Market Closed -
Nyse
04:00:01 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
34.08
USD
|
-1.53%
|
|
-9.75%
|
-1.96%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,290
|
9,617
|
12,310
|
20,575
|
20,296
|
19,535
|
-
|
-
|
Enterprise Value (EV)
1 |
12,578
|
9,036
|
12,042
|
19,886
|
17,406
|
15,500
|
14,677
|
13,710
|
P/E ratio
|
17.9
x
|
-15.1
x
|
11.2
x
|
8.07
x
|
5.23
x
|
8.93
x
|
8.78
x
|
8.92
x
|
Yield
|
3.64%
|
1.72%
|
3.93%
|
-
|
-
|
3.63%
|
3.72%
|
5.45%
|
Capitalization / Revenue
|
1.82
x
|
1.87
x
|
1.89
x
|
1.75
x
|
1.37
x
|
1.51
x
|
1.5
x
|
1.56
x
|
EV / Revenue
|
1.72
x
|
1.76
x
|
1.85
x
|
1.69
x
|
1.17
x
|
1.2
x
|
1.13
x
|
1.09
x
|
EV / EBITDA
|
9.17
x
|
14.2
x
|
8.86
x
|
5.45
x
|
3.58
x
|
4.87
x
|
4.54
x
|
4.42
x
|
EV / FCF
|
10.7
x
|
6.81
x
|
-100
x
|
25.2
x
|
4.61
x
|
6.34
x
|
7.96
x
|
7.01
x
|
FCF Yield
|
9.36%
|
14.7%
|
-1%
|
3.97%
|
21.7%
|
15.8%
|
12.6%
|
14.3%
|
Price to Book
|
1.11
x
|
0.85
x
|
1.03
x
|
-
|
1.22
x
|
1.09
x
|
1.05
x
|
0.99
x
|
Nbr of stocks (in thousands)
|
1,180,537
|
1,180,537
|
1,180,537
|
1,180,537
|
1,167,889
|
1,147,361
|
-
|
-
|
Reference price
2 |
11.26
|
8.146
|
10.43
|
17.43
|
17.38
|
17.03
|
17.03
|
17.03
|
Announcement Date
|
2/19/20
|
2/24/21
|
2/16/22
|
2/15/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,294
|
5,147
|
6,521
|
11,763
|
14,869
|
12,918
|
12,989
|
12,559
|
EBITDA
1 |
1,372
|
638.1
|
1,359
|
3,648
|
4,865
|
3,180
|
3,232
|
3,102
|
EBIT
1 |
832.4
|
-663.1
|
707.5
|
2,963
|
4,316
|
2,439
|
2,501
|
2,460
|
Operating Margin
|
11.41%
|
-12.88%
|
10.85%
|
25.19%
|
29.03%
|
18.88%
|
19.26%
|
19.59%
|
Earnings before Tax (EBT)
1 |
933.7
|
-619.3
|
1,243
|
3,166
|
4,633
|
2,614
|
3,007
|
2,727
|
Net income
1 |
742.7
|
-634.4
|
1,100
|
2,553
|
3,918
|
2,178
|
2,311
|
2,220
|
Net margin
|
10.18%
|
-12.33%
|
16.87%
|
21.71%
|
26.35%
|
16.86%
|
17.79%
|
17.67%
|
EPS
2 |
0.6300
|
-0.5400
|
0.9300
|
2.160
|
3.320
|
1.907
|
1.940
|
1.909
|
Free Cash Flow
1 |
1,178
|
1,327
|
-120.4
|
788.8
|
3,776
|
2,444
|
1,844
|
1,957
|
FCF margin
|
16.15%
|
25.78%
|
-1.85%
|
6.71%
|
25.39%
|
18.92%
|
14.2%
|
15.58%
|
FCF Conversion (EBITDA)
|
85.85%
|
207.96%
|
-
|
21.62%
|
77.61%
|
76.87%
|
57.06%
|
63.09%
|
FCF Conversion (Net income)
|
158.58%
|
-
|
-
|
30.89%
|
96.36%
|
112.21%
|
79.81%
|
88.15%
|
Dividend per Share
2 |
0.4100
|
0.1400
|
0.4100
|
-
|
-
|
0.6188
|
0.6329
|
0.9271
|
Announcement Date
|
2/19/20
|
2/24/21
|
2/16/22
|
2/15/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
3,003
|
2,710
|
2,057
|
2,367
|
2,800
|
5,168
|
2,975
|
3,620
|
4,141
|
4,075
|
8,216
|
3,238
|
3,415
|
3,442
|
3,337
|
3,061
|
