Market Closed -
Nyse
01:30:01 01/05/2024 am IST
|
5-day change
|
1st Jan Change
|
79.09
USD
|
-1.81%
|
|
+0.79%
|
+8.77%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,710
|
8,831
|
12,085
|
7,399
|
12,019
|
13,373
|
-
|
-
|
Enterprise Value (EV)
1 |
8,657
|
9,589
|
12,884
|
9,608
|
13,837
|
14,710
|
14,128
|
13,647
|
P/E ratio
|
21.6
x
|
24.9
x
|
22
x
|
15.4
x
|
19.4
x
|
20.7
x
|
17.8
x
|
15.9
x
|
Yield
|
1.57%
|
1.43%
|
1.1%
|
1.87%
|
1.21%
|
1.14%
|
1.19%
|
1.23%
|
Capitalization / Revenue
|
2.61
x
|
2.93
x
|
3.21
x
|
1.8
x
|
2.93
x
|
3.17
x
|
3.03
x
|
2.9
x
|
EV / Revenue
|
2.93
x
|
3.18
x
|
3.42
x
|
2.33
x
|
3.37
x
|
3.49
x
|
3.2
x
|
2.96
x
|
EV / EBITDA
|
15.3
x
|
17
x
|
17.5
x
|
11.7
x
|
15.1
x
|
14.6
x
|
12.8
x
|
11.3
x
|
EV / FCF
|
29.4
x
|
18.8
x
|
23.3
x
|
34.5
x
|
25.5
x
|
21
x
|
18
x
|
15.4
x
|
FCF Yield
|
3.4%
|
5.33%
|
4.29%
|
2.89%
|
3.93%
|
4.75%
|
5.55%
|
6.48%
|
Price to Book
|
4
x
|
4.22
x
|
5.01
x
|
2.74
x
|
3.73
x
|
3.62
x
|
3.14
x
|
2.72
x
|
Nbr of stocks (in thousands)
|
1,68,093
|
1,66,346
|
1,65,478
|
1,64,498
|
1,65,299
|
1,66,025
|
-
|
-
|
Reference price
2 |
45.87
|
53.09
|
73.03
|
44.98
|
72.71
|
80.55
|
80.55
|
80.55
|
Announcement Date
|
28/01/20
|
28/01/21
|
01/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,957
|
3,018
|
3,765
|
4,122
|
4,104
|
4,220
|
4,417
|
4,605
|
EBITDA
1 |
564.6
|
564.3
|
737.1
|
821.8
|
914.6
|
1,007
|
1,101
|
1,203
|
EBIT
1 |
516.3
|
517.6
|
685.9
|
767.7
|
855.1
|
945.5
|
1,029
|
1,104
|
Operating Margin
|
17.46%
|
17.15%
|
18.22%
|
18.63%
|
20.83%
|
22.41%
|
23.3%
|
23.97%
|
Earnings before Tax (EBT)
1 |
407.5
|
432.1
|
626.8
|
550.6
|
618.9
|
762.5
|
902.7
|
984.3
|
Net income
1 |
361.7
|
357.1
|
556
|
483.2
|
622.9
|
645.3
|
755.1
|
842.2
|
Net margin
|
12.23%
|
11.83%
|
14.77%
|
11.72%
|
15.18%
|
15.29%
|
17.1%
|
18.29%
|
EPS
2 |
2.120
|
2.130
|
3.320
|
2.920
|
3.750
|
3.887
|
4.527
|
5.074
|
Free Cash Flow
1 |
294.5
|
511.4
|
553
|
278.1
|
543.2
|
699.3
|
783.8
|
884.4
|
FCF margin
|
9.96%
|
16.95%
|
14.69%
|
6.75%
|
13.23%
|
16.57%
|
17.74%
|
19.21%
|
FCF Conversion (EBITDA)
|
52.16%
|
90.63%
|
75.02%
|
33.84%
|
59.39%
|
69.45%
|
71.2%
|
73.53%
|
FCF Conversion (Net income)
|
81.42%
|
143.21%
|
99.46%
|
57.55%
|
87.21%
|
108.37%
|
103.79%
|
105%
|
Dividend per Share
2 |
0.7200
|
0.7600
|
0.8000
|
0.8400
|
0.8800
|
0.9218
|
0.9599
|
0.9920
|
Announcement Date
|
28/01/20
|
28/01/21
|
01/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
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 |
988.6
|
999.6
|
1,064
|
1,055
|
1,003
|
1,029
|
1,082
|
1,009
|
984.6
|
1,017
|
1,103
|
1,061
|
1,037
|
