024 am IST
|
5-day change
|
1st Jan Change
|
124.5
USD
|
+0.75%
|
|
-0.92%
|
+10.77%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
26,588
|
27,747
|
33,868
|
26,730
|
28,107
|
31,202
|
-
|
-
|
Enterprise Value (EV)
1 |
26,588
|
27,747
|
33,868
|
26,730
|
28,107
|
31,202
|
31,202
|
31,202
|
P/E ratio
|
9.34
x
|
25.2
x
|
6.48
x
|
-
|
9.98
x
|
12.5
x
|
9.46
x
|
8.23
x
|
Yield
|
1.98%
|
1.94%
|
1.63%
|
2.35%
|
2.4%
|
2.28%
|
2.34%
|
2.4%
|
Capitalization / Revenue
|
2.32
x
|
2.5
x
|
2.8
x
|
-
|
1.77
x
|
1.86
x
|
1.87
x
|
1.79
x
|
EV / Revenue
|
2.32
x
|
2.5
x
|
2.8
x
|
-
|
1.77
x
|
1.86
x
|
1.87
x
|
1.79
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.22
x
|
2.55
x
|
2.49
x
|
1.79
x
|
1.9
x
|
1.92
x
|
1.71
x
|
1.64
x
|
Nbr of stocks (in thousands)
|
3,13,468
|
3,06,496
|
2,93,076
|
2,73,226
|
2,50,058
|
2,50,599
|
-
|
-
|
Reference price
2 |
84.82
|
90.53
|
115.6
|
97.83
|
112.4
|
124.5
|
124.5
|
124.5
|
Announcement Date
|
23/01/20
|
20/01/21
|
19/01/22
|
18/01/23
|
17/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,459
|
11,088
|
12,087
|
-
|
15,860
|
16,807
|
16,677
|
17,450
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,066
|
6,569
|
7,282
|
-
|
9,844
|
9,639
|
9,877
|
9,183
|
Operating Margin
|
61.66%
|
59.24%
|
60.25%
|
-
|
62.07%
|
57.35%
|
59.23%
|
52.62%
|
Earnings before Tax (EBT)
1 |
3,835
|
1,435
|
7,064
|
-
|
3,826
|
3,389
|
4,358
|
4,834
|
Net income
1 |
2,905
|
1,098
|
5,400
|
-
|
2,859
|
2,495
|
3,284
|
3,707
|
Net margin
|
25.35%
|
9.9%
|
44.68%
|
-
|
18.03%
|
14.84%
|
19.69%
|
21.24%
|
EPS
2 |
9.080
|
3.590
|
17.83
|
-
|
11.26
|
9.943
|
13.16
|
15.12
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.680
|
1.760
|
1.880
|
2.300
|
2.700
|
2.835
|
2.909
|
2.987
|
Announcement Date
|
23/01/20
|
20/01/21
|
19/01/22
|
18/01/23
|
17/01/24
|
-
|
-
|
-
|
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 |
2,777
|
2,936
|
2,902
|
3,224
|
3,479
|
-
|
3,753
|
3,878
|
4,044
|
4,196
|
4,210
|
4,169
|
4,320
|
4,222
|
4,098
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,587
|
1,624
|
1,772
|
2,001
|
2,091
|
-
|
2,370
|
2,474
|
2,590
|
2,421
|
1,901
|
2,643
|
2,644
|
2,570
|
2,602
|
Operating Margin
|
57.15%
|
55.31%
|
61.06%
|
62.07%
|
60.1%
|
-
|
63.15%
|
63.8%
|
64.05%
|
57.7%
|
45.15%
|
63.39%
|
61.21%
|
60.86%
|
63.5%
|
Earnings before Tax (EBT)
1 |
1,402
|
1,361
|
1,618
|
1,452
|
1,318
|
-
|
1,268
|
1,169
|
888
|
512
|
404
|
922.4
|
998.7
|
872.9
|
1,008
|
Net income
1 |
1,055
|
1,062
|
1,205
|
1,105
|
967
|
-
|
939
|
895
|
647
|
386
|
274
|
701.5
|
725.7
|
672.7
|
728.7
|
Net margin
|
37.99%
|
36.17%
|
41.52%
|
34.27%
|
27.8%
|
-
|
25.02%
|
23.08%
|
16%
|
9.2%
|
6.51%
|
16.83%
|
16.8%
|
15.93%
|
17.78%
|
EPS
2 |
3.540
|
3.640
|
4.220
|
3.960
|
3.540
|
-
|
3.580
|
3.540
|
2.590
|
1.540
|
1.100
|
2.849
|
2.929
|
2.699
|
3.042
|
Dividend per Share
2 |
0.5000
|
0.5000
|
0.5000
|
0.6000
|
0.6000
|
0.6000
|
0.6000
|
0.7000
|
0.7000
|
0.7000
|
0.7000
|
0.7000
|
0.7078
|
0.7078
|
0.7140
|
Announcement Date
|
20/10/21
|
19/01/22
|
27/04/22
|
20/07/22
|
24/10/22
|
18/01/23
|
19/04/23
|
19/07/23
|
18/10/23
|
17/01/24
|
17/04/24
|
-
|
-
|
-
|
-
|
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)
|
25.3%
|
11.3%
|
44.5%
|
31%
|
21%
|
17.2%
|
18.8%
|
18.7%
|
ROA (Net income/ Total Assets)
|
2.6%
|
0.99%
|
4.84%
|
3.56%
|
2.02%
|
1.7%
|
2.11%
|
2.15%
|
Assets
1 |
1,11,774
|
1,10,909
|
1,11,566
|
-
|
1,41,612
|
1,46,785
|
1,55,582
|
1,72,401
|
Book Value Per Share
2 |
38.20
|
35.50
|
46.50
|
54.60
|
59.30
|
64.90
|
72.60
|
76.00
|
Cash Flow per Share
|
19.40
|
20.20
|
20.10
|
25.70
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
23/01/20
|
20/01/21
|
19/01/22
|
18/01/23
|
17/01/24
|
-
|
-
|
-
|
Last Close Price
124.5
USD Average target price
135.8
USD Spread / Average Target +9.04% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.77% | 31.2B | | +12.67% | 550B | | +9.53% | 288B | | +12.04% | 249B | | +21.56% | 210B | | +17.11% | 171B | | +11.40% | 167B | | -11.10% | 140B | | +1.30% | 140B | | +3.07% | 126B |
Other Banks
|