|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
16 320 | 16 393 | 22 208 | 27 820 | 34 285 | 27 583 | - | - |
Enterprise Value (EV)1 |
23 990 | 24 874 | 31 606 | 38 217 | 45 154 | 39 284 | 39 979 | 41 041 |
P/E ratio |
38,4x | 28,8x | 35,8x | 39,3x | 27,2x | 34,0x | 31,0x | 29,1x |
Yield |
1,81% | 2,01% | 1,59% | 1,43% | 1,25% | 1,69% | 1,85% | 2,01% |
Capitalization / Revenue |
4,86x | 4,77x | 6,15x | 7,37x | 8,72x | 7,28x | 6,76x | 6,31x |
EV / Revenue |
7,15x | 7,23x | 8,76x | 10,1x | 11,5x | 10,4x | 9,80x | 9,39x |
EV / EBITDA |
14,0x | 14,7x | 17,6x | 20,6x | 24,6x | 18,9x | 17,7x | 16,9x |
Price to Book |
3,03x | 2,80x | 3,63x | 4,31x | 4,70x | 3,53x | 3,21x | 3,01x |
Nbr of stocks (in thousands) |
178 375 | 180 599 | 180 776 | 181 272 | 181 538 | 181 753 | - | - |
Reference price (USD) |
91,5 | 90,8 | 123 | 153 | 189 | 152 | 152 | 152 |
Announcement Date |
02/20/2018 | 02/19/2019 | 02/18/2020 | 02/24/2021 | 02/16/2022 | - | - | - |
1 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
3 357 | 3 440 | 3 610 | 3 777 | 3 930 | 3 787 | 4 078 | 4 369 |
EBITDA1 |
1 714 | 1 690 | 1 792 | 1 852 | 1 832 | 2 075 | 2 257 | 2 426 |
Operating profit (EBIT)1 |
1 222 | 1 125 | 1 210 | 1 234 | 1 196 | 1 397 | 1 526 | 1 649 |
Operating Margin |
36,4% | 32,7% | 33,5% | 32,7% | 30,4% | 36,9% | 37,4% | 37,7% |
Pre-Tax Profit (EBT)1 |
912 | 787 | 833 | 924 | 1 640 | 1 068 | 1 168 | 1 286 |
Net income1 |
426 | 567 | 621 | 709 | 1 263 | 811 | 882 | 961 |
Net margin |
12,7% | 16,5% | 17,2% | 18,8% | 32,1% | 21,4% | 21,6% | 22,0% |
EPS2 |
2,38 | 3,15 | 3,43 | 3,91 | 6,95 | 4,46 | 4,89 | 5,22 |
Dividend per Share2 |
1,66 | 1,82 | 1,96 | 2,20 | 2,36 | 2,57 | 2,80 | 3,05 |
Announcement Date |
02/20/2018 | 02/19/2019 | 02/18/2020 | 02/24/2021 | 02/16/2022 | - | - | - |
1 USD in Million 2 USD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2019 Q4 |
2020 Q1 |
2020 Q2 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
Net sales1 |
902 | 844 | 931 | 1 079 | 923 | 888 | 999 | 1 092 | 951 | 842 | 973 | 1 075 | 886 | 897 | 992 |
EBITDA1 |
420 | 384 | 465 | 587 | 416 | 386 | 488 | 578 | 380 | 404 | 562 | 660 | 513 | 519 | 577 |
Operating profit (EBIT)1 |
268 | 239 | 313 | 433 | 258 | 229 | 330 | 417 | 220 | 246 | 378 | 464 | 339 | 325 | - |
Operating Margin |
29,7% | 28,3% | 33,6% | 40,1% | 28,0% | 25,8% | 33,0% | 38,2% | 23,1% | 29,2% | 38,8% | 43,2% | 38,3% | 36,2% | - |
Pre-Tax Profit (EBT)1 |
136 | 159 | 232 | 352 | 181 | 155 | 251 | 340 | 894 | 193 | 270 | 348 | 224 | - | - |
Net income1 |
98,0 | 124 | 176 | 264 | 145 | 133 | 207 | 278 | 645 | 158 | 216 | 287 | 149 | -122 | - |
Net margin |
10,9% | 14,7% | 18,9% | 24,5% | 15,7% | 15,0% | 20,7% | 25,5% | 67,8% | 18,8% | 22,1% | 26,7% | 16,8% | -13,6% | - |
EPS2 |
0,54 | 0,68 | 0,97 | 1,46 | 0,80 | 0,73 | 1,14 | 1,53 | 3,55 | 0,87 | 1,17 | 1,57 | 0,83 | 0,17 | 1,25 |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
02/18/2020 | 05/06/2020 | 08/05/2020 | 11/04/2020 | 02/24/2021 | 05/03/2021 | 08/02/2021 | 11/02/2021 | 02/16/2022 | 04/27/2022 | - | - | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
7 670 | 8 481 | 9 398 | 10 397 | 10 869 | 11 701 | 12 396 | 13 458 |
Net Cash position1 |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
4,47x | 5,02x | 5,24x | 5,61x | 5,93x | 5,64x | 5,49x | 5,55x |
Free Cash Flow1 |
15,0 | -200 | -271 | -396 | -323 | -86,0 | -190 | -238 |
ROE (Net Profit / Equities) |
10,2% | 10,1% | 10,4% | 11,3% | 18,4% | 10,8% | 10,9% | 10,8% |
Shareholders' equity1 |
4 164 | 5 624 | 5 993 | 6 288 | 6 876 | 7 513 | 8 106 | 8 902 |
ROA (Net Profit / Asset) |
2,86% | 2,79% | 2,83% | 2,99% | 4,97% | 3,02% | 3,11% | 3,22% |
Assets1 |
14 909 | 20 352 | 21 953 | 23 724 | 25 421 | 26 880 | 28 318 | 29 800 |
Book Value Per Share2 |
30,2 | 32,5 | 33,9 | 35,6 | 40,2 | 43,0 | 47,3 | 50,5 |
Cash Flow per Share2 |
8,10 | 7,70 | 7,64 | 7,84 | 7,92 | 8,81 | 9,66 | 10,7 |
Capex1 |
1 434 | 1 586 | 1 654 | 1 822 | 1 764 | 2 119 | 2 437 | 2 496 |
Capex / Sales |
42,7% | 46,1% | 45,8% | 48,2% | 44,9% | 56,0% | 59,8% | 57,1% |
Announcement Date |
02/20/2018 | 02/19/2019 | 02/18/2020 | 02/24/2021 | 02/16/2022 | - | - | - |
1 USD in Million 2 USD |
|
| |
|
Capitalization (USD) |
27 582 877 165 |
Net sales (USD) |
3 930 000 000 |
Number of employees |
6 400 |
Sales / Employee (USD) |
614 063 |
Free-Float |
96,6% |
Free-Float capitalization (USD) |
26 657 582 972 |
Avg. Exchange 20 sessions (USD) |
166 867 670 |
Average Daily Capital Traded |
0,60% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|