Market Closed -
Nasdaq
04:00:00 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
134
USD
|
+0.76%
|
|
-2.09%
|
+13.50%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,334
|
7,756
|
12,318
|
17,153
|
19,111
|
21,171
|
-
|
-
|
Enterprise Value (EV)
1 |
8,425
|
9,490
|
14,180
|
17,967
|
20,059
|
22,552
|
21,733
|
19,932
|
P/E ratio
|
11.2
x
|
14.2
x
|
3.99
x
|
4.67
x
|
8.07
x
|
11.9
x
|
13.7
x
|
12.1
x
|
Yield
|
2.82%
|
2.71%
|
1.68%
|
1.39%
|
1.44%
|
1.37%
|
1.41%
|
1.4%
|
Capitalization / Revenue
|
0.7
x
|
0.81
x
|
0.67
x
|
0.77
x
|
1.02
x
|
1.17
x
|
1.17
x
|
1.1
x
|
EV / Revenue
|
0.8
x
|
0.99
x
|
0.77
x
|
0.81
x
|
1.07
x
|
1.24
x
|
1.2
x
|
1.04
x
|
EV / EBITDA
|
6.44
x
|
7.96
x
|
3.05
x
|
3.28
x
|
5.48
x
|
7.5
x
|
8.52
x
|
6.38
x
|
EV / FCF
|
8.92
x
|
-45
x
|
11.8
x
|
5.06
x
|
10.8
x
|
45.2
x
|
20.2
x
|
13.9
x
|
FCF Yield
|
11.2%
|
-2.22%
|
8.45%
|
19.8%
|
9.28%
|
2.21%
|
4.95%
|
7.17%
|
Price to Book
|
1.84
x
|
1.8
x
|
2.02
x
|
2.2
x
|
2.13
x
|
2.18
x
|
1.98
x
|
1.58
x
|
Nbr of stocks (in thousands)
|
215,452
|
210,366
|
198,451
|
175,571
|
161,816
|
157,947
|
-
|
-
|
Reference price
2 |
34.04
|
36.87
|
62.07
|
97.70
|
118.1
|
134.0
|
134.0
|
134.0
|
Announcement Date
|
1/22/20
|
1/25/21
|
1/24/22
|
1/25/23
|
1/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,485
|
9,601
|
18,409
|
22,261
|
18,795
|
18,133
|
18,040
|
19,204
|
EBITDA
1 |
1,308
|
1,192
|
4,649
|
5,476
|
3,663
|
3,006
|
2,551
|
3,122
|
EBIT
1 |
986.9
|
866.6
|
4,301
|
5,092
|
3,151
|
2,532
|
2,160
|
2,471
|
Operating Margin
|
9.41%
|
9.03%
|
23.36%
|
22.87%
|
16.77%
|
13.96%
|
11.97%
|
12.87%
|
Earnings before Tax (EBT)
1 |
875.3
|
705.5
|
4,209
|
5,021
|
3,219
|
2,462
|
2,142
|
2,390
|
Net income
1 |
671.1
|
550.8
|
3,214
|
3,863
|
2,451
|
1,868
|
1,612
|
1,801
|
Net margin
|
6.4%
|
5.74%
|
17.46%
|
17.35%
|
13.04%
|
10.3%
|
8.94%
|
9.38%
|
EPS
2 |
3.040
|
2.590
|
15.56
|
20.92
|
14.64
|
11.28
|
9.765
|
11.05
|
Free Cash Flow
1 |
944.3
|
-211
|
1,198
|
3,552
|
1,862
|
498.9
|
1,075
|
1,430
|
FCF margin
|
9.01%
|
-2.2%
|
6.51%
|
15.95%
|
9.91%
|
2.75%
|
5.96%
|
7.45%
|
FCF Conversion (EBITDA)
|
72.2%
|
-
|
25.77%
|
64.86%
|
50.83%
|
16.6%
|
42.15%
|
45.8%
|
FCF Conversion (Net income)
|
140.72%
|
-
|
37.27%
|
91.94%
|
75.97%
|
26.71%
|
66.7%
|
79.39%
|
Dividend per Share
2 |
0.9600
|
1.000
|
1.040
|
1.360
|
1.700
|
1.840
|
1.889
|
1.875
|
Announcement Date
|
1/22/20
|
1/25/21
|
1/24/22
|
1/25/23
|
1/23/24
|
-
|
-
|
-
|
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 |
5,088
|
5,311
|
5,570
|
6,213
|
5,652
|
4,826
|
4,893
|
5,082
|
4,587
|
4,233
|
4,694
|
4,715
|
