Market Closed -
Nasdaq
01:30:00 01/05/2024 am IST
|
5-day change
|
1st Jan Change
|
186.1
USD
|
-7.81%
|
|
-6.14%
|
-26.63%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
27,136
|
31,349
|
42,318
|
30,264
|
27,370
|
20,079
|
-
|
-
|
Enterprise Value (EV)
1 |
37,332
|
42,136
|
54,254
|
43,029
|
39,510
|
32,070
|
31,916
|
31,823
|
P/E ratio
|
188
x
|
1,343
x
|
182
x
|
66.4
x
|
55
x
|
23.8
x
|
25
x
|
24.4
x
|
Yield
|
0.31%
|
0.7%
|
0.6%
|
1.01%
|
1.34%
|
2.11%
|
2.42%
|
2.71%
|
Capitalization / Revenue
|
13.5
x
|
15
x
|
18.3
x
|
11.5
x
|
10.1
x
|
7.49
x
|
7.28
x
|
7.04
x
|
EV / Revenue
|
18.5
x
|
20.2
x
|
23.5
x
|
16.3
x
|
14.6
x
|
12
x
|
11.6
x
|
11.2
x
|
EV / EBITDA
|
26.5
x
|
28.2
x
|
33.8
x
|
24.3
x
|
20.9
x
|
16.9
x
|
16.2
x
|
15.7
x
|
EV / FCF
|
44.9
x
|
42.2
x
|
46.4
x
|
39
x
|
30.2
x
|
24.2
x
|
27
x
|
31.1
x
|
FCF Yield
|
2.23%
|
2.37%
|
2.16%
|
2.56%
|
3.31%
|
4.12%
|
3.7%
|
3.21%
|
Price to Book
|
-7.35
x
|
-6.42
x
|
-8.02
x
|
-5.74
x
|
-5.3
x
|
-4.14
x
|
-3.91
x
|
-3.77
x
|
Nbr of stocks (in thousands)
|
1,12,601
|
1,11,115
|
1,08,781
|
1,07,966
|
1,07,887
|
1,07,880
|
-
|
-
|
Reference price
2 |
241.0
|
282.1
|
389.0
|
280.3
|
253.7
|
186.1
|
186.1
|
186.1
|
Announcement Date
|
20/02/20
|
22/02/21
|
28/02/22
|
21/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,015
|
2,083
|
2,309
|
2,633
|
2,712
|
2,681
|
2,759
|
2,854
|
EBITDA
1 |
1,411
|
1,493
|
1,606
|
1,769
|
1,894
|
1,902
|
1,967
|
2,033
|
EBIT
1 |
583.5
|
633.7
|
782.5
|
925.4
|
923.7
|
1,466
|
1,310
|
1,513
|
Operating Margin
|
28.96%
|
30.42%
|
33.89%
|
35.14%
|
34.06%
|
54.68%
|
47.47%
|
53.01%
|
Earnings before Tax (EBT)
1 |
186.9
|
-17.75
|
252.6
|
525.8
|
548.5
|
915.5
|
857.2
|
854.2
|
Net income
1 |
147
|
24.1
|
237.6
|
461.4
|
501.8
|
848.3
|
799.3
|
826.2
|
Net margin
|
7.3%
|
1.16%
|
10.29%
|
17.52%
|
18.51%
|
31.64%
|
28.97%
|
28.95%
|
EPS
2 |
1.280
|
0.2100
|
2.140
|
4.220
|
4.610
|
7.820
|
7.460
|
7.640
|
Free Cash Flow
1 |
830.7
|
997.5
|
1,169
|
1,103
|
1,308
|
1,323
|
1,180
|
1,022
|
FCF margin
|
41.23%
|
47.88%
|
50.65%
|
41.89%
|
48.23%
|
49.33%
|
42.76%
|
35.8%
|
FCF Conversion (EBITDA)
|
58.89%
|
66.83%
|
72.81%
|
62.37%
|
69.05%
|
69.53%
|
59.99%
|
50.25%
|
FCF Conversion (Net income)
|
565.11%
|
4,138.18%
|
492.16%
|
239.1%
|
260.59%
|
155.92%
|
147.62%
|
123.67%
|
Dividend per Share
2 |
0.7400
|
1.975
|
2.320
|
2.840
|
3.400
|
3.920
|
4.510
|
5.052
|
Announcement Date
|
20/02/20
|
22/02/21
|
28/02/22
|
21/02/23
|
26/02/24
|
-
|
-
|
-
|
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 |
589.3
|
595.3
|
619.8
|
652
|
675.6
|
686.1
|
675.5
|
678.5
|
682.5
|
675
|
657.9
|
668.2
