Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
81.46
USD
|
-1.00%
|
|
-0.86%
|
+14.55%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,123
|
13,452
|
19,849
|
16,135
|
20,238
|
23,236
|
-
|
-
|
Enterprise Value (EV)
1 |
12,136
|
14,731
|
20,985
|
19,415
|
22,754
|
25,469
|
24,398
|
23,994
|
P/E ratio
|
28.2
x
|
28.1
x
|
34
x
|
24
x
|
23.3
x
|
25.8
x
|
24
x
|
22.1
x
|
Yield
|
0.82%
|
0.73%
|
0.54%
|
0.74%
|
0.67%
|
0.66%
|
0.73%
|
0.78%
|
Capitalization / Revenue
|
4.65
x
|
5.15
x
|
6.5
x
|
4.52
x
|
4.75
x
|
4.99
x
|
4.66
x
|
4.27
x
|
EV / Revenue
|
5.07
x
|
5.64
x
|
6.88
x
|
5.43
x
|
5.34
x
|
5.47
x
|
4.89
x
|
4.41
x
|
EV / EBITDA
|
16.9
x
|
18.1
x
|
20.6
x
|
16.7
x
|
14.5
x
|
15.9
x
|
14.2
x
|
12.7
x
|
EV / FCF
|
20.1
x
|
22.6
x
|
23.2
x
|
23.4
x
|
24.2
x
|
32.2
x
|
19.5
x
|
17.7
x
|
FCF Yield
|
4.99%
|
4.42%
|
4.3%
|
4.27%
|
4.13%
|
3.11%
|
5.13%
|
5.64%
|
Price to Book
|
3.32
x
|
3.57
x
|
4.73
x
|
3.5
x
|
3.58
x
|
3.58
x
|
3.16
x
|
2.8
x
|
Nbr of stocks (in thousands)
|
281,746
|
283,745
|
282,427
|
283,222
|
284,598
|
285,249
|
-
|
-
|
Reference price
2 |
39.48
|
47.41
|
70.28
|
56.97
|
71.11
|
81.46
|
81.46
|
81.46
|
Announcement Date
|
1/27/20
|
1/25/21
|
1/24/22
|
1/23/23
|
1/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,392
|
2,613
|
3,051
|
3,573
|
4,257
|
4,659
|
4,990
|
5,445
|
EBITDA
1 |
716.9
|
813.4
|
1,021
|
1,164
|
1,564
|
1,604
|
1,721
|
1,884
|
EBIT
1 |
588.2
|
678.6
|
868.2
|
978.4
|
1,358
|
1,386
|
1,496
|
1,674
|
Operating Margin
|
24.59%
|
25.97%
|
28.45%
|
27.38%
|
31.9%
|
29.74%
|
29.98%
|
30.75%
|
Earnings before Tax (EBT)
1 |
525.9
|
624.1
|
762.8
|
876.1
|
1,146
|
1,189
|
1,294
|
1,409
|
Net income
1 |
398.5
|
480.5
|
587.1
|
671.8
|
870.5
|
903.6
|
967.3
|
1,036
|
Net margin
|
16.66%
|
18.39%
|
19.24%
|
18.8%
|
20.45%
|
19.39%
|
19.38%
|
19.03%
|
EPS
2 |
1.400
|
1.690
|
2.070
|
2.370
|
3.050
|
3.163
|
3.387
|
3.681
|
Free Cash Flow
1 |
605.1
|
650.9
|
903
|
828.8
|
940.6
|
791
|
1,253
|
1,353
|
FCF margin
|
25.29%
|
24.91%
|
29.59%
|
23.19%
|
22.09%
|
16.98%
|
25.1%
|
24.84%
|
FCF Conversion (EBITDA)
|
84.41%
|
80.02%
|
88.43%
|
71.19%
|
60.14%
|
49.31%
|
72.78%
|
71.78%
|
FCF Conversion (Net income)
|
151.84%
|
135.46%
|
153.81%
|
123.37%
|
108.05%
|
87.54%
|
129.5%
|
130.57%
|
Dividend per Share
2 |
0.3250
|
0.3480
|
0.3800
|
0.4230
|
0.4750
|
0.5340
|
0.5940
|
0.6354
|
Announcement Date
|
1/27/20
|
1/25/21
|
1/24/22
|
1/23/23
|
1/23/24
|
-
|
-
|
-
|
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 |
738.5
|
904.7
|
839.7
|
