Real-time Estimate
Cboe BZX
16:00:48 01/05/2024 BST
|
5-day change
|
1st Jan Change
|
598.2
USD
|
-1.09%
|
|
-7.99%
|
+3.30%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,787
|
18,192
|
31,145
|
14,045
|
29,219
|
30,796
|
-
|
-
|
Enterprise Value (EV)
1 |
6,428
|
17,695
|
30,350
|
12,974
|
27,961
|
29,369
|
28,873
|
28,166
|
P/E ratio
|
-124
x
|
-209
x
|
-397
x
|
-123
x
|
-164
x
|
-316
x
|
-801
x
|
251
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
10.1
x
|
20.6
x
|
23.9
x
|
8.11
x
|
13.5
x
|
12
x
|
10.1
x
|
8.41
x
|
EV / Revenue
|
9.53
x
|
20
x
|
23.3
x
|
7.49
x
|
12.9
x
|
11.5
x
|
9.49
x
|
7.7
x
|
EV / EBITDA
|
76.8
x
|
162
x
|
187
x
|
57.1
x
|
69.4
x
|
59.3
x
|
47.4
x
|
34.5
x
|
EV / FCF
|
98.7
x
|
343
x
|
172
x
|
55
x
|
111
x
|
79.5
x
|
60.7
x
|
41.7
x
|
FCF Yield
|
1.01%
|
0.29%
|
0.58%
|
1.82%
|
0.9%
|
1.26%
|
1.65%
|
2.4%
|
Price to Book
|
10.5
x
|
24
x
|
35.7
x
|
14.3
x
|
-
|
17.8
x
|
13.6
x
|
10.5
x
|
Nbr of stocks (in thousands)
|
42,821
|
45,888
|
47,250
|
48,576
|
50,331
|
50,913
|
-
|
-
|
Reference price
2 |
158.5
|
396.4
|
659.2
|
289.1
|
580.5
|
604.9
|
604.9
|
604.9
|
Announcement Date
|
12/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
674.9
|
883
|
1,301
|
1,731
|
2,170
|
2,565
|
3,044
|
3,660
|
EBITDA
1 |
83.73
|
109.6
|
162.7
|
227.2
|
402.9
|
494.9
|
609.2
|
816.3
|
EBIT
1 |
54.94
|
74.91
|
117.6
|
169.1
|
330.3
|
411.9
|
521.4
|
693.4
|
Operating Margin
|
8.14%
|
8.48%
|
9.04%
|
9.77%
|
15.22%
|
16.06%
|
17.13%
|
18.95%
|
Earnings before Tax (EBT)
1 |
-50.77
|
-80.82
|
-73.82
|
-104.7
|
-157.7
|
-102.8
|
-68.41
|
129.8
|
Net income
1 |
-53.75
|
-85.03
|
-77.84
|
-112.7
|
-176.3
|
-95.07
|
-43.87
|
90.02
|
Net margin
|
-7.96%
|
-9.63%
|
-5.98%
|
-6.51%
|
-8.12%
|
-3.71%
|
-1.44%
|
2.46%
|
EPS
2 |
-1.280
|
-1.900
|
-1.660
|
-2.350
|
-3.530
|
-1.911
|
-0.7551
|
2.405
|
Free Cash Flow
1 |
65.13
|
51.64
|
176.9
|
235.7
|
250.9
|
369.2
|
475.3
|
675.7
|
FCF margin
|
9.65%
|
5.85%
|
13.6%
|
13.62%
|
11.56%
|
14.4%
|
15.62%
|
18.46%
|
FCF Conversion (EBITDA)
|
77.78%
|
47.14%
|
108.69%
|
103.75%
|
62.26%
|
74.61%
|
78.02%
|
82.78%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
750.6%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
339.2
|
369.3
|
395.6
|
421.8
|
444
|
469.7
|
501.6
|
529.1
|
557.6
|
581.9
|
598
|
623.9
|
654.9
|
687
|
710.1
|
EBITDA
1 |
44.38
|
50.14
|
47.76
|
43.65
|
56.3
|
