Market Closed -
OTC Markets
20:58:43 26/06/2024 BST
|
5-day change
|
1st Jan Change
|
68.09
USD
|
-1.22%
|
|
+0.55%
|
-5.54%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
31,378
|
26,817
|
26,825
|
21,842
|
28,816
|
27,767
|
-
|
-
|
Enterprise Value (EV)
1 |
34,137
|
29,891
|
29,874
|
21,842
|
31,087
|
29,863
|
29,120
|
28,101
|
P/E ratio
|
27
x
|
-42.5
x
|
-186
x
|
33.5
x
|
28.3
x
|
23.3
x
|
20.7
x
|
18.6
x
|
Yield
|
0.77%
|
-
|
-
|
-
|
1.91%
|
2.13%
|
2.42%
|
2.74%
|
Capitalization / Revenue
|
5.63
x
|
12.3
x
|
10
x
|
4.87
x
|
5.3
x
|
4.52
x
|
4.15
x
|
3.84
x
|
EV / Revenue
|
6.12
x
|
13.7
x
|
11.2
x
|
4.87
x
|
5.71
x
|
4.86
x
|
4.35
x
|
3.88
x
|
EV / EBITDA
|
15.2
x
|
131
x
|
47.6
x
|
13.3
x
|
14.8
x
|
12.7
x
|
11.1
x
|
9.85
x
|
EV / FCF
|
32.7
x
|
-55.2
x
|
170
x
|
-
|
26
x
|
23
x
|
20.7
x
|
18
x
|
FCF Yield
|
3.06%
|
-1.81%
|
0.59%
|
-
|
3.84%
|
4.35%
|
4.83%
|
5.55%
|
Price to Book
|
8.29
x
|
7.16
x
|
7.17
x
|
-
|
6.38
x
|
5.66
x
|
4.91
x
|
4.27
x
|
Nbr of stocks (in thousands)
|
431,019
|
450,253
|
449,787
|
449,884
|
444,145
|
435,352
|
-
|
-
|
Reference price
2 |
72.80
|
59.56
|
59.64
|
48.55
|
64.88
|
63.78
|
63.78
|
63.78
|
Announcement Date
|
28/02/20
|
26/02/21
|
25/02/22
|
24/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,578
|
2,174
|
2,670
|
4,486
|
5,441
|
6,145
|
6,695
|
7,239
|
EBITDA
1 |
2,245
|
227.8
|
627.6
|
1,640
|
2,094
|
2,358
|
2,613
|
2,854
|
EBIT
1 |
1,540
|
-772.3
|
-83
|
962.7
|
1,414
|
1,704
|
1,917
|
2,141
|
Operating Margin
|
27.61%
|
-35.52%
|
-3.11%
|
21.46%
|
25.99%
|
27.74%
|
28.64%
|
29.58%
|
Earnings before Tax (EBT)
1 |
1,471
|
-882.7
|
-197.4
|
871.7
|
1,362
|
1,629
|
1,847
|
2,051
|
Net income
1 |
1,162
|
-625.4
|
-142.4
|
664.3
|
1,118
|
1,230
|
1,390
|
1,559
|
Net margin
|
20.83%
|
-28.77%
|
-5.33%
|
14.81%
|
20.54%
|
20.02%
|
20.76%
|
21.54%
|
EPS
2 |
2.700
|
-1.400
|
-0.3200
|
1.450
|
2.290
|
2.740
|
3.078
|
3.434
|
Free Cash Flow
1 |
1,045
|
-541.9
|
176.1
|
-
|
1,194
|
1,298
|
1,405
|
1,560
|
FCF margin
|
18.73%
|
-24.93%
|
6.6%
|
-
|
21.95%
|
21.12%
|
20.99%
|
21.56%
|
FCF Conversion (EBITDA)
|
46.54%
|
-
|
28.06%
|
-
|
57.03%
|
55.04%
|
53.76%
|
54.67%
|
FCF Conversion (Net income)
|
89.96%
|
-
|
-
|
-
|
106.87%
|
105.48%
|
101.07%
|
100.07%
|
Dividend per Share
2 |
0.5600
|
-
|
-
|
-
|
1.240
|
1.356
|
1.545
|
1.748
|
Announcement Date
|
28/02/20
|
26/02/21
|
25/02/22
|
24/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
2,744
|
1,281
|
-
|
1,121
|
809.8
|
1,549
|
917.2
|
1,183
|
2,100
|
1,218
|
1,168
|
2,386
|
1,311
|
1,381
|
2,692
|
1,394
|
1,355
|
2,749
|
1,496
|
1,556
|
3,063
|
1,553
|
1,528
|
3,063
|
1,649
|
1,698
|
EBITDA
1 |
1,052
|
194.1
|
-
|
199
|
221.9
|
428.6
|
295.8
|
495.8
|
791.6
|
450.4
|
398.3
|
848.7
|
509.8
|
536.3
|
1,046
|
547.7
|
500.5
|
1,048
|
582
|
590.7
|
1,199
|
616.8
|
554.9
|
1,135
|
613
|
643.7
|
EBIT
1 |
672.3
|
-236
|
-536.3
|
-123.8
