Real-time Estimate
Cboe BZX
14:42:29 21/05/2024 BST
|
5-day change
|
1st Jan Change
|
63.88
USD
|
-1.42%
|
|
+1.65%
|
+2.49%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
127,012
|
274,410
|
221,568
|
81,193
|
66,209
|
67,752
|
-
|
-
|
Enterprise Value (EV)
1 |
116,251
|
261,327
|
220,117
|
83,834
|
66,804
|
64,658
|
63,232
|
64,118
|
P/E ratio
|
52.3
x
|
66.2
x
|
53.6
x
|
34.1
x
|
16
x
|
17.4
x
|
14.8
x
|
13.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
7.15
x
|
12.8
x
|
8.73
x
|
2.95
x
|
2.22
x
|
2.12
x
|
1.96
x
|
1.82
x
|
EV / Revenue
|
6.54
x
|
12.2
x
|
8.68
x
|
3.05
x
|
2.24
x
|
2.02
x
|
1.83
x
|
1.72
x
|
EV / EBITDA
|
24.1
x
|
42.7
x
|
30.9
x
|
12.5
x
|
8.88
x
|
10.6
x
|
9.65
x
|
8.86
x
|
EV / FCF
|
30.1
x
|
52.4
x
|
40.5
x
|
16.4
x
|
15.8
x
|
11.3
x
|
11.4
x
|
10.5
x
|
FCF Yield
|
3.32%
|
1.91%
|
2.47%
|
6.09%
|
6.32%
|
8.89%
|
8.74%
|
9.49%
|
Price to Book
|
7.61
x
|
13.7
x
|
10.1
x
|
3.99
x
|
3.22
x
|
3.11
x
|
2.7
x
|
2.28
x
|
Nbr of stocks (in thousands)
|
1,174,192
|
1,171,692
|
1,174,930
|
1,140,028
|
1,078,140
|
1,046,046
|
-
|
-
|
Reference price
2 |
108.2
|
234.2
|
188.6
|
71.22
|
61.41
|
64.77
|
64.77
|
64.77
|
Announcement Date
|
29/01/20
|
03/02/21
|
01/02/22
|
09/02/23
|
07/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
17,772
|
21,454
|
25,371
|
27,518
|
29,771
|
31,997
|
34,597
|
37,294
|
EBITDA
1 |
4,832
|
6,127
|
7,128
|
6,716
|
7,524
|
6,122
|
6,554
|
7,235
|
EBIT
1 |
4,131
|
5,388
|
6,304
|
5,870
|
6,679
|
5,303
|
5,701
|
5,925
|
Operating Margin
|
23.24%
|
25.11%
|
24.85%
|
21.33%
|
22.43%
|
16.57%
|
16.48%
|
15.89%
|
Earnings before Tax (EBT)
1 |
2,998
|
5,065
|
4,099
|
3,366
|
5,411
|
4,929
|
5,647
|
6,053
|
Net income
1 |
2,459
|
4,202
|
4,169
|
2,419
|
4,246
|
3,870
|
4,428
|
4,686
|
Net margin
|
13.84%
|
19.59%
|
16.43%
|
8.79%
|
14.26%
|
12.1%
|
12.8%
|
12.57%
|
EPS
2 |
2.070
|
3.540
|
3.520
|
2.090
|
3.840
|
3.717
|
4.370
|
4.838
|
Free Cash Flow
1 |
3,857
|
4,988
|
5,432
|
5,107
|
4,220
|
5,747
|
5,529
|
6,085
|
FCF margin
|
21.7%
|
23.25%
|
21.41%
|
18.56%
|
14.17%
|
17.96%
|
15.98%
|
16.32%
|
FCF Conversion (EBITDA)
|
79.82%
|
81.41%
|
76.21%
|
76.04%
|
56.09%
|
93.88%
|
84.36%
|
84.1%
|
FCF Conversion (Net income)
|
156.85%
|
118.71%
|
130.3%
|
211.12%
|
99.39%
|
148.49%
|
124.86%
|
129.85%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/01/20
|
03/02/21
|
01/02/22
|
09/02/23
|
07/02/24
|
-
|
-
|
-
|
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 |
6,918
|
6,483
|
6,806
|
6,846
|
7,383
|
7,040
|
7,287
|
7,418
|
8,026
|
7,699
