Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
31.33
USD
|
-0.06%
|
|
+0.19%
|
+2.89%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
22,389
|
27,533
|
31,772
|
27,015
|
25,979
|
26,798
|
-
|
-
|
Enterprise Value (EV)
1 |
27,695
|
32,857
|
36,668
|
32,255
|
31,726
|
32,429
|
32,200
|
31,829
|
P/E ratio
|
27.2
x
|
66.7
x
|
29.1
x
|
20.7
x
|
44.8
x
|
23
x
|
16.9
x
|
15.9
x
|
Yield
|
2.75%
|
2.44%
|
2.58%
|
-
|
-
|
3.61%
|
3.81%
|
3.99%
|
Capitalization / Revenue
|
1.92
x
|
2.4
x
|
2.25
x
|
1.82
x
|
1.91
x
|
1.97
x
|
1.85
x
|
1.77
x
|
EV / Revenue
|
2.38
x
|
2.87
x
|
2.6
x
|
2.18
x
|
2.34
x
|
2.38
x
|
2.23
x
|
2.1
x
|
EV / EBITDA
|
8.22
x
|
10.5
x
|
9.61
x
|
8.18
x
|
9.09
x
|
8.56
x
|
7.95
x
|
7.68
x
|
EV / FCF
|
523
x
|
34.7
x
|
20.4
x
|
31.9
x
|
36.1
x
|
25
x
|
21.6
x
|
14
x
|
FCF Yield
|
0.19%
|
2.89%
|
4.91%
|
3.13%
|
2.77%
|
4%
|
4.63%
|
7.12%
|
Price to Book
|
1.72
x
|
2.08
x
|
2.51
x
|
2.19
x
|
2.24
x
|
2.29
x
|
2.2
x
|
2.12
x
|
Nbr of stocks (in thousands)
|
769,110
|
764,811
|
853,408
|
845,811
|
853,182
|
855,352
|
-
|
-
|
Reference price
2 |
29.11
|
36.00
|
37.23
|
31.94
|
30.45
|
31.33
|
31.33
|
31.33
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/31/23
|
1/30/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,656
|
11,452
|
14,120
|
14,805
|
13,580
|
13,630
|
14,472
|
15,157
|
EBITDA
1 |
3,371
|
3,132
|
3,814
|
3,942
|
3,490
|
3,790
|
4,048
|
4,146
|
EBIT
1 |
1,981
|
1,733
|
2,462
|
2,490
|
2,243
|
2,456
|
2,749
|
2,915
|
Operating Margin
|
17%
|
15.13%
|
17.44%
|
16.82%
|
16.52%
|
18.02%
|
18.99%
|
19.23%
|
Earnings before Tax (EBT)
1 |
1,216
|
623
|
2,397
|
1,797
|
816
|
1,445
|
1,978
|
2,184
|
Net income
1 |
960
|
512
|
1,906
|
1,316
|
581
|
1,412
|
1,735
|
1,835
|
Net margin
|
8.24%
|
4.47%
|
13.5%
|
8.89%
|
4.28%
|
10.36%
|
11.99%
|
12.1%
|
EPS
2 |
1.070
|
0.5400
|
1.280
|
1.540
|
0.6800
|
1.364
|
1.849
|
1.973
|
Free Cash Flow
1 |
53
|
948
|
1,800
|
1,011
|
880
|
1,297
|
1,491
|
2,266
|
FCF margin
|
0.45%
|
8.28%
|
12.75%
|
6.83%
|
6.48%
|
9.52%
|
10.3%
|
14.95%
|
FCF Conversion (EBITDA)
|
1.57%
|
30.27%
|
47.19%
|
25.65%
|
25.21%
|
34.23%
|
36.84%
|
54.66%
|
FCF Conversion (Net income)
|
5.52%
|
185.16%
|
94.44%
|
76.82%
|
151.46%
|
91.89%
|
85.96%
|
123.54%
|
Dividend per Share
2 |
0.8000
|
0.8800
|
0.9600
|
-
|
-
|
1.131
|
1.195
|
1.249
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/31/23
|
1/30/24
|
-
|
-
|
-
|
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 |
3,639
|
3,714
|
3,744
|
3,762
|
3,666
|
3,633
|
3,367
|
3,482
|
3,459
|
3,272
|
3,116
|
3,335
|