927.6
|
901.4
|
1,116
|
1,047
|
1,068
|
1,026
|
1,258
|
1,146
|
1,151
|
1,101
|
1,334
|
1,221
|
EBITDA
1 |
215.7
|
319.1
|
274.3
|
287.7
|
283.1
|
389.9
|
355.5
|
371.2
|
447.2
|
466
|
394.2
|
394.5
|
350.9
|
489.5
|
422.8
|
EBIT
1 |
176.8
|
279.9
|
231.8
|
232.9
|
233.8
|
338.6
|
304.1
|
319.7
|
395.4
|
410
|
338.7
|
333.7
|
292.1
|
437.9
|
361.6
|
Operating Margin
|
23.94%
|
30.94%
|
27.61%
|
25.11%
|
25.94%
|
30.34%
|
29.04%
|
29.94%
|
38.53%
|
32.59%
|
29.57%
|
28.98%
|
26.54%
|
32.82%
|
29.61%
|
Earnings before Tax (EBT)
1 |
140.8
|
265
|
198.8
|
218
|
194.2
|
294.2
|
254.4
|
242.3
|
355.1
|
364
|
291.7
|
287.2
|
242.8
|
387.6
|
317.2
|
Net income
1 |
101.7
|
220.3
|
145.2
|
161.1
|
145.2
|
235.5
|
190.4
|
175.9
|
268.6
|
293
|
217.4
|
212.1
|
181.1
|
313.6
|
234.7
|
Net margin
|
13.77%
|
24.35%
|
17.29%
|
17.37%
|
16.11%
|
21.1%
|
18.18%
|
16.47%
|
26.17%
|
23.29%
|
18.98%
|
18.42%
|
16.45%
|
23.5%
|
19.22%
|
EPS
2 |
0.3600
|
0.7700
|
0.5100
|
0.5700
|
0.5100
|
0.8300
|
0.6700
|
0.6200
|
0.9400
|
1.020
|
0.7676
|
0.7542
|
0.6323
|
1.075
|
0.8272
|
Dividend per Share
2 |
0.1030
|
0.1030
|
0.1030
|
0.1030
|
0.1150
|
0.1150
|
0.1150
|
0.1150
|
0.1300
|
-
|
0.1300
|
0.1300
|
0.1433
|
0.1400
|
0.1400
|
Announcement Date
|
1/24/22
|
4/25/22
|
7/25/22
|
10/24/22
|
1/23/23
|
4/24/23
|
7/24/23
|
10/23/23
|
1/23/24
|
4/22/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,013
|
1,279
|
1,136
|
3,280
|
2,516
|
2,233
|
1,162
|
757
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.413
x
|
1.572
x
|
1.112
x
|
2.817
x
|
1.609
x
|
1.392
x
|
0.6749
x
|
0.4019
x
|
Free Cash Flow
1 |
605
|
651
|
903
|
829
|
941
|
791
|
1,253
|
1,353
|
ROE (net income / shareholders' equity)
|
12.5%
|
13.5%
|
14.8%
|
14.4%
|
15.5%
|
16.8%
|
15.8%
|
14.7%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
11.90
|
13.30
|
14.90
|
16.30
|
19.90
|
22.70
|
25.80
|
29.10
|
Cash Flow per Share
|
-
|
2.620
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
73.1
|
-
|
45
|
52.6
|
68.9
|
63.2
|
66.8
|
78.9
|
Capex / Sales
|
3.06%
|
-
|
1.47%
|
1.47%
|
1.62%
|
1.36%
|
1.34%
|
1.45%
|
Announcement Date
|
1/27/20
|
1/25/21
|
1/24/22
|
1/23/23
|
1/23/24
|
-
|
-
|
-
|
Last Close Price
81.46
USD Average target price
89.93
USD Spread / Average Target +10.40% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.55% | 23.24B | | +4.10% | 51.16B | | +4.04% | 25.66B | | +26.59% | 9.56B | | +13.76% | 5.81B | | -4.12% | 4.02B | | +1.30% | 1.99B | | +11.16% | 1.76B | | -26.78% | 1.4B | | +14.35% | 1.27B |
Insurance Brokers
|