|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
512 759 | 376 725 | 585 321 | 715 947 | 715 947 | - |
| Entreprise Value (EV)1 |
471 048 | 335 611 | 530 466 | 654 645 | 637 307 | 610 920 |
| P/E ratio |
32,7x | 17,3x | 31,9x | 26,8x | 24,1x | 19,4x |
| Yield |
- | - | - | - | - | - |
| Capitalization / Revenue |
12,6x | 6,75x | 8,28x | 8,56x | 6,89x | 5,74x |
| EV / Revenue |
11,6x | 6,01x | 7,50x | 7,83x | 6,13x | 4,90x |
| EV / EBITDA |
17,5x | 10,1x | 13,4x | 14,9x | 12,4x | 9,54x |
| Price to Book |
7,02x | 4,50x | 5,84x | 5,91x | 4,84x | 3,99x |
| Nbr of stocks (in thousands) |
2 905 809 | 2 873 788 | 2 851 747 | 2 848 293 | 2 848 293 | - |
| Reference price (USD) |
176 | 131 | 205 | 251 | 251 | 251 |
| Last update |
01/31/2018 | 01/30/2019 | 01/29/2020 | 01/05/2021 | 01/05/2021 | 01/05/2021 |
|
1 USD in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net sales1 |
40 653 | 55 838 | 70 697 | 83 625 | 103 954 | 124 786 |
| EBITDA1 |
26 951 | 33 380 | 39 562 | 43 872 | 51 426 | 64 049 |
| Operating profit (EBIT)1 |
20 203 | 24 913 | 28 986 | 30 116 | 35 746 | 44 777 |
| Operating Margin |
49,7% | 44,6% | 41,0% | 36,0% | 34,4% | 35,9% |
| Pre-Tax Profit (EBT)1 |
20 594 | 25 361 | 24 812 | 31 108 | 35 938 | 45 363 |
| Net income1 |
15 934 | 22 112 | 18 485 | 27 031 | 30 249 | 37 405 |
| Net margin |
39,2% | 39,6% | 26,1% | 32,3% | 29,1% | 30,0% |
| EPS2 |
5,39 | 7,57 | 6,43 | 9,37 | 10,4 | 13,0 |
| Dividend per Share2 |
- | - | - | - | - | - |
| Last update |
01/31/2018 | 01/30/2019 | 01/29/2020 | 12/15/2020 | 12/15/2020 | 12/15/2020 |
|
1 USD in Million 2 USD Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
- | - | - | - | - | - |
| Net Cash position1 |
41 711 | 41 114 | 54 855 | 61 302 | 78 640 | 105 027 |
| Leverage (Debt / EBITDA) |
-1,55x | -1,23x | -1,39x | -1,40x | -1,53x | -1,64x |
| Free Cash Flow1 |
17 483 | 15 359 | 21 212 | 21 654 | 26 444 | 35 773 |
| ROE (Net Profit / Equities) |
27,3% | 27,9% | 20,0% | 23,9% | 22,9% | 21,8% |
| Shareholders' equity1 |
58 428 | 79 241 | 92 590 | 113 037 | 132 259 | 171 589 |
| ROA (Net Profit / Asset) |
24,4% | 24,3% | 16,0% | 19,4% | 20,4% | 17,8% |
| Assets1 |
65 405 | 90 933 | 115 355 | 139 489 | 148 597 | 210 546 |
| Book Value Per Share2 |
25,2 | 29,2 | 35,1 | 42,5 | 52,0 | 63,0 |
| Cash Flow per Share2 |
8,19 | 10,0 | 12,6 | 11,4 | 12,5 | 14,4 |
| Capex1 |
6 733 | 13 915 | 15 102 | 15 795 | 20 816 | 22 055 |
| Capex / Sales |
16,6% | 24,9% | 21,4% | 18,9% | 20,0% | 17,7% |
| Last update |
01/31/2018 | 01/30/2019 | 01/29/2020 | 01/19/2021 | 01/19/2021 | 01/19/2021 |
|
1 USD in Million 2 USD Estimates
|
|
|
|
|
|
Financial data source
© 2021 S&P Global Market Intelligence
|
|
|
HSBC : Former Hong Kong lawmaker rejects HSBC's explanation over frozen accounts |
Capitalization (USD) 715 946 845 782 Net sales (USD) 70 697 000 000 Number of employees 56 653 Sales / Employee (USD) 1 247 895 Free-Float capitalization (USD) 600 029 465 335 Avg. Exchange 20 sessions (USD) 5 017 941 699 Average Daily Capital Traded 0,70%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|
Canada
Deutschland
España
France
Italia
Schweiz (DE)
United Kingdom
Report