3,208
|
3,369
|
3,535
|
EBITDA
1 |
338.4
|
497.4
|
482.6
|
639
|
806
|
1,433
|
945.6
|
1,269
|
1,477
|
1,409
|
2,886
|
972
|
975.3
|
987.1
|
802.1
|
592
|
719.1
|
845.8
|
872.4
|
EBIT
1 |
-
|
183.3
|
273.3
|
495.9
|
660
|
1,147
|
803.1
|
1,013
|
1,351
|
1,278
|
2,630
|
867.9
|
819
|
811.7
|
631.7
|
419.7
|
545.8
|
728
|
762
|
Operating Margin
|
-
|
6.76%
|
13.29%
|
20.95%
|
23.57%
|
22.2%
|
27%
|
27.98%
|
32.63%
|
31.37%
|
32%
|
26.8%
|
23.98%
|
23.58%
|
18.93%
|
13.71%
|
17.01%
|
21.61%
|
21.56%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
408.4
|
570.7
|
754.5
|
-
|
779.3
|
1,061
|
1,425
|
1,414
|
2,839
|
825
|
968.9
|
835.1
|
700.5
|
521
|
636.6
|
900
|
986
|
Net income
1 |
-708
|
400.3
|
370
|
502.8
|
636.7
|
1,139
|
606.5
|
807.3
|
1,129
|
1,123
|
2,252
|
537.3
|
1,129
|
737
|
640
|
506.7
|
592.5
|
652
|
724
|
Net margin
|
-23.57%
|
14.77%
|
17.99%
|
21.24%
|
22.74%
|
22.05%
|
20.39%
|
22.3%
|
27.25%
|
27.56%
|
27.41%
|
16.59%
|
33.06%
|
21.41%
|
19.18%
|
16.55%
|
18.47%
|
19.35%
|
20.48%
|
EPS
|
-
|
-
|
0.3100
|
0.4300
|
0.5400
|
-
|
-
|
0.6800
|
-
|
0.9500
|
-
|
0.4600
|
0.9600
|
0.6400
|
-
|
-
|
-
|
0.5500
|
0.6100
|
Dividend per Share
2 |
-
|
-
|
0.2800
|
-
|
0.1700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
Announcement Date
|
8/5/20
|
8/4/21
|
2/16/22
|
4/27/22
|
8/3/22
|
8/3/22
|
11/3/22
|
2/15/23
|
4/26/23
|
8/2/23
|
8/2/23
|
11/1/23
|
2/21/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
712
|
581
|
268
|
689
|
2,890
|
4,035
|
4,857
|
5,825
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,178
|
1,327
|
-120
|
789
|
3,776
|
2,444
|
1,844
|
1,957
|
ROE (net income / shareholders' equity)
|
6.25%
|
-5.45%
|
9.47%
|
19.7%
|
25.5%
|
11.5%
|
11.4%
|
10.8%
|
ROA (Net income/ Total Assets)
|
5.11%
|
-4.44%
|
7.81%
|
16%
|
20.3%
|
10.1%
|
9.9%
|
9%
|
Assets
1 |
14,547
|
14,279
|
14,083
|
16,000
|
19,316
|
21,565
|
23,341
|
24,664
|
Book Value Per Share
2 |
10.20
|
9.540
|
10.10
|
-
|
14.30
|
15.60
|
16.30
|
17.20
|
Cash Flow per Share
2 |
1.300
|
1.290
|
0.1000
|
0.9900
|
3.720
|
2.340
|
2.700
|
2.290
|
Capex
1 |
350
|
193
|
240
|
378
|
619
|
714
|
673
|
620
|
Capex / Sales
|
4.8%
|
3.76%
|
3.67%
|
3.22%
|
4.17%
|
5.53%
|
5.18%
|
4.94%
|
Announcement Date
|
2/19/20
|
2/24/21
|
2/16/22
|
2/15/23
|
2/21/24
|
-
|
-
|
-
|
Last Close Price
17.03
USD Average target price
20.39
USD Spread / Average Target +19.77% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.95% | 4.43B | | +3.90% | 821M | | -16.12% | 685M | | -11.97% | 631M | | -19.59% | 325M | | +19.40% | 311M | | +47.08% | 296M | | -26.80% | 242M | | -25.21% | 215M |
Oil Related Equipment
|