|
670.9
|
677
|
676.3
|
EBITDA
1 |
407
|
409.1
|
423.8
|
437.8
|
446.8
|
460.7
|
459.3
|
471.7
|
482.1
|
480.7
|
465.4
|
473.8
|
476.4
|
481.5
|
480.6
|
EBIT
1 |
211.8
|
197.4
|
216.8
|
231
|
243
|
234.7
|
224.1
|
241.2
|
248.6
|
209.7
|
323.4
|
361.2
|
358.6
|
361.4
|
359.5
|
Operating Margin
|
35.94%
|
33.16%
|
34.98%
|
35.43%
|
35.97%
|
34.2%
|
33.18%
|
35.55%
|
36.42%
|
31.06%
|
49.15%
|
54.06%
|
53.45%
|
53.39%
|
53.16%
|
Earnings before Tax (EBT)
1 |
36.96
|
48.35
|
228.8
|
65.59
|
102.6
|
128.8
|
144.1
|
172.8
|
93.22
|
138.4
|
171.5
|
246.9
|
245
|
252.1
|
241.5
|
Net income
1 |
47.8
|
48.9
|
188.6
|
69.52
|
100
|
103.3
|
101.2
|
203.6
|
87.42
|
109.5
|
154.5
|
230.8
|
235.6
|
229
|
193.4
|
Net margin
|
8.11%
|
8.22%
|
30.43%
|
10.66%
|
14.8%
|
15.05%
|
14.98%
|
30.01%
|
12.81%
|
16.23%
|
23.49%
|
34.54%
|
35.11%
|
33.82%
|
28.6%
|
EPS
2 |
0.4300
|
0.4400
|
1.720
|
0.6400
|
0.9100
|
0.9400
|
0.9300
|
1.870
|
0.8000
|
1.010
|
1.420
|
2.144
|
2.178
|
2.106
|
1.821
|
Dividend per Share
2 |
0.5800
|
0.5800
|
0.7100
|
0.7100
|
0.7100
|
0.7100
|
0.8500
|
0.8500
|
0.8500
|
0.8500
|
0.9793
|
0.9800
|
0.9800
|
0.9800
|
1.149
|
Announcement Date
|
01/11/21
|
28/02/22
|
25/04/22
|
01/08/22
|
31/10/22
|
21/02/23
|
01/05/23
|
31/07/23
|
02/11/23
|
26/02/24
|
29/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
10,196
|
10,787
|
11,935
|
12,765
|
12,140
|
11,991
|
11,838
|
11,745
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.228
x
|
7.227
x
|
7.43
x
|
7.216
x
|
6.41
x
|
6.303
x
|
6.018
x
|
5.776
x
|
Free Cash Flow
1 |
831
|
997
|
1,169
|
1,103
|
1,308
|
1,323
|
1,180
|
1,022
|
ROE (net income / shareholders' equity)
|
-
|
-0.57%
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
1.74%
|
2%
|
3.31%
|
4.53%
|
4.83%
|
9.02%
|
8.07%
|
7.84%
|
Assets
1 |
8,460
|
1,206
|
7,186
|
10,193
|
10,382
|
9,410
|
9,908
|
10,534
|
Book Value Per Share
2 |
-32.80
|
-43.90
|
-48.50
|
-48.90
|
-47.90
|
-44.90
|
-47.60
|
-49.40
|
Cash Flow per Share
2 |
8.590
|
9.920
|
11.70
|
12.00
|
14.20
|
14.40
|
15.20
|
14.60
|
Capex
1 |
154
|
129
|
134
|
214
|
237
|
237
|
199
|
184
|
Capex / Sales
|
7.66%
|
6.17%
|
5.79%
|
8.14%
|
8.73%
|
8.84%
|
7.21%
|
6.46%
|
Announcement Date
|
20/02/20
|
22/02/21
|
28/02/22
|
21/02/23
|
26/02/24
|
-
|
-
|
-
|
Last Close Price
186.1
USD Average target price
252.5
USD Spread / Average Target +35.67% Consensus |
1st Jan change
|
Capi.
|
---|
| -26.63% | 20.08B | | -20.53% | 80.11B | | -11.71% | 67.49B | | +3.12% | 43.34B | | -18.59% | 40.75B | | +10.77% | 22.72B | | +13.61% | 2.63B | | -12.31% | 2.16B | | -0.52% | 1.38B | | -1.75% | 853M |
Other Specialized REITs
|