Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
130.2
USD
|
+0.72%
|
|
-0.57%
|
-12.97%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
31,565
|
34,065
|
40,937
|
29,552
|
35,264
|
30,635
|
-
|
-
|
Enterprise Value (EV)
1 |
35,344
|
37,988
|
46,446
|
35,214
|
39,729
|
34,998
|
34,894
|
34,704
|
P/E ratio
|
25.6
x
|
32.4
x
|
28.7
x
|
29.1
x
|
28
x
|
16.4
x
|
15
x
|
14.2
x
|
Yield
|
1.48%
|
1.46%
|
1.31%
|
1.92%
|
1.7%
|
2.04%
|
2.16%
|
2.29%
|
Capitalization / Revenue
|
2.08
x
|
2.46
x
|
2.44
x
|
1.67
x
|
1.93
x
|
1.65
x
|
1.61
x
|
1.54
x
|
EV / Revenue
|
2.33
x
|
2.75
x
|
2.76
x
|
1.99
x
|
2.18
x
|
1.89
x
|
1.83
x
|
1.75
x
|
EV / EBITDA
|
13.7
x
|
15.9
x
|
17.1
x
|
13.8
x
|
13
x
|
11
x
|
10.4
x
|
9.81
x
|
EV / FCF
|
21
x
|
20.8
x
|
39
x
|
79.1
x
|
21.3
x
|
19
x
|
18.9
x
|
16.9
x
|
FCF Yield
|
4.77%
|
4.81%
|
2.56%
|
1.26%
|
4.69%
|
5.25%
|
5.3%
|
5.92%
|
Price to Book
|
5.95
x
|
6
x
|
6.47
x
|
4.48
x
|
4.49
x
|
3.83
x
|
3.56
x
|
3.35
x
|
Nbr of stocks (in thousands)
|
236,463
|
236,204
|
237,401
|
235,027
|
235,800
|
235,361
|
-
|
-
|
Reference price
2 |
133.5
|
144.2
|
172.4
|
125.7
|
149.6
|
130.2
|
130.2
|
130.2
|
Announcement Date
|
1/16/20
|
1/21/21
|
1/20/22
|
1/19/23
|
1/18/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
15,146
|
13,834
|
16,802
|
17,652
|
18,246
|
18,528
|
19,025
|
19,832
|
EBITDA
1 |
2,584
|
2,392
|
2,710
|
2,544
|
3,054
|
3,169
|
3,359
|
3,538
|
EBIT
1 |
2,073
|
1,883
|
2,149
|
1,990
|
2,496
|
2,644
|
2,829
|
3,004
|
Operating Margin
|
13.69%
|
13.61%
|
12.79%
|
11.27%
|
13.68%
|
14.27%
|
14.87%
|
15.15%
|
Earnings before Tax (EBT)
1 |
1,661
|
1,362
|
1,815
|
1,381
|
1,748
|
2,501
|
2,590
|
2,698
|
Net income
1 |
1,243
|
1,056
|
1,439
|
1,026
|
1,270
|
1,855
|
1,969
|
2,066
|
Net margin
|
8.21%
|
7.63%
|
8.56%
|
5.81%
|
6.96%
|
10.01%
|
10.35%
|
10.42%
|
EPS
2 |
5.220
|
4.450
|
6.010
|
4.320
|
5.350
|
7.915
|
8.653
|
9.159
|
Free Cash Flow
1 |
1,685
|
1,826
|
1,191
|
445
|
1,862
|
1,838
|
1,848
|
2,055
|
FCF margin
|
11.13%
|
13.2%
|
7.09%
|
2.52%
|
10.2%
|
9.92%
|
9.71%
|
10.36%
|
FCF Conversion (EBITDA)
|
65.21%
|
76.34%
|
43.95%
|
17.49%
|
60.97%
|
58%
|
55.02%
|
58.09%
|
FCF Conversion (Net income)
|
135.56%
|
172.92%
|
82.77%
|
43.37%
|
146.61%
|
99.04%
|
93.84%
|
99.48%
|
Dividend per Share
2 |
1.980
|
2.100
|
2.260
|
2.420
|
2.540
|
2.653
|
2.805
|
2.978
|
Announcement Date
|
1/16/20
|
1/21/21
|
1/20/22
|
1/19/23
|
1/18/24
|
-
|
-
|
-
|
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 |
4,190
|
4,308
|
4,691
|
4,468
|
4,185
|