|
7,787
|
7,949
|
8,564
|
8,266
|
8,434
|
EBITDA
1 |
1,717
|
1,554
|
1,516
|
1,743
|
1,903
|
1,813
|
1,771
|
1,859
|
2,081
|
1,608
|
1,439
|
1,473
|
1,652
|
1,653
|
1,596
|
EBIT
1 |
1,507
|
1,343
|
1,302
|
1,532
|
1,693
|
1,600
|
1,560
|
1,647
|
1,872
|
1,399
|
1,235
|
1,263
|
1,432
|
1,401
|
1,331
|
Operating Margin
|
21.78%
|
20.72%
|
19.13%
|
22.38%
|
22.93%
|
22.73%
|
21.41%
|
22.2%
|
23.32%
|
18.17%
|
15.86%
|
15.89%
|
16.72%
|
16.94%
|
15.78%
|
Earnings before Tax (EBT)
1 |
706
|
629
|
49
|
1,578
|
1,110
|
1,074
|
1,303
|
1,241
|
1,793
|
1,209
|
1,139
|
1,200
|
1,356
|
1,345
|
1,275
|
Net income
1 |
801
|
509
|
-341
|
1,330
|
921
|
795
|
1,029
|
1,020
|
1,402
|
888
|
892.2
|
936.1
|
1,062
|
1,070
|
1,004
|
Net margin
|
11.58%
|
7.85%
|
-5.01%
|
19.43%
|
12.47%
|
11.29%
|
14.12%
|
13.75%
|
17.47%
|
11.53%
|
11.46%
|
11.78%
|
12.41%
|
12.94%
|
11.91%
|
EPS
2 |
0.6800
|
0.4300
|
-0.2900
|
1.150
|
0.8100
|
0.7000
|
0.9200
|
0.9300
|
1.290
|
0.8300
|
0.8486
|
0.9032
|
1.039
|
1.044
|
1.003
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
01/02/22
|
27/04/22
|
02/08/22
|
03/11/22
|
09/02/23
|
08/05/23
|
02/08/23
|
01/11/23
|
07/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
2,641
|
595
|
-
|
-
|
-
|
Net Cash position
1 |
10,761
|
13,083
|
1,451
|
-
|
-
|
3,094
|
4,520
|
3,634
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
0.3932
x
|
0.0791
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
3,857
|
4,988
|
5,432
|
5,107
|
4,220
|
5,747
|
5,529
|
6,085
|
ROE (net income / shareholders' equity)
|
22.8%
|
22.8%
|
20%
|
22.8%
|
27.3%
|
20.4%
|
20.5%
|
19.8%
|
ROA (Net income/ Total Assets)
|
5.2%
|
6.9%
|
5.7%
|
6.19%
|
7.02%
|
5.04%
|
5.17%
|
5.17%
|
Assets
1 |
47,332
|
60,856
|
73,091
|
39,082
|
60,460
|
76,767
|
85,651
|
90,572
|
Book Value Per Share
2 |
14.20
|
17.10
|
18.60
|
17.80
|
19.10
|
20.80
|
24.00
|
28.40
|
Cash Flow per Share
2 |
3.840
|
4.930
|
5.350
|
5.020
|
4.370
|
5.730
|
6.970
|
7.640
|
Capex
1 |
704
|
866
|
908
|
706
|
623
|
888
|
1,048
|
1,280
|
Capex / Sales
|
3.96%
|
4.04%
|
3.58%
|
2.57%
|
2.09%
|
2.77%
|
3.03%
|
3.43%
|
Announcement Date
|
29/01/20
|
03/02/21
|
01/02/22
|
09/02/23
|
07/02/24
|
-
|
-
|
-
|
Last Close Price
64.77
USD Average target price
76.94
USD Spread / Average Target +18.78% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.93% | 88.55B | | -4.93% | 45.38B | | -15.45% | 27.41B | | -1.30% | 19.6B | | -14.46% | 12.71B | | -9.15% | 10.26B | | -16.55% | 9.04B | | -0.24% | 8.13B | | +13.20% | 5.27B |
Transaction & Payment Services
|