|
17.2
|
60.2
|
138.7
|
334.5
|
473.2
|
291.9
|
197.6
|
489.5
|
354.4
|
380.3
|
734.7
|
390.4
|
288.8
|
679.2
|
422.1
|
442.7
|
871
|
451.6
|
379.8
|
773
|
485.7
|
497.1
|
Operating Margin
|
24.5%
|
-18.42%
|
-
|
-11.04%
|
2.12%
|
3.89%
|
15.12%
|
28.29%
|
22.54%
|
23.97%
|
16.91%
|
20.51%
|
27.03%
|
27.54%
|
27.29%
|
28%
|
21.32%
|
24.71%
|
28.21%
|
28.45%
|
28.44%
|
29.07%
|
24.85%
|
25.24%
|
29.46%
|
29.29%
|
Earnings before Tax (EBT)
|
-
|
-269.9
|
-
|
-175
|
-12.7
|
-3.1
|
107.6
|
312.5
|
420.2
|
268.4
|
183.2
|
451.6
|
339.9
|
366.8
|
706.6
|
375.9
|
279.1
|
655
|
-
|
-
|
833
|
-
|
-
|
745
|
-
|
-
|
Net income
1 |
-
|
-196.7
|
-
|
-130.3
|
-4.8
|
1.7
|
81.3
|
237.1
|
318.5
|
202.7
|
143.1
|
345.8
|
262.4
|
300.9
|
563.2
|
301.2
|
274.2
|
554.2
|
313.9
|
313.3
|
642
|
327.5
|
272.8
|
566
|
344.3
|
366.8
|
Net margin
|
-
|
-15.35%
|
-
|
-11.62%
|
-0.59%
|
0.11%
|
8.86%
|
20.05%
|
15.17%
|
16.65%
|
12.25%
|
14.49%
|
20.01%
|
21.79%
|
20.92%
|
21.6%
|
20.24%
|
20.16%
|
20.98%
|
20.13%
|
20.96%
|
21.09%
|
17.85%
|
18.48%
|
20.88%
|
21.6%
|
EPS
2 |
-
|
-
|
-
|
-
|
-0.0100
|
-
|
0.1800
|
0.5100
|
0.6900
|
0.4500
|
0.3100
|
0.7600
|
0.5700
|
0.6700
|
1.250
|
0.6600
|
0.4600
|
1.080
|
0.7000
|
0.7063
|
1.420
|
0.7388
|
0.5839
|
1.250
|
0.7647
|
0.7772
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.240
|
-
|
-
|
-
|
Announcement Date
|
28/02/20
|
31/07/20
|
26/02/21
|
30/07/21
|
25/02/22
|
25/02/22
|
06/05/22
|
29/07/22
|
29/07/22
|
04/11/22
|
24/02/23
|
24/02/23
|
09/05/23
|
28/07/23
|
28/07/23
|
07/11/23
|
28/02/24
|
28/02/24
|
08/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,758
|
3,074
|
3,049
|
-
|
2,271
|
2,097
|
1,354
|
334
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.229
x
|
13.49
x
|
4.858
x
|
-
|
1.084
x
|
0.8891
x
|
0.5179
x
|
0.1171
x
|
Free Cash Flow
1 |
1,045
|
-542
|
176
|
-
|
1,194
|
1,298
|
1,405
|
1,560
|
ROE (net income / shareholders' equity)
|
33.4%
|
-8.03%
|
-1.19%
|
-
|
24.6%
|
26.6%
|
26.2%
|
25.4%
|
ROA (Net income/ Total Assets)
|
11.3%
|
-5.66%
|
-0.39%
|
-
|
9.93%
|
11.3%
|
11.9%
|
12.5%
|
Assets
1 |
10,266
|
11,051
|
36,557
|
-
|
11,255
|
10,859
|
11,674
|
12,443
|
Book Value Per Share
2 |
8.780
|
8.320
|
8.320
|
-
|
10.20
|
11.30
|
13.00
|
14.90
|
Cash Flow per Share
2 |
4.180
|
0.0700
|
1.370
|
-
|
3.880
|
4.320
|
4.710
|
5.340
|
Capex
1 |
736
|
502
|
460
|
-
|
601
|
719
|
758
|
806
|
Capex / Sales
|
13.2%
|
23.07%
|
17.24%
|
-
|
11.04%
|
11.71%
|
11.32%
|
11.13%
|
Announcement Date
|
28/02/20
|
26/02/21
|
25/02/22
|
24/02/23
|
28/02/24
|
-
|
-
|
-
|
Last Close Price
63.78
EUR Average target price
72.11
EUR Spread / Average Target +13.06% Consensus |
1st Jan change
|
Capi.
|
---|
| -13.19% | 192B | | +1.65% | 166B | | +5.09% | 159B | | +2.17% | 102B | | +48.98% | 94.12B | | +15.88% | 85.34B | | -0.14% | 76.53B | | -1.53% | 47B | | -35.11% | 41.59B |
Other IT Services & Consulting
|