Market Closed -
Nyse
01:30:02 27/04/2024 am IST
|
5-day change
|
1st Jan Change
|
87
USD
|
+0.93%
|
|
-1.09%
|
-1.55%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,670
|
4,754
|
4,119
|
2,838
|
4,412
|
4,430
|
-
|
-
|
Enterprise Value (EV)
1 |
2,670
|
4,754
|
4,119
|
2,838
|
4,412
|
4,430
|
4,430
|
4,430
|
P/E ratio
|
6.96
x
|
3.14
x
|
4.69
x
|
6.67
x
|
32.3
x
|
9.8
x
|
6.97
x
|
5.93
x
|
Yield
|
0.71%
|
0.82%
|
1.43%
|
1.41%
|
0.91%
|
0.92%
|
0.92%
|
0.92%
|
Capitalization / Revenue
|
1.81
x
|
1.28
x
|
1.3
x
|
1.43
x
|
3.15
x
|
2.44
x
|
2.08
x
|
1.77
x
|
EV / Revenue
|
1.81
x
|
1.28
x
|
1.3
x
|
1.43
x
|
3.15
x
|
2.44
x
|
2.08
x
|
1.77
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.3
x
|
1.37
x
|
1.16
x
|
0.82
x
|
1.25
x
|
1.11
x
|
0.95
x
|
0.83
x
|
Nbr of stocks (in thousands)
|
78,449
|
72,444
|
59,029
|
50,081
|
49,926
|
50,920
|
-
|
-
|
Reference price
2 |
34.04
|
65.62
|
69.78
|
56.66
|
88.37
|
87.00
|
87.00
|
87.00
|
Announcement Date
|
06/02/20
|
04/02/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,477
|
3,706
|
3,167
|
1,986
|
1,402
|
1,814
|
2,133
|
2,498
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
529.4
|
2,241
|
-
|
419.1
|
-
|
-
|
-
|
-
|
Operating Margin
|
35.84%
|
60.47%
|
-
|
21.1%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
529.4
|
2,241
|
1,359
|
665.2
|
183.6
|
620.5
|
877.1
|
1,036
|
Net income
1 |
393
|
1,647
|
1,003
|
475.5
|
144.7
|
472.5
|
652.2
|
766
|
Net margin
|
26.6%
|
44.44%
|
31.68%
|
23.95%
|
10.32%
|
26.05%
|
30.57%
|
30.66%
|
EPS
2 |
4.890
|
20.92
|
14.87
|
8.500
|
2.740
|
8.879
|
12.48
|
14.67
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2400
|
0.5400
|
1.000
|
0.8000
|
0.8000
|
0.8000
|
0.8000
|
0.8000
|
Announcement Date
|
06/02/20
|
04/02/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
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 |
786.6
|
693.8
|
657.5
|
511.5
|
476.3
|
340.4
|
302.9
|
336.5
|
400.3
|
361.9
|
305.7
|
475.9
|
493.6
|
483.2
|
481.9
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
311.8
|
248.7
|
268.4
|
58.01
|
169.9
|
72.92
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
47.43%
|
48.61%
|
56.36%
|
17.04%
|
56.1%
|
21.67%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
339.5
|
234.1
|
234.5
|
177.5
|
185.5
|
67.73
|
38.15
|
72.92
|
126.8
|
-54.23
|
43.88
|
187.3
|
193.2
|
191.6
|
201.4
|
Net income
1 |
249.3
|
173.1
|
173.6
|
129.2
|
135.1
|
37.62
|
30.38
|
58.25
|
92.87
|
-36.84
|
39.31
|
141.9
|
146.4
|
143.7
|
145.7
|
Net margin
|
31.69%
|
24.95%
|
26.4%
|
25.25%
|
28.37%
|
11.05%
|
10.03%
|
17.31%
|
23.2%
|
-10.18%
|
12.86%
|
29.81%
|
29.66%
|
29.73%
|
30.23%
|
EPS
2 |
3.800
|
2.790
|
2.940
|
2.280
|
2.460
|
0.7100
|
0.5700
|
1.110
|
1.770
|
-0.7400
|
0.7400
|
2.650
|
2.762
|
2.734
|
2.718
|
Dividend per Share
2 |
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
Announcement Date
|
04/11/21
|
03/02/22
|
05/05/22
|
02/08/22
|
27/10/22
|
02/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
01/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
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)
|
21.2%
|
60.4%
|
29.5%
|
13.8%
|
4.13%
|
14.5%
|
15.1%
|
16.3%
|
ROA (Net income/ Total Assets)
|
4.44%
|
7.88%
|
5.58%
|
2.67%
|
0.81%
|
2.45%
|
2.99%
|
-
|
Assets
1 |
8,841
|
20,901
|
17,981
|
17,803
|
17,835
|
19,285
|
21,813
|
-
|
Book Value Per Share
2 |
26.30
|
47.80
|
60.10
|
69.40
|
70.50
|
78.30
|
91.10
|
105.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
06/02/20
|
04/02/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Average target price
106.6
USD Spread / Average Target +22.48% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.55% | 4.43B | | -10.40% | 82.67B | | -13.56% | 18.91B | | +10.53% | 13.78B | | +36.45% | 8.38B | | -13.66% | 6.22B | | +23.36% | 4.36B | | -16.03% | 3.13B | | -6.71% | 2.57B | | -21.38% | 2.55B |
Retail & Mortgage Banks
|