3,553
|
3,583
|
3,438
|
EBITDA
1 |
1,029
|
950
|
1,001
|
1,051
|
945
|
853
|
833
|
921
|
887
|
849
|
797.4
|
931.5
|
1,029
|
1,054
|
949
|
EBIT
1 |
690
|
603
|
659
|
706
|
618
|
507
|
523
|
609
|
577
|
534
|
485.8
|
588
|
679.5
|
694.6
|
612.2
|
Operating Margin
|
18.96%
|
16.24%
|
17.6%
|
18.77%
|
16.86%
|
13.96%
|
15.53%
|
17.49%
|
16.68%
|
16.32%
|
15.59%
|
17.63%
|
19.13%
|
19.39%
|
17.81%
|
Earnings before Tax (EBT)
1 |
480
|
576
|
761
|
750
|
260
|
4
|
228
|
409
|
217
|
-38
|
159
|
246.5
|
345.8
|
354.6
|
-
|
Net income
1 |
371
|
487
|
581
|
563
|
208
|
-36
|
176
|
281
|
164
|
-40
|
254.6
|
332.2
|
406.6
|
416.9
|
381.2
|
Net margin
|
10.2%
|
13.11%
|
15.52%
|
14.97%
|
5.67%
|
-0.99%
|
5.23%
|
8.07%
|
4.74%
|
-1.22%
|
8.17%
|
9.96%
|
11.45%
|
11.63%
|
11.09%
|
EPS
2 |
0.4300
|
0.5600
|
0.6800
|
0.6600
|
0.2400
|
-0.0400
|
0.2000
|
0.3300
|
0.1900
|
-0.0500
|
0.2611
|
0.3427
|
0.4286
|
0.4406
|
0.4535
|
Dividend per Share
2 |
0.2400
|
0.2400
|
0.2700
|
0.2700
|
0.2700
|
-
|
0.2800
|
0.2800
|
-
|
-
|
0.2817
|
0.2817
|
0.2817
|
0.2817
|
0.3080
|
Announcement Date
|
10/26/21
|
1/26/22
|
4/26/22
|
7/26/22
|
10/25/22
|
1/31/23
|
4/25/23
|
7/25/23
|
10/24/23
|
1/30/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,306
|
5,324
|
4,896
|
5,240
|
5,747
|
5,631
|
5,402
|
5,031
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.574
x
|
1.7
x
|
1.284
x
|
1.329
x
|
1.647
x
|
1.486
x
|
1.335
x
|
1.213
x
|
Free Cash Flow
1 |
53
|
948
|
1,800
|
1,011
|
880
|
1,297
|
1,491
|
2,267
|
ROE (net income / shareholders' equity)
|
11.8%
|
9.46%
|
14.9%
|
14.7%
|
12.4%
|
12.8%
|
14.9%
|
15.3%
|
ROA (Net income/ Total Assets)
|
5.6%
|
4.15%
|
6.26%
|
6.02%
|
5.04%
|
2.89%
|
4.73%
|
5.68%
|
Assets
1 |
17,157
|
12,349
|
30,459
|
21,859
|
11,517
|
48,775
|
36,670
|
32,320
|
Book Value Per Share
2 |
16.90
|
17.30
|
14.90
|
14.60
|
13.60
|
13.70
|
14.20
|
14.80
|
Cash Flow per Share
2 |
2.260
|
2.820
|
4.040
|
3.050
|
2.360
|
2.770
|
3.560
|
3.980
|
Capex
1 |
1,978
|
1,377
|
1,637
|
1,604
|
1,390
|
1,201
|
1,291
|
1,445
|
Capex / Sales
|
16.97%
|
12.02%
|
11.59%
|
10.83%
|
10.24%
|
8.81%
|
8.92%
|
9.53%
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/31/23
|
1/30/24
|
-
|
-
|
-
|
Last Close Price
31.33
USD Average target price
35.01
USD Spread / Average Target +11.74% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.89% | 26.8B | | +14.65% | 12.48B | | +15.48% | 7.97B | | +0.55% | 4.29B | | -10.70% | 4.15B | | -1.75% | 3.91B | | -19.00% | 3.75B | | +15.41% | 3.86B | | -24.98% | 2.71B | | -24.96% | 1.7B |
Display Screens
|