Real-time Estimate
Cboe BZX
20:21:16 31/05/2024 BST
|
5-day change
|
1st Jan Change
|
32.08
USD
|
-0.23%
|
|
0.00%
|
+22.12%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,439
|
9,271
|
3,586
|
3,654
|
4,506
|
-
|
-
|
Enterprise Value (EV)
1 |
8,473
|
9,031
|
3,345
|
4,744
|
5,417
|
5,061
|
4,647
|
P/E ratio
|
-56.5
x
|
91.3
x
|
65.1
x
|
-438
x
|
87.3
x
|
38.6
x
|
18.4
x
|
Yield
|
-
|
-
|
-
|
1.14%
|
-
|
-
|
-
|
Capitalization / Revenue
|
22.5
x
|
12.8
x
|
4.25
x
|
3.07
x
|
3.28
x
|
2.84
x
|
2.45
x
|
EV / Revenue
|
22.6
x
|
12.5
x
|
3.97
x
|
3.99
x
|
3.94
x
|
3.19
x
|
2.53
x
|
EV / EBITDA
|
52
x
|
28.5
x
|
9.52
x
|
10.8
x
|
10.9
x
|
8.51
x
|
6.57
x
|
EV / FCF
|
112
x
|
37.7
x
|
15.3
x
|
22.8
x
|
15.2
x
|
11.2
x
|
7.55
x
|
FCF Yield
|
0.89%
|
2.65%
|
6.56%
|
4.38%
|
6.58%
|
8.94%
|
13.2%
|
Price to Book
|
5.82
x
|
4.61
x
|
1.8
x
|
1.81
x
|
2.13
x
|
1.91
x
|
1.68
x
|
Nbr of stocks (in thousands)
|
138,172
|
142,947
|
141,309
|
139,148
|
140,001
|
-
|
-
|
Reference price
2 |
61.07
|
64.85
|
25.38
|
26.26
|
32.19
|
32.19
|
32.19
|
Announcement Date
|
10/03/21
|
08/03/22
|
08/03/23
|
05/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
245.8
|
375
|
724.5
|
843.3
|
1,190
|
1,374
|
1,587
|
1,838
|
EBITDA
1 |
-
|
163
|
317.2
|
351.3
|
437.3
|
495.4
|
594.9
|
707.8
|
EBIT
1 |
-
|
64.1
|
145.5
|
80.93
|
116.9
|
193
|
263.4
|
-
|
Operating Margin
|
-
|
17.09%
|
20.08%
|
9.6%
|
9.82%
|
14.04%
|
16.6%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-100.6
|
132
|
87.54
|
14.95
|
61.83
|
173.5
|
327.3
|
Net income
1 |
-
|
-106.2
|
102.3
|
56.73
|
-7.835
|
38.97
|
123.5
|
251.2
|
Net margin
|
-
|
-28.32%
|
14.12%
|
6.73%
|
-0.66%
|
2.84%
|
7.78%
|
13.66%
|
EPS
2 |
-0.4100
|
-1.080
|
0.7100
|
0.3900
|
-0.0600
|
0.3688
|
0.8337
|
1.751
|
Free Cash Flow
1 |
-
|
75.42
|
239.7
|
219.3
|
207.9
|
356.2
|
452.2
|
615.5
|
FCF margin
|
-
|
20.11%
|
33.08%
|
26.01%
|
17.47%
|
25.92%
|
28.49%
|
33.48%
|
FCF Conversion (EBITDA)
|
-
|
46.27%
|
75.56%
|
62.43%
|
47.54%
|
71.9%
|
76.02%
|
86.96%
|
FCF Conversion (Net income)
|
-
|
-
|
234.32%
|
386.63%
|
-
|
914.04%
|
366.27%
|
245.03%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
0.3000
|
-
|
-
|
-
|
Announcement Date
|
01/09/20
|
10/03/21
|
08/03/22
|
08/03/23
|
05/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
211.9
|
214.5
|
211.3
|
197.1
|
220.3
|
256.5
|
307
|
304.9
|
321.5
|
335.1
|
333
|
338
|
370.7
|
380.5
|
383.9
|
EBITDA
1 |
91.45
|
91.58
