Add to comparison table
Insider Transactions
5Y price score: 111 
5Y return: +80.57%
The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.
A score of 100 indicates that the stock did as well as the S&P 500 Index.
A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.
DATE RANGE:
USD PER SHARE
- Stock price
- Sales
- Purchases
- Stock awards
Transaction History
Trade log
| Date | Action | Shares | Price | Share Value | Holding | Name | Title | Source |
|---|---|---|---|---|---|---|---|---|
| 01-sep.-26 | Sale | (35,000) | 60.0 | (2,100,000) | 1,296,328 | Le Peuch Olivier | director, officer: Chief Executive Officer | link |
| 31-aug.-26 | Sale | (5,000) | 60.0 | (300,000) | 1,331,328 | Le Peuch Olivier | director, officer: Chief Executive Officer | link |
| 27-aug.-26 | Sale | (5,000) | 55.0 | (275,000) | 1,336,328 | Le Peuch Olivier | director, officer: Chief Executive Officer | link |
| 26-aug.-26 | Sale | (25,000) | 52.6 | (1,313,750) | 1,341,328 | Le Peuch Olivier | director, officer: Chief Executive Officer | link |
| 27-may.-26 | Sale | (25,000) | 57.0 | (1,424,750) | 1,366,328 | Le Peuch Olivier | director, officer: Chief Executive Officer | link |
| 07-may.-26 | Sale | (2,000) | 54.3 | (108,660) | 16,953 | de La Chevardiere Patrick | director | link |
| 01-may.-26 | Award | 3,428 | - | - | 51,653 | Galuccio Miguel Matias | director | link |
| 01-may.-26 | Award | 3,428 | - | - | 35,016 | Moraeus Hanssen Maria | director | link |
| 01-may.-26 | Award | 3,428 | - | - | 42,453 | Sheets Jeffrey Wayne | director | link |
| 01-may.-26 | Award | 3,428 | - | - | 18,953 | de La Chevardiere Patrick | director | link |
31.6
52-week range
60.4
Your model inputs
Required return / cost of capital
%
FCFF terminal growth rate
%
Your fair value & Margin of safety
To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.
Forecast:
Set price notification
Valuation
Free Cash Flow Yield
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more
6 %
Dividend Yield TTM
2.3 %
Market cap $
$ 75,869
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
24.9
Price / Book TTM
2.9
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
(1)
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
50.4 %
96.1 %
(15.6) %
Free cash flow per share growth
5.7 %
145.7 %
(31.6) %
Earnings per share growth
(29.7) %
131.2 %
44.2 %
Dividends
Previous dividend:0.295 per share, Paid, Ex-div date Jun 03, 2026
Next dividend:0.295 per share, Declared, Ex-div date Sep 02, 2026
Financials
all figures in USD Millions except per share data
Periods:
View:
Forecast:
Averages
based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.
Analysts
Average Revenue and Net Income forecast estimates from analysts who cover the stock.
Custom
you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.
ㅤ
Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Diluted EPSLearn more
1.6
(1.2)
(1.1)
1.5
(7.3)
(7.5)
1.3
2.4
2.9
3.1
2.4
3.7%
(0.4)
(0.4)
(0.4)
(0.4)
(0.4)
(0.4)
02FCF per share
4.5
2.6
2.4
2.5
2.5
1.2
2.4
1.4
3.1
3.1
3.1
(3.7)%
3.1
3.1
3.1
3.1
3.1
3.2
04Dividends payout, %
116.8%
(156.9)%
(184.6)%
129.6%
(27.4)%
(16.5)%
37.2%
24.6%
31.3%
34.4%
47.8%
(8.5)%
-
-
-
-
-
-
05Revenue
$ 35,475
$ 27,810
$ 30,440
$ 32,815
$ 32,917
$ 23,601