1,068
|
1,158
|
EBITDA
1 |
179.8
|
185.1
|
219.4
|
220.3
|
197
|
225.7
|
248.9
|
227
|
213
|
232.2
|
275.1
|
256.8
|
245.5
|
257.9
|
303.2
|
EBIT
1 |
166.9
|
172.1
|
205.9
|
206.9
|
182.8
|
211
|
234.2
|
212.1
|
197.8
|
217.3
|
259.2
|
241
|
229.3
|
238.3
|
281.5
|
Operating Margin
|
16.88%
|
17.22%
|
19.35%
|
19.61%
|
18.23%
|
20.51%
|
21.64%
|
21.02%
|
20.09%
|
21.36%
|
23.5%
|
22.71%
|
22.11%
|
22.32%
|
24.31%
|
Earnings before Tax (EBT)
1 |
151.7
|
140
|
181.5
|
127.7
|
101.4
|
150.5
|
181.5
|
152.9
|
134
|
153.4
|
216.7
|
202.2
|
191.6
|
-
|
-
|
Net income
1 |
148.6
|
117.6
|
152.9
|
115.4
|
96.3
|
129.7
|
154.2
|
132.1
|
208.1
|
133.3
|
182.9
|
171
|
162.8
|
176.1
|
212
|
Net margin
|
15.03%
|
11.76%
|
14.37%
|
10.94%
|
9.6%
|
12.61%
|
14.24%
|
13.09%
|
21.14%
|
13.1%
|
16.58%
|
16.11%
|
15.7%
|
16.49%
|
18.31%
|
EPS
2 |
0.8900
|
0.7100
|
0.9200
|
0.7000
|
0.5800
|
0.7800
|
0.9300
|
0.8000
|
1.250
|
0.8000
|
1.099
|
1.026
|
0.9789
|
1.019
|
1.255
|
Dividend per Share
2 |
0.2000
|
0.2100
|
0.2100
|
0.2100
|
0.2100
|
0.2200
|
0.2200
|
0.2200
|
0.2200
|
0.2300
|
0.2303
|
0.2303
|
0.2303
|
0.2346
|
0.2369
|
Announcement Date
|
01/02/22
|
21/04/22
|
26/07/22
|
25/10/22
|
31/01/23
|
27/04/23
|
27/07/23
|
24/10/23
|
30/01/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
947
|
758
|
800
|
2,208
|
1,818
|
1,337
|
755
|
274
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.677
x
|
1.342
x
|
1.085
x
|
2.687
x
|
1.988
x
|
1.328
x
|
0.6858
x
|
0.228
x
|
Free Cash Flow
1 |
295
|
511
|
553
|
278
|
543
|
699
|
784
|
884
|
ROE (net income / shareholders' equity)
|
21.4%
|
20.6%
|
24.6%
|
23.8%
|
21.1%
|
20.1%
|
19.6%
|
19.4%
|
ROA (Net income/ Total Assets)
|
10.2%
|
10.1%
|
12.4%
|
10.9%
|
9.58%
|
10.4%
|
11.2%
|
11.9%
|
Assets
1 |
3,550
|
3,551
|
4,475
|
4,442
|
6,505
|
6,227
|
6,767
|
7,080
|
Book Value Per Share
2 |
11.50
|
12.60
|
14.60
|
16.40
|
19.50
|
22.30
|
25.60
|
29.70
|
Cash Flow per Share
2 |
2.070
|
3.430
|
3.660
|
2.190
|
3.720
|
4.700
|
5.380
|
6.130
|
Capex
1 |
58.5
|
62.2
|
60.2
|
85.2
|
76
|
80
|
82
|
85.4
|
Capex / Sales
|
1.98%
|
2.06%
|
1.6%
|
2.07%
|
1.85%
|
1.9%
|
1.86%
|
1.86%
|
Announcement Date
|
28/01/20
|
28/01/21
|
01/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Last Close Price
80.55
USD Average target price
90.51
USD Spread / Average Target +12.36% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.77% | 13.37B | | +12.62% | 83.13B | | +18.28% | 71.2B | | +20.66% | 37.69B | | +14.29% | 32.06B | | +11.57% | 27.33B | | +2.23% | 27.11B | | +2.11% | 26.01B | | +16.57% | 24.74B | | +17.57% | 24.71B |
Other Industrial Machinery & Equipment
|