Market Closed -
Nasdaq
01:30:00 27/04/2024 am IST
|
5-day change
|
1st Jan Change
|
66.57
USD
|
+0.14%
|
|
+0.67%
|
+4.75%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,839
|
8,308
|
8,498
|
7,861
|
8,362
|
8,743
|
-
|
-
|
Enterprise Value (EV)
1 |
9,839
|
8,308
|
8,498
|
7,861
|
7,496
|
7,945
|
8,024
|
8,102
|
P/E ratio
|
20.2
x
|
19.2
x
|
16
x
|
16.8
x
|
18.4
x
|
16.1
x
|
14.8
x
|
13.6
x
|
Yield
|
1.04%
|
1.25%
|
1.26%
|
1.42%
|
1.4%
|
1.41%
|
1.48%
|
1.61%
|
Capitalization / Revenue
|
5.96
x
|
4.93
x
|
4.43
x
|
3.95
x
|
4.36
x
|
4.19
x
|
3.97
x
|
3.89
x
|
EV / Revenue
|
5.96
x
|
4.93
x
|
4.43
x
|
3.95
x
|
3.9
x
|
3.81
x
|
3.65
x
|
3.6
x
|
EV / EBITDA
|
18.2
x
|
15.7
x
|
13.2
x
|
13.9
x
|
15
x
|
12.3
x
|
11.6
x
|
10.8
x
|
EV / FCF
|
18.6
x
|
19.1
x
|
14.6
x
|
-
|
-
|
13.2
x
|
16
x
|
12.3
x
|
FCF Yield
|
5.38%
|
5.23%
|
6.83%
|
-
|
-
|
7.58%
|
6.24%
|
8.12%
|
Price to Book
|
-
|
4.92
x
|
4.53
x
|
4
x
|
3.91
x
|
3.83
x
|
3.62
x
|
3.43
x
|
Nbr of stocks (in thousands)
|
1,50,256
|
1,44,570
|
1,39,453
|
1,34,828
|
1,31,588
|
1,31,329
|
-
|
-
|
Reference price
2 |
65.48
|
57.47
|
60.94
|
58.30
|
63.55
|
66.57
|
66.57
|
66.57
|
Announcement Date
|
29/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
31/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,650
|
1,684
|
1,918
|
1,991
|
1,920
|
2,086
|
2,200
|
2,250
|
EBITDA
1 |
541.3
|
529.8
|
646
|
563.7
|
498.5
|
643.9
|
689.3
|
747.9
|
EBIT
1 |
460.4
|
445.9
|
553.4
|
475.8
|
424.5
|
527.4
|
572.5
|
608
|
Operating Margin
|
27.91%
|
26.48%
|
28.85%
|
23.89%
|
22.11%
|
25.29%
|
26.02%
|
27.03%
|
Earnings before Tax (EBT)
1 |
631.4
|
568.7
|
693.7
|
609.3
|
594.7
|
711
|
746.6
|
788.7
|
Net income
1 |
501.4
|
447.3
|
546.6
|
475.5
|
462.3
|
545.3
|
578.2
|
606.2
|
Net margin
|
30.39%
|
26.56%
|
28.49%
|
23.88%
|
24.08%
|
26.15%
|
26.28%
|
26.95%
|
EPS
2 |
3.240
|
3.000
|
3.810
|
3.460
|
3.460
|
4.147
|
4.513
|
4.887
|
Free Cash Flow
1 |
529.7
|
434.2
|
580.6
|
-
|
-
|
602
|
500.5
|
658
|
FCF margin
|
32.1%
|
25.78%
|
30.26%
|
-
|
-
|
28.86%
|
22.75%
|
29.25%
|
FCF Conversion (EBITDA)
|
97.86%
|
81.96%
|
89.87%
|
-
|
-
|
93.49%
|
72.61%
|
87.98%
|
FCF Conversion (Net income)
|
105.64%
|
97.08%
|
106.22%
|
-
|
-
|
110.39%
|
86.56%
|
108.54%
|
Dividend per Share
2 |
0.6800
|
0.7200
|
0.7700
|
0.8300
|
0.8900
|
0.9380
|
0.9820
|
1.070
|
Announcement Date
|
29/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
31/01/24
|
-
|
-
|
-
|
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 |
485.3
|
501.6
|
