|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
26 809 | 24 414 | 32 089 | 39 120 | 52 304 | 41 752 | - | - |
Enterprise Value (EV)1 |
28 598 | 26 693 | 34 787 | 41 285 | 55 906 | 45 112 | 44 363 | 43 793 |
P/E ratio |
42,6x | 21,0x | 28,9x | 33,4x | 34,4x | 24,6x | 22,6x | 20,6x |
Yield |
0,80% | 1,09% | 0,89% | 0,80% | 0,73% | 1,15% | 1,20% | 1,20% |
Capitalization / Revenue |
3,82x | 2,98x | 3,90x | 4,55x | 4,81x | 3,45x | 3,27x | 3,05x |
EV / Revenue |
4,08x | 3,25x | 4,23x | 4,80x | 5,14x | 3,73x | 3,48x | 3,20x |
EV / EBITDA |
17,2x | 13,4x | 17,8x | 21,1x | 21,7x | 15,8x | 14,5x | 13,3x |
Price to Book |
6,73x | 6,25x | 7,36x | 7,47x | 8,68x | 6,12x | 5,36x | 4,50x |
Nbr of stocks (in thousands) |
610 678 | 602 654 | 592 983 | 598 310 | 598 028 | 597 139 | - | - |
Reference price (USD) |
43,9 | 40,5 | 54,1 | 65,4 | 87,5 | 69,9 | 69,9 | 69,9 |
Announcement Date |
01/24/2018 | 01/23/2019 | 01/22/2020 | 01/27/2021 | 01/26/2022 | - | - | - |
1 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
7 011 | 8 202 | 8 225 | 8 599 | 10 876 | 12 109 | 12 765 | 13 685 |
EBITDA1 |
1 658 | 1 995 | 1 957 | 1 958 | 2 571 | 2 849 | 3 068 | 3 289 |
Operating profit (EBIT)1 |
1 432 | 1 695 | 1 645 | 1 650 | 2 176 | 2 446 | 2 612 | 2 803 |
Operating Margin |
20,4% | 20,7% | 20,0% | 19,2% | 20,0% | 20,2% | 20,5% | 20,5% |
Pre-Tax Profit (EBT)1 |
1 352 | 1 588 | 1 496 | 1 527 | 1 989 | 2 347 | 2 536 | 2 725 |
Net income1 |
651 | 1 205 | 1 155 | 1 203 | 1 591 | 1 776 | 1 916 | 2 075 |
Net margin |
9,28% | 14,7% | 14,0% | 14,0% | 14,6% | 14,7% | 15,0% | 15,2% |
EPS2 |
1,03 | 1,93 | 1,88 | 1,96 | 2,54 | 2,84 | 3,09 | 3,39 |
Dividend per Share2 |
0,35 | 0,44 | 0,48 | 0,52 | 0,64 | 0,81 | 0,84 | 0,84 |
Announcement Date |
01/24/2018 | 01/23/2019 | 01/22/2020 | 01/27/2021 | 01/26/2022 | - | - | - |
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 |
2 151 | 1 862 | 1 988 | 2 323 | 2 426 | 2 377 | 2 654 | 2 819 | 3 027 | 2 952 | 2 933 | 3 063 | 3 177 | 3 020 | 3 059 |
EBITDA1 |
507 | 389 | 429 | 550 | 590 | 542 | 634 | 666 | 729 | 681 | 687 | 717 | 749 | 743 | 755 |
Operating profit (EBIT)1 |
430 | 317 | 357 | 476 | 500 | 465 | 532 | 571 | 608 | 590 | 590 | 623 | 648 | 606 | 624 |
Operating Margin |
20,0% | 17,0% | 18,0% | 20,5% | 20,6% | 19,6% | 20,0% | 20,3% | 20,1% | 20,0% | 20,1% | 20,3% | 20,4% | 20,1% | 20,4% |
Pre-Tax Profit (EBT)1 |
403 | 289 | 329 | 449 | 460 | 436 | 447 | 542 | 564 | 563 | 562 | 601 | 626 | 606 | 612 |
Net income1 |
319 | 242 | 258 | 347 | 357 | 330 | 370 | 427 | 454 | 426 | 424 | 454 | 474 | 454 | 460 |
Net margin |
14,8% | 13,0% | 13,0% | 14,9% | 14,7% | 13,9% | 13,9% | 15,1% | 15,0% | 14,4% | 14,5% | 14,8% | 14,9% | 15,0% | 15,0% |
EPS2 |
0,52 | 0,40 | 0,43 | 0,56 | 0,58 | 0,53 | 0,59 | 0,68 | 0,74 | 0,68 | 0,68 | 0,73 | 0,76 | 0,71 | 0,74 |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
01/22/2020 | 04/22/2020 | 07/22/2020 | 10/21/2020 | 01/27/2021 | 04/28/2021 | 07/28/2021 | 10/27/2021 | 01/26/2022 | 04/27/2022 | - | - | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
1 789 | 2 279 | 2 698 | 2 165 | 3 603 | 3 360 | 2 611 | 2 041 |
Net Cash position1 |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
1,08x | 1,14x | 1,38x | 1,11x | 1,40x | 1,18x | 0,85x | 0,62x |
Free Cash Flow1 |
922 | 802 | 1 207 | 1 315 | 1 180 | 1 752 | 2 031 | 2 069 |
ROE (Net Profit / Equities) |
25,7% | 30,1% | 27,0% | 24,3% | 27,2% | 26,7% | 25,7% | 24,6% |
Shareholders' equity1 |
2 528 | 4 003 | 4 274 | 4 958 | 5 843 | 6 664 | 7 447 | 8 442 |
ROA (Net Profit / Asset) |
10,7% | 12,0% | 11,1% | 10,4% | 11,8% | 11,7% | 11,8% | 12,1% |
Assets1 |
6 103 | 10 024 | 10 430 | 11 571 | 13 503 | 15 147 | 16 288 | 17 152 |
Book Value Per Share2 |
6,53 | 6,49 | 7,36 | 8,76 | 10,1 | 11,4 | 13,0 | 15,5 |
Cash Flow per Share2 |
1,81 | 1,78 | 2,44 | 2,59 | 2,46 | 3,00 | 3,60 | 4,15 |
Capex1 |
223 | 311 | 295 | 277 | 360 | 404 | 443 | 521 |
Capex / Sales |
3,17% | 3,79% | 3,59% | 3,22% | 3,31% | 3,34% | 3,47% | 3,81% |
Announcement Date |
01/24/2018 | 01/23/2019 | 01/22/2020 | 01/27/2021 | 01/26/2022 | - | - | - |
1 USD in Million 2 USD |
|
| |
|
|
'Humble and hidden' auto suppliers driving the EV revolution |
Capitalization (USD) |
41 751 925 598 |
Net sales (USD) |
10 876 300 000 |
Number of employees |
90 000 |
Sales / Employee (USD) |
120 848 |
Free-Float |
99,2% |
Free-Float capitalization (USD) |
41 402 753 566 |
Avg. Exchange 20 sessions (USD) |
183 941 911 |
Average Daily Capital Traded |
0,44% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|