4,380
|
4,872
|
4,644
|
4,350
|
4,311
|
4,931
|
4,756
|
4,483
|
4,469
|
5,073
|
EBITDA
1 |
498
|
552
|
730
|
670
|
549
|
742
|
875
|
792
|
645
|
747
|
907.9
|
841.5
|
684.3
|
762.7
|
964.2
|
EBIT
1 |
349
|
407
|
589
|
535
|
416
|
609
|
742
|
650
|
495
|
606
|
791
|
722.5
|
570.7
|
644.8
|
833.6
|
Operating Margin
|
8.33%
|
9.45%
|
12.56%
|
11.97%
|
9.94%
|
13.9%
|
15.23%
|
14%
|
11.38%
|
14.06%
|
16.04%
|
15.19%
|
12.73%
|
14.43%
|
16.43%
|
Earnings before Tax (EBT)
|
282
|
78
|
566
|
418
|
319
|
353
|
646
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
286
|
18
|
443
|
329
|
238
|
264
|
490
|
426
|
90
|
400
|
542
|
509
|
379
|
-
|
-
|
Net margin
|
6.83%
|
0.42%
|
9.44%
|
7.36%
|
5.69%
|
6.03%
|
10.06%
|
9.17%
|
2.07%
|
9.28%
|
10.99%
|
10.7%
|
8.45%
|
-
|
-
|
EPS
2 |
1.200
|
0.0800
|
1.860
|
1.390
|
1.010
|
1.110
|
2.060
|
1.790
|
0.3800
|
1.690
|
2.286
|
2.167
|
1.631
|
-
|
-
|
Dividend per Share
2 |
0.5900
|
0.5900
|
0.5900
|
0.6200
|
0.6200
|
0.6200
|
0.6200
|
0.6500
|
0.6500
|
0.6500
|
0.6500
|
0.6928
|
0.6928
|
0.6875
|
0.6875
|
Announcement Date
|
1/20/22
|
4/21/22
|
7/21/22
|
10/19/22
|
1/19/23
|
4/20/23
|
7/20/23
|
10/18/23
|
1/18/24
|
4/18/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,779
|
3,923
|
5,509
|
5,662
|
4,465
|
4,363
|
4,260
|
4,069
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.462
x
|
1.64
x
|
2.033
x
|
2.226
x
|
1.462
x
|
1.377
x
|
1.268
x
|
1.15
x
|
Free Cash Flow
1 |
1,685
|
1,826
|
1,191
|
445
|
1,862
|
1,838
|
1,848
|
2,055
|
ROE (net income / shareholders' equity)
|
29.9%
|
24.7%
|
27%
|
22.3%
|
25.3%
|
25.1%
|
26%
|
26.5%
|
ROA (Net income/ Total Assets)
|
8.78%
|
7.26%
|
7.04%
|
4.87%
|
8.6%
|
8.63%
|
9.29%
|
9.89%
|
Assets
1 |
14,162
|
14,542
|
20,455
|
21,047
|
14,774
|
21,512
|
21,190
|
20,890
|
Book Value Per Share
2 |
22.40
|
24.00
|
26.60
|
28.00
|
33.30
|
34.00
|
36.60
|
38.80
|
Cash Flow per Share
2 |
8.820
|
8.950
|
6.530
|
4.060
|
10.20
|
11.30
|
10.90
|
10.70
|
Capex
1 |
415
|
304
|
371
|
518
|
549
|
617
|
570
|
585
|
Capex / Sales
|
2.74%
|
2.2%
|
2.21%
|
2.93%
|
3.01%
|
3.33%
|
3%
|
2.95%
|
Announcement Date
|
1/16/20
|
1/21/21
|
1/20/22
|
1/19/23
|
1/18/24
|
-
|
-
|
-
|
Last Close Price
130.2
USD Average target price
157.2
USD Spread / Average Target +20.74% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.97% | 30.63B | | -1.75% | 77.87B | | -16.41% | 32.71B | | -13.83% | 14.66B | | -3.81% | 13.83B | | -16.71% | 7.04B | | -8.10% | 6.89B | | -14.49% | 2.75B | | -15.90% | 2.71B | | -30.96% | 2.39B |
Paint & Coating
|