$ 22,929
$ 28,091
$ 33,135
$ 36,289
$ 35,709
0.1%
$ 35,733
$ 35,756
$ 35,780
$ 35,803
$ 35,827
$ 36,901
06ㅤ% Change
-
(21.6)%
9.5%
7.8%
0.3%
(28.3)%
(2.9)%
22.5%
18%
9.5%
(1.6)%
0.1%
0.1%
0.1%
0.1%
0.1%
0.1%
0.1%
07Net Income
2,072
(1,687)
(1,505)
2,138
(10,107)
(10,486)
1,881
3,441
4,203
4,461
3,350
4.9%
(616.5)
(616.9)
(617.3)
(617.7)
(618.1)
(636.6)
08ㅤ% Margin
5.8%
(6.1)%
(4.9)%
6.5%
(30.7)%
(44.4)%
8.2%
12.3%
12.7%
12.3%
9.4%
(1.7)% A
(1.7)%
(1.7)%
(1.7)%
(1.7)%
(1.7)%
(1.7)%
09CFO
8,572
6,261
5,663
5,713
5,431
2,944
4,651
3,720
6,637
6,602
6,489
(2.8)%
6,548
6,553
6,557
6,561
6,566
6,763
10ㅤ% Of revenue
24.2%
22.5%
18.6%
17.4%
16.5%
12.5%
20.3%
13.2%
20%
18.2%
18.2%
18.3% A
18.3%
18.3%
18.3%
18.3%
18.3%
18.3%
11CAPEX
(2,896)
(2,685)
(2,383)
(2,260)
(1,955)
(1,217)
(1,180)
(1,715)
(2,092)
(2,129)
(1,946)
(3.9)%
(1,870)
(1,797)
(1,727)
(1,660)
(1,595)
(1,533)
12ㅤ% Change
-
(7.3)%
(11.3)%
(5.2)%
(13.5)%
(37.8)%
(3)%
45.3%
22%
1.8%
(8.6)%
(3.9)% A
(3.9)%
(3.9)%
(3.9)%
(3.9)%
(3.9)%
(3.9)%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
5,676
3,576
3,280
3,453
3,476
1,727
3,471
2,005
4,545
4,473
4,543
(2.2)%
4,678
4,755
4,830
4,901
4,970
5,230
14Total assets
68,005
77,956
71,987
70,507
56,312
42,434
41,511
43,135
47,957
48,935
54,868
(2.1)%
53,703
52,562
51,446
50,354
49,284
48,238
15ㅤ% Change
-
14.6%
(7.7)%
(2.1)%
(20.1)%
(24.6)%
(2.2)%
3.9%
11.2%
2%
12.1%
(2.1)%
(2.1)%
(2.1)%
(2.1)%
(2.1)%
(2.1)%
(2.1)%
16Total liabilities
32,100
36,427
34,726
33,921
32,136
29,945
26,225
25,146
26,598
26,585
27,577
(1.5)%
26,991
26,418
25,857
25,308
24,771
24,245
17ㅤ% Of assets
47.2%
46.7%
48.2%
48.1%
57.1%
70.6%
63.2%
58.3%
55.5%
54.3%
50.3%
50.3% A
50.3%
50.3%
50.3%
50.3%
50.3%
50.3%
18Shareholders Equity
35,905
41,529
37,261
36,586
24,176
12,489
15,286
17,989
21,359
22,350
27,291
(2.7)%
26,711
26,144
25,589
25,046
24,514
23,993
19Net Debt
16,206
16,687
16,400
14,618
14,157
16,042
12,438
10,571
9,065
8,530
9,272
(5.4)%
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
1,271,166
1,357,000
1,388,000
1,393,000
1,385,000
1,390,000
1,427,000
1,437,000
1,443,000
1,436,000
1,488,000
1.6%
1,511,621
1,535,618
1,559,995
1,584,759
1,609,916
1,635,473
21ㅤ% Change
-
6.8%
2.3%
0.4%
(0.6)%
0.4%
2.7%
0.7%
0.4%
(0.5)%
3.6%
1.6%
1.6%
1.6%
1.6%
1.6%
1.6%
1.6%
22ROA
3.1%
(2.2)%
(2.1)%
3%
(18)%
(24.7)%
4.5%
8%
8.8%
9.1%
6.1%
-
(1.2)%
(1.2)%
(1.2)%
(1.2)%
(1.3)%
(1.3)%
23ROE
5.8%
(4.1)%
(4)%
5.8%
(41.8)%
(84)%
12.3%
19.1%
19.7%
20%
12.3%
-
(2.3)%
(2.4)%
(2.4)%
(2.5)%
(2.5)%
(2.7)%
24Interest coverage
16.1
4
4.7
5.5
(0.8)
2.9
5.1
8.5
10.9
12.4
9.8
-
-
-
-
-
-
-
25Dividend Yield
2.8%
2.3%
3%
5.5%
5%
5.7%
1.7%
1.1%
1.8%
2.8%
2.8%
-
-
-
-
-
-
-
26P/E Ratio
42.3
(67.7)
(62.4)
23.4
(5.5)
(2.9)
22.4
22
17.6
12.2
16.1
-
-
-
-
-
-
-
27Stock price range
67-95
61-86
61-87
35-80
31-47
12-41
22-37
31-55
43-62
37-55
32-44
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
87,632
113,920
93,537
49,971
55,677
30,344
41,930
75,699
74,157
54,481
56,457
(4.3)%
56,543
63,006
70,116
77,936
86,539
-
29FCF Yield
6.5%
3.1%
3.5%
6.9%
6.2%
5.7%
8.3%
2.7%
6.1%
8.2%
8.1%
2.2%
8.3%
7.6%
6.9%
6.3%
5.7%
-
30Average stock price
81
73.7
74.4
57.5
39.1
26.4
29.2
43.1
52.5
46
37.7
(7.4)%
37.4
41
44.9
49.2
53.8
-
31 CEO
OP
Olivier Le Peuch