4,663
|
4,420
|
4,882
|
EBITDA
1 |
1,409
|
1,515
|
1,556
|
1,714
|
1,319
|
861.3
|
949.7
|
1,172
|
876.1
|
658.7
|
863.8
|
765.1
|
660
|
640.1
|
670.6
|
EBIT
1 |
1,322
|
1,429
|
1,495
|
1,618
|
1,220
|
759
|
835.4
|
1,064
|
733.6
|
518.5
|
751
|
593.2
|
547.3
|
511.4
|
630.1
|
Operating Margin
|
25.98%
|
26.91%
|
26.84%
|
26.04%
|
21.58%
|
15.73%
|
17.07%
|
20.93%
|
15.99%
|
12.25%
|
16%
|
12.58%
|
11.74%
|
11.57%
|
12.91%
|
Earnings before Tax (EBT)
1 |
1,303
|
1,409
|
1,458
|
1,596
|
1,208
|
758.4
|
847.8
|
1,074
|
754.6
|
542.2
|
765.8
|
577
|
531.4
|
495.9
|
614.1
|
Net income
1 |
990.8
|
1,091
|
1,104
|
1,210
|
914.3
|
634.9
|
637.3
|
812.1
|
577.2
|
424.3
|
584
|
436.4
|
401.7
|
374.4
|
460
|
Net margin
|
19.47%
|
20.53%
|
19.82%
|
19.47%
|
16.18%
|
13.15%
|
13.02%
|
15.98%
|
12.58%
|
10.02%
|
12.44%
|
9.26%
|
8.61%
|
8.47%
|
9.42%
|
EPS
2 |
4.850
|
5.490
|
5.710
|
6.440
|
5.030
|
3.610
|
3.700
|
4.810
|
3.470
|
2.610
|
3.670
|
3.083
|
2.593
|
2.314
|
2.668
|
Dividend per Share
2 |
0.2600
|
0.2600
|
0.3400
|
0.3400
|
0.3400
|
0.3400
|
0.4250
|
0.4250
|
0.4250
|
0.4250
|
0.4600
|
0.4600
|
0.4600
|
0.4600
|
0.4425
|
Announcement Date
|
10/18/21
|
1/24/22
|
4/20/22
|
7/20/22
|
10/19/22
|
1/25/23
|
4/19/23
|
7/19/23
|
10/18/23
|
1/23/24
|
4/23/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,091
|
1,734
|
1,862
|
814
|
949
|
1,381
|
562
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,240
|
Leverage (Debt/EBITDA)
|
0.8339
x
|
1.454
x
|
0.4005
x
|
0.1486
x
|
0.2591
x
|
0.4593
x
|
0.2202
x
|
-
|
Free Cash Flow
1 |
944
|
-211
|
1,198
|
3,552
|
1,862
|
499
|
1,075
|
1,430
|
ROE (net income / shareholders' equity)
|
16.8%
|
13.1%
|
60.4%
|
53.5%
|
28.8%
|
18.6%
|
13.9%
|
14.6%
|
ROA (Net income/ Total Assets)
|
8.4%
|
6.28%
|
29.5%
|
-
|
16.9%
|
11.3%
|
9.15%
|
-
|
Assets
1 |
7,990
|
8,771
|
10,898
|
-
|
14,534
|
16,540
|
17,630
|
-
|
Book Value Per Share
2 |
18.50
|
20.50
|
30.70
|
44.30
|
55.40
|
61.40
|
67.70
|
84.80
|
Cash Flow per Share
2 |
6.330
|
4.650
|
10.70
|
24.20
|
21.00
|
15.80
|
11.90
|
10.40
|
Capex
1 |
452
|
993
|
1,006
|
909
|
1,658
|
1,977
|
716
|
679
|
Capex / Sales
|
4.31%
|
10.34%
|
5.47%
|
4.08%
|
8.82%
|
10.9%
|
3.97%
|
3.54%
|
Announcement Date
|
1/22/20
|
1/25/21
|
1/24/22
|
1/25/23
|
1/23/24
|
-
|
-
|
-
|
Average target price
130.9
USD Spread / Average Target -2.35% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.50% | 21.17B | | +0.79% | 42.1B | | +18.89% | 24.83B | | -21.02% | 21.75B | | -7.50% | 20.77B | | +6.81% | 9.44B | | -12.44% | 8.5B | | -23.08% | 8.41B | | +36.31% | 8.35B | | -.--% | 7.47B |
Other Steel
|