Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
36.32
USD
|
0.00%
|
|
-0.79%
|
-12.69%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,039
|
4,166
|
3,915
|
4,188
|
3,571
|
3,276
|
-
|
-
|
Enterprise Value (EV)
1 |
7,228
|
7,445
|
3,915
|
4,188
|
3,571
|
3,276
|
3,276
|
3,276
|
P/E ratio
|
52.3
x
|
22.6
x
|
20.1
x
|
24.8
x
|
40.8
x
|
13.5
x
|
12.9
x
|
12
x
|
Yield
|
2.32%
|
2.58%
|
2.92%
|
2.89%
|
3.58%
|
4.27%
|
4.5%
|
4.77%
|
Capitalization / Revenue
|
2.77
x
|
2.74
x
|
2.2
x
|
1.86
x
|
1.84
x
|
1.5
x
|
1.41
x
|
1.34
x
|
EV / Revenue
|
2.77
x
|
2.74
x
|
2.2
x
|
1.86
x
|
1.84
x
|
1.5
x
|
1.41
x
|
1.34
x
|
EV / EBITDA
|
7.36
x
|
7.29
x
|
6.42
x
|
5.39
x
|
4.67
x
|
4.04
x
|
3.58
x
|
3.26
x
|
EV / FCF
|
-
|
-
|
-10,112,358
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.41
x
|
2.03
x
|
1.81
x
|
1.91
x
|
1.52
x
|
1.23
x
|
1.16
x
|
-
|
Nbr of stocks (in thousands)
|
79,654
|
85,835
|
85,835
|
85,835
|
85,835
|
90,200
|
-
|
-
|
Reference price
2 |
50.71
|
48.53
|
45.61
|
48.79
|
41.60
|
36.32
|
36.32
|
36.32
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/3/22
|
2/24/23
|
2/6/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,458
|
1,523
|
1,780
|
2,250
|
1,939
|
2,178
|
2,327
|
2,446
|
EBITDA
1 |
549
|
571.1
|
609.9
|
776.8
|
764.3
|
811.5
|
913.9
|
1,004
|
EBIT
1 |
281.2
|
295.5
|
325.8
|
472
|
444.8
|
445.2
|
493.1
|
551.6
|
Operating Margin
|
19.29%
|
19.4%
|
18.3%
|
20.98%
|
22.94%
|
20.44%
|
21.19%
|
22.55%
|
Earnings before Tax (EBT)
1 |
66.85
|
208
|
244.4
|
211.3
|
90.53
|
313.4
|
327
|
354
|
Net income
1 |
77.36
|
172.8
|
195.8
|
169.5
|
87.82
|
251
|
270.5
|
297
|
Net margin
|
5.31%
|
11.34%
|
11%
|
7.54%
|
4.53%
|
11.52%
|
11.62%
|
12.14%
|
EPS
2 |
0.9700
|
2.150
|
2.270
|
1.970
|
1.020
|
2.690
|
2.815
|
3.025
|
Free Cash Flow
|
-
|
-
|
-387.1
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-21.75%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.178
|
1.250
|
1.330
|
1.410
|
1.490
|
1.552
|
1.636
|
1.732
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/3/22
|
2/24/23
|
2/6/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
554.6
|
434.1
|
444.1
|
499.7
|
729.9
|
575.8
|
544.1
|
477.2
|
505.9
|
412.1
|
531
|
480.6
|
566.9
|
618
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
128.9
|
176.4
|
183.4
|
179.1
|
155.9
|
EBIT
1 |
157.1
|
46.58
|
100.6
|
127.7
|
195.6
|
48.14
|
90.58
|
59.81
|
212.9
|
46.79
|
98.54
|
109.7
|
160.4
|
73.56
|
Operating Margin
|
28.33%
|
10.73%
|
22.64%
|
25.55%
|
26.79%
|
8.36%
|
16.65%
|
12.53%
|
42.09%
|
11.35%
|
18.56%
|
22.82%
|
28.3%
|
11.9%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
11.22
|
15.99
|
15.36
|
122.4
|
15.74
|
55.01
|
45.3
|
37.73
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
2.58%
|
3.6%
|
3.07%
|
16.77%
|
2.73%
|
10.11%
|
9.49%
|
7.46%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
1.320
|
0.1300
|
0.1900
|
0.1800
|
1.420
|
0.1800
|
0.6400
|
0.5300
|
0.4400
|
-0.5800
|
0.3800
|
0.5400
|
1.400
|
0.3800
|
Dividend per Share
2 |
0.3275
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3875
|
0.3874
|
0.3874
|
0.3874
|
0.3874
|
Announcement Date
|
10/28/21
|
2/3/22
|
4/28/22
|
8/4/22
|
11/4/22
|
2/24/23
|
5/5/23
|
8/4/23
|
10/27/23
|
2/6/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
3,189
|
3,279
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.809
x
|
5.742
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-387
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.2%
|
8.97%
|
9.29%
|
7.78%
|
10.7%
|
9.69%
|
9.69%
|
9.89%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
21.10
|
23.90
|
25.30
|
25.50
|
27.30
|
29.50
|
31.30
|
-
|
Cash Flow per Share
2 |
6.290
|
6.050
|
6.360
|
6.580
|
6.380
|
6.090
|
7.490
|
-
|
Capex
1 |
616
|
679
|
935
|
913
|
1,076
|
1,176
|
1,273
|
1,153
|
Capex / Sales
|
42.28%
|
44.58%
|
52.53%
|
40.57%
|
55.48%
|
53.99%
|
54.7%
|
47.13%
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/3/22
|
2/24/23
|
2/6/24
|
-
|
-
|
-
|
Last Close Price
36.32
USD Average target price
43.43
USD Spread / Average Target +19.57% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.69% | 3.28B | | +8.64% | 137B | | +4.41% | 81.33B | | -2.19% | 77.24B | | +0.69% | 76.4B | | -8.92% | 65.93B | | +61.15% | 59.25B | | +4.97% | 45.74B | | +7.34% | 42.69B | | 0.00% | 40.35B |
Other Electric Utilities
|