581.4
|
481.7
|
471.3
|
456.6
|
469.1
|
489.1
|
476.8
|
484.9
|
511.6
|
520
|
524.2
|
531.3
|
527.8
|
EBITDA
1 |
164.2
|
167.1
|
239.8
|
140.7
|
69.99
|
113.3
|
119.7
|
131
|
127.5
|
120.3
|
144.6
|
155.9
|
157.3
|
159.8
|
155.4
|
EBIT
1 |
141.1
|
143.4
|
214.8
|
115.9
|
51.05
|
94.05
|
101.8
|
112.6
|
108.5
|
101.7
|
125.9
|
133.1
|
133.5
|
136.6
|
133.5
|
Operating Margin
|
29.08%
|
28.59%
|
36.94%
|
24.05%
|
10.83%
|
20.6%
|
21.69%
|
23.02%
|
22.75%
|
20.97%
|
24.6%
|
25.59%
|
25.46%
|
25.71%
|
25.3%
|
Earnings before Tax (EBT)
1 |
176.3
|
177.8
|
247.4
|
144.7
|
80.11
|
137.1
|
140
|
155.2
|
149.2
|
150.2
|
170.4
|
178.8
|
178.7
|
181.3
|
177.3
|
Net income
1 |
138
|
145.3
|
190.3
|
111.3
|
61.66
|
112.2
|
107
|
118.9
|
115.7
|
120.7
|
131.4
|
135.8
|
136.3
|
143
|
137.5
|
Net margin
|
28.44%
|
28.96%
|
32.73%
|
23.1%
|
13.08%
|
24.58%
|
22.81%
|
24.3%
|
24.26%
|
24.9%
|
25.69%
|
26.11%
|
26.01%
|
26.92%
|
26.05%
|
EPS
2 |
0.9700
|
1.030
|
1.380
|
0.8100
|
0.4500
|
0.8300
|
0.7900
|
0.8900
|
0.8700
|
0.9100
|
0.9900
|
1.030
|
1.038
|
1.095
|
1.070
|
Dividend per Share
2 |
-
|
0.4000
|
-
|
0.4000
|
-
|
0.4300
|
-
|
0.4300
|
-
|
0.4600
|
-
|
0.4600
|
-
|
0.4767
|
-
|
Announcement Date
|
20/10/21
|
26/01/22
|
20/04/22
|
20/07/22
|
26/10/22
|
25/01/23
|
20/04/23
|
26/07/23
|
25/10/23
|
31/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
866
|
798
|
719
|
641
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
530
|
434
|
581
|
-
|
-
|
602
|
501
|
658
|
ROE (net income / shareholders' equity)
|
30.1%
|
25.7%
|
30.4%
|
24.9%
|
22.6%
|
23.9%
|
24.1%
|
27.7%
|
ROA (Net income/ Total Assets)
|
24.3%
|
20.7%
|
24.2%
|
20.1%
|
18.9%
|
20.6%
|
21.4%
|
24.1%
|
Assets
1 |
2,062
|
2,159
|
2,261
|
2,369
|
2,452
|
2,647
|
2,708
|
2,516
|
Book Value Per Share
2 |
-
|
11.70
|
13.40
|
14.60
|
16.30
|
17.40
|
18.40
|
19.40
|
Cash Flow per Share
|
-
|
-
|
4.420
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
77.2
|
54.4
|
52.5
|
-
|
-
|
70.7
|
71.7
|
74
|
Capex / Sales
|
4.68%
|
3.23%
|
2.74%
|
-
|
-
|
3.39%
|
3.26%
|
3.29%
|
Announcement Date
|
29/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
31/01/24
|
-
|
-
|
-
|
Last Close Price
66.57
USD Average target price
72.4
USD Spread / Average Target +8.76% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.75% | 8.74B | | +13.83% | 3.48B | | -36.31% | 2.96B | | +13.29% | 2.52B | | +14.51% | 2.39B | | +42.63% | 2.17B | | +17.41% | 1.49B | | +12.44% | 1.49B | | +9.13% | 1.42B | | 0.00% | 1.02B |
Wealth Management
|