|
Fiscal Period: November
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
13 386 | 19 749 | 22 491 | 24 918 | 22 956 | 24 202 | - | - |
Enterprise Value (EV)1 |
18 226 | 24 349 | 26 660 | 29 399 | 27 887 | 28 802 | 28 519 | 28 383 |
P/E ratio |
27,5x | 21,4x | 32,3x | 33,6x | 30,7x | 28,8x | 26,4x | 24,5x |
Yield |
1,84% | 1,39% | 1,35% | 1,33% | 1,58% | 1,63% | 1,73% | 1,83% |
Capitalization / Revenue |
2,77x | 3,65x | 4,21x | 4,45x | 3,63x | 3,66x | 3,53x | 3,42x |
EV / Revenue |
3,77x | 4,50x | 4,99x | 5,25x | 4,41x | 4,35x | 4,16x | 4,01x |
EV / EBITDA |
20,0x | 22,3x | 23,4x | 24,8x | 21,7x | 20,9x | 19,5x | 18,5x |
Price to Book |
5,06x | 6,22x | 6,52x | 6,36x | 5,20x | 4,88x | 4,50x | 4,23x |
Nbr of stocks (in thousands) |
261 997 | 263 330 | 265 824 | 266 823 | 267 318 | 268 076 | - | - |
Reference price (USD) |
51,1 | 75,0 | 84,6 | 93,5 | 85,8 | 90,3 | 90,3 | 90,3 |
Announcement Date |
01/25/2018 | 01/24/2019 | 01/28/2020 | 01/28/2021 | 01/27/2022 | - | - | - |
1 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: November
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
4 834 | 5 409 | 5 347 | 5 601 | 6 318 | 6 617 | 6 863 | 7 080 |
EBITDA1 |
912 | 1 093 | 1 137 | 1 184 | 1 288 | 1 376 | 1 463 | 1 536 |
Operating profit (EBIT)1 |
786 | 942 | 979 | 1 019 | 1 102 | 1 164 | 1 243 | 1 328 |
Operating Margin |
16,3% | 17,4% | 18,3% | 18,2% | 17,4% | 17,6% | 18,1% | 18,8% |
Pre-Tax Profit (EBT)1 |
595 | 741 | 819 | 882 | 896 | 1 018 | 1 136 | 1 226 |
Net income1 |
477 | 933 | 703 | 747 | 755 | 806 | 888 | 959 |
Net margin |
9,88% | 17,3% | 13,1% | 13,3% | 12,0% | 12,2% | 12,9% | 13,5% |
EPS2 |
1,86 | 3,50 | 2,62 | 2,78 | 2,80 | 3,13 | 3,42 | 3,69 |
Dividend per Share2 |
0,94 | 1,04 | 1,14 | 1,24 | 1,36 | 1,48 | 1,57 | 1,65 |
Announcement Date |
01/25/2018 | 01/24/2019 | 01/28/2020 | 01/28/2021 | 01/27/2022 | - | - | - |
1 USD in Million 2 USD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: November
|
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 |
1 485 | 1 212 | 1 401 | 1 430 | 1 558 | 1 482 | 1 557 | 1 549 | 1 730 | 1 522 | 1 621 | 1 642 | 1 832 | 1 610 | 1 700 |
EBITDA1 |
344 | 237 | 300 | 316 | 331 | 311 | 302 | 320 | 356 | 276 | 301 | 371 | 429 | 310 | 323 |
Operating profit (EBIT)1 |
303 | 195 | 260 | 273 | 290 | 263 | 258 | 272 | 309 | 227 | 246 | 317 | 374 | 254 | 269 |
Operating Margin |
20,4% | 16,1% | 18,6% | 19,1% | 18,6% | 17,7% | 16,6% | 17,6% | 17,8% | 14,9% | 15,2% | 19,3% | 20,4% | 15,8% | 15,8% |
Pre-Tax Profit (EBT)1 |
268 | 164 | 226 | 243 | 248 | 207 | 206 | 235 | 248 | 180 | 217 | 286 | 357 | 237 | 248 |
Net income1 |
213 | 145 | 196 | 206 | 201 | 162 | 184 | 212 | 197 | 155 | 178 | 228 | 267 | 181 | 204 |
Net margin |
14,4% | 11,9% | 14,0% | 14,4% | 12,9% | 10,9% | 11,8% | 13,7% | 11,4% | 10,2% | 11,0% | 13,9% | 14,6% | 11,2% | 12,0% |
EPS2 |
0,80 | 0,54 | 0,73 | 0,77 | 0,74 | 0,60 | 0,68 | 0,79 | 0,73 | 0,57 | 0,67 | 0,85 | 1,02 | 0,70 | 0,78 |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
01/28/2020 | 03/31/2020 | 06/25/2020 | 09/29/2020 | 01/28/2021 | 03/30/2021 | 07/01/2021 | 09/30/2021 | 01/27/2022 | 03/29/2022 | - | - | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: November
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
4 840 | 4 600 | 4 169 | 4 481 | 4 931 | 4 600 | 4 317 | 4 182 |
Net Cash position1 |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
5,31x | 4,21x | 3,67x | 3,79x | 3,83x | 3,34x | 2,95x | 2,72x |
Free Cash Flow1 |
633 | 652 | 773 | 816 | 550 | 855 | 936 | 1 035 |
ROE (Net Profit / Equities) |
26,1% | 32,6% | 21,7% | 20,3% | 18,1% | 18,0% | 17,8% | 17,8% |
Shareholders' equity1 |
1 828 | 2 865 | 3 240 | 3 685 | 4 169 | 4 487 | 4 983 | 5 400 |
ROA (Net Profit / Asset) |
7,28% | 9,04% | 6,82% | 6,66% | 6,04% | 6,56% | 6,98% | 7,29% |
Assets1 |
6 559 | 10 321 | 10 309 | 11 226 | 12 498 | 12 274 | 12 726 | 13 156 |
Book Value Per Share2 |
10,1 | 12,1 | 13,0 | 14,7 | 16,5 | 18,5 | 20,1 | 21,4 |
Cash Flow per Share2 |
3,18 | 3,08 | 3,53 | 3,87 | 3,07 | 3,67 | 4,07 | 4,53 |
Capex1 |
182 | 169 | 174 | 225 | 278 | 286 | 260 | 254 |
Capex / Sales |
3,77% | 3,13% | 3,25% | 4,02% | 4,40% | 4,33% | 3,79% | 3,59% |
Announcement Date |
01/25/2018 | 01/24/2019 | 01/28/2020 | 01/28/2021 | 01/27/2022 | - | - | - |
1 USD in Million 2 USD |
|
| |
|
|
Labor talks begin Thursday on national U.S. refinery workers contract |
Capitalization (USD) |
24 201 600 976 |
Net sales (USD) |
6 317 900 000 |
Free-Float |
98,5% |
Free-Float capitalization (USD) |
23 837 834 360 |
Avg. Exchange 20 sessions (USD) |
116 183 249 |
Average Daily Capital Traded |
0,48% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|