79.54
|
84.26
|
90.66
|
110.7
|
117.3
|
104.4
|
113.8
|
128.3
|
149.7
|
138.6
|
EBIT
1 |
32.93
|
38.16
|
34.96
|
29.39
|
40.74
|
64.01
|
67.68
|
74.24
|
90.22
|
98.14
|
84.14
|
91.39
|
110.2
|
127.2
|
112.6
|
Operating Margin
|
9.71%
|
10.33%
|
8.84%
|
6.97%
|
9.18%
|
13.63%
|
13.49%
|
14.03%
|
16.18%
|
16.86%
|
14.07%
|
14.65%
|
16.83%
|
18.51%
|
15.86%
|
Earnings before Tax (EBT)
1 |
-12.62
|
-14.99
|
-7.897
|
-54.24
|
-29.66
|
-12.89
|
-36.02
|
-105.6
|
-6.875
|
-9.248
|
-23.14
|
-36.39
|
-27.22
|
-16.9
|
-19.72
|
Net income
1 |
-13.74
|
-16.37
|
-9.341
|
-56.36
|
-31.41
|
-15.64
|
-38.28
|
-118.9
|
-5.463
|
-13.61
|
-26.97
|
-38.32
|
-20.94
|
-14.38
|
-15.98
|
Net margin
|
-4.05%
|
-4.43%
|
-2.36%
|
-13.36%
|
-7.08%
|
-3.33%
|
-7.63%
|
-22.48%
|
-0.98%
|
-2.34%
|
-4.51%
|
-6.14%
|
-3.2%
|
-2.09%
|
-2.25%
|
EPS
2 |
-0.2900
|
-0.3500
|
-0.2000
|
-1.180
|
-0.6500
|
-0.3200
|
-0.7800
|
-2.390
|
-0.1100
|
-0.2700
|
-0.5074
|
-0.6508
|
-0.3558
|
-0.2424
|
-0.2572
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/11/21
|
10/02/22
|
05/05/22
|
04/08/22
|
02/11/22
|
16/02/23
|
03/05/23
|
02/08/23
|
08/11/23
|
14/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
359
|
497
|
795
|
1,071
|
1,258
|
1,427
|
1,922
|
2,630
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
65.1
|
51.6
|
177
|
236
|
251
|
369
|
475
|
676
|
ROE (net income / shareholders' equity)
|
15.6%
|
9.13%
|
11.3%
|
15.2%
|
26.6%
|
24.1%
|
23.4%
|
23.3%
|
ROA (Net income/ Total Assets)
|
5.81%
|
-4.8%
|
4.46%
|
6.01%
|
10.9%
|
12.2%
|
12.8%
|
13.6%
|
Assets
1 |
-925.6
|
1,771
|
-1,746
|
-1,876
|
-1,610
|
-780.3
|
-343.3
|
660.8
|
Book Value Per Share
2 |
15.10
|
16.50
|
18.40
|
20.20
|
-
|
34.10
|
44.30
|
57.80
|
Cash Flow per Share
2 |
2.830
|
1.990
|
5.090
|
5.680
|
7.040
|
8.020
|
10.90
|
18.10
|
Capex
1 |
40.4
|
37.3
|
28.7
|
37.4
|
33.7
|
40
|
45.4
|
61.8
|
Capex / Sales
|
5.98%
|
4.22%
|
2.21%
|
2.16%
|
1.55%
|
1.56%
|
1.49%
|
1.69%
|
Announcement Date
|
12/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
Last Close Price
604.9
USD Average target price
698.6
USD Spread / Average Target +15.49% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.30% | 30.8B | | +8.94% | 313B | | +21.67% | 211B | | +8.69% | 54.65B | | -1.45% | 28.01B | | +17.83% | 19.93B | | +63.39% | 18.79B | | +10.88% | 14.67B | | -1.28% | 14.58B | | +24.37% | 13.08B |
Enterprise Software
|