|
92.85
|
81.2
|
85.68
|
96.28
|
110.3
|
110.7
|
120.1
|
114.9
|
116.1
|
123.2
|
142.3
|
135.7
|
141
|
EBIT
1 |
21.84
|
20.82
|
28.81
|
9.599
|
21.71
|
7.284
|
31.34
|
31.92
|
46.35
|
40.28
|
44.96
|
47.99
|
63.12
|
49.03
|
59.4
|
Operating Margin
|
10.31%
|
9.7%
|
13.63%
|
4.87%
|
9.85%
|
2.84%
|
10.21%
|
10.47%
|
14.42%
|
12.02%
|
13.5%
|
14.2%
|
17.03%
|
12.89%
|
15.47%
|
Earnings before Tax (EBT)
1 |
19.87
|
13.13
|
40.91
|
18.4
|
15.1
|
-4.411
|
14.1
|
-8.453
|
13.71
|
2.062
|
9.529
|
17.48
|
33.2
|
26.8
|
34.76
|
Net income
|
10.81
|
3.003
|
33.98
|
11.71
|
8.04
|
-9.778
|
9.923
|
-19.81
|
11.83
|
-6.863
|
-
|
-
|
-
|
4.2
|
16.9
|
Net margin
|
5.1%
|
1.4%
|
16.08%
|
5.94%
|
3.65%
|
-3.81%
|
3.23%
|
-6.5%
|
3.68%
|
-2.05%
|
-
|
-
|
-
|
1.1%
|
4.4%
|
EPS
2 |
0.0700
|
0.0200
|
0.2300
|
0.0800
|
0.0600
|
-0.0700
|
0.0700
|
-0.1400
|
0.0800
|
-0.0500
|
0.0680
|
0.0980
|
0.1763
|
0.0891
|
0.1309
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1000
|
0.1000
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
08/03/22
|
10/05/22
|
09/08/22
|
03/11/22
|
08/03/23
|
10/05/23
|
09/08/23
|
07/11/23
|
05/03/24
|
07/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
34.5
|
-
|
-
|
1,090
|
910
|
554
|
141
|
Net Cash position
1 |
-
|
-
|
240
|
241
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.2119
x
|
-
|
-
|
2.493
x
|
1.837
x
|
0.932
x
|
0.1986
x
|
Free Cash Flow
1 |
-
|
75.4
|
240
|
219
|
208
|
356
|
452
|
616
|
ROE (net income / shareholders' equity)
|
-
|
9.96%
|
14.1%
|
13.5%
|
12.1%
|
13.5%
|
17.3%
|
20.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
7.71%
|
5.56%
|
6.07%
|
8.49%
|
10.9%
|
Assets
1 |
-
|
-
|
-
|
736.2
|
-140.9
|
642.3
|
1,454
|
2,313
|
Book Value Per Share
2 |
-
|
10.50
|
14.10
|
14.10
|
14.50
|
15.10
|
16.90
|
19.10
|
Cash Flow per Share
2 |
-
|
0.9500
|
1.850
|
1.850
|
1.850
|
2.510
|
3.140
|
-
|
Capex
1 |
-
|
17.8
|
27.2
|
48.3
|
55.1
|
59.7
|
69.6
|
81
|
Capex / Sales
|
-
|
4.76%
|
3.75%
|
5.73%
|
4.63%
|
4.34%
|
4.39%
|
4.41%
|
Announcement Date
|
01/09/20
|
10/03/21
|
08/03/22
|
08/03/23
|
05/03/24
|
-
|
-
|
-
|
Last Close Price
32.19
USD Average target price
27.31
USD Spread / Average Target -15.16% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.64% | 86.52B | | +1.25% | 65.39B | | -18.33% | 40.12B | | -20.70% | 25.67B | | -6.26% | 18.72B | | -20.48% | 11.34B | | -6.81% | 10.46B | | -17.77% | 8.71B | | -4.22% | 7.71B |
Transaction & Payment Services
|