Market Closed -
Toronto S.E.
01:08:48 03/07/2024 am IST
|
5-day change
|
1st Jan Change
|
24.23
CAD
|
+0.12%
|
|
+3.95%
|
+11.20%
|
Fiscal Period: oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
22,733
|
21,482
|
34,608
|
31,221
|
29,165
|
37,166
|
-
|
-
|
Enterprise Value (EV)
1 |
22,733
|
21,482
|
34,608
|
31,221
|
29,165
|
37,166
|
37,166
|
37,166
|
P/E ratio
|
10.7
x
|
11.2
x
|
11.4
x
|
9.65
x
|
9.19
x
|
11
x
|
10.7
x
|
10.2
x
|
Yield
|
3.91%
|
4.44%
|
2.77%
|
3.86%
|
4.62%
|
3.96%
|
4.2%
|
4.54%
|
Capitalization / Revenue
|
2.97
x
|
2.61
x
|
3.8
x
|
3.14
x
|
2.74
x
|
3.27
x
|
3.11
x
|
2.84
x
|
EV / Revenue
|
2.97
x
|
2.61
x
|
3.8
x
|
3.14
x
|
2.74
x
|
3.27
x
|
3.11
x
|
2.84
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.84
x
|
1.6
x
|
2.14
x
|
1.68
x
|
1.42
x
|
1.69
x
|
1.56
x
|
1.46
x
|
Nbr of stocks (in thousands)
|
3,34,217
|
3,35,968
|
3,37,773
|
3,36,580
|
3,38,258
|
3,40,285
|
-
|
-
|
Reference price
2 |
68.02
|
63.94
|
102.5
|
92.76
|
86.22
|
109.2
|
109.2
|
109.2
|
Announcement Date
|
04/12/19
|
02/12/20
|
01/12/21
|
30/11/22
|
01/12/23
|
-
|
-
|
-
|
Fiscal Period: oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,666
|
8,216
|
9,116
|
9,934
|
10,658
|
11,370
|
11,958
|
13,071
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,131
|
3,382
|
4,074
|
4,704
|
5,018
|
5,326
|
5,598
|
6,040
|
Operating Margin
|
40.84%
|
41.16%
|
44.69%
|
47.35%
|
47.08%
|
46.84%
|
46.82%
|
46.21%
|
Earnings before Tax (EBT)
1 |
2,784
|
2,536
|
4,072
|
4,277
|
3,972
|
3,944
|
4,550
|
4,382
|
Net income
1 |
2,140
|
2,041
|
3,177
|
3,383
|
3,335
|
3,240
|
3,422
|
3,309
|
Net margin
|
27.92%
|
24.84%
|
34.85%
|
34.05%
|
31.29%
|
28.49%
|
28.62%
|
25.32%
|
EPS
2 |
6.340
|
5.700
|
8.960
|
9.610
|
9.380
|
9.921
|
10.23
|
10.71
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.660
|
2.840
|
2.840
|
3.580
|
3.980
|
4.324
|
4.592
|
4.963
|
Announcement Date
|
04/12/19
|
02/12/20
|
01/12/21
|
30/11/22
|
01/12/23
|
-
|
-
|
-
|
Fiscal Period: oktober |
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
|
2025 Q3
|
---|
Net sales
1 |
2,530
|
2,491
|
2,484
|
2,429
|
2,712
|
2,611
|
2,576
|
2,759
|
2,820
|
2,837
|
2,838
|
2,965
|
2,981
|
2,963
|
3,018
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,253
|
1,198
|
1,178
|
1,083
|
1,309
|
1,237
|
1,184
|
1,288
|
1,371
|
1,365
|
1,281
|
-
|
-
|
-
|
-
|
Operating Margin
|
49.53%
|
48.09%
|
47.42%
|
44.59%
|
48.27%
|
47.38%
|
45.96%
|
46.68%
|
48.62%
|
48.11%
|
45.14%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
1,255
|
1,195
|
1,121
|
901
|
1,093
|
1,152
|
1,098
|
872
|
1,251
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
932
|
894
|
826
|
738
|
881
|
847
|
839
|
768
|
885
|
-
|
871
|
886
|
835
|
829
|
819
|
Net margin
|
36.84%
|
35.89%
|
33.25%
|
30.38%
|
32.49%
|
32.44%
|
32.57%
|
27.84%
|
31.38%
|
-
|
30.69%
|
29.88%
|
28.01%
|
27.98%
|
27.14%
|
EPS
2 |
2.650
|
2.550
|
2.350
|
2.080
|
2.490
|
2.380
|
2.360
|
2.140
|
2.590
|
2.540
|
2.497
|
2.534
|
2.555
|
2.558
|
2.531
|
Dividend per Share
2 |
0.8700
|
0.8700
|
0.9200
|
0.9200
|
0.9700
|
1.020
|
1.020
|
1.020
|
1.060
|
1.060
|
1.100
|
1.110
|
1.134
|
1.144
|
1.170
|
Announcement Date
|
25/02/22
|
27/05/22
|
24/08/22
|
30/11/22
|
01/03/23
|
31/05/23
|
30/08/23
|
01/12/23
|
28/02/24
|
29/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
18%
|
14.9%
|
20.7%
|
18.8%
|
16.5%
|
16.3%
|
15.6%
|
15.8%
|
ROA (Net income/ Total Assets)
|
0.79%
|
0.71%
|
0.92%
|
0.89%
|
0.81%
|
0.76%
|
0.77%
|
0.7%
|
Assets
1 |
2,71,195
|
2,89,118
|
3,43,708
|
3,79,686
|
4,13,413
|
4,29,073
|
4,42,977
|
4,72,714
|
Book Value Per Share
2 |
36.90
|
40.00
|
48.00
|
55.20
|
60.70
|
64.60
|
69.90
|
74.90
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
04/12/19
|
02/12/20
|
01/12/21
|
30/11/22
|
01/12/23
|
-
|
-
|
-
|
Last Close Price
109.2
CAD Average target price
118.7
CAD Spread / Average Target +8.65% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.77% | 59TCr | | +21.56% | 31TCr | | +25.13% | 27TCr | | +26.67% | 19TCr | | +30.20% | 18TCr | | +8.40% | 16TCr | | +1.25% | 16TCr | | +9.68% | 15TCr | | +12.06% | 14TCr |
Other Banks
|