Real-time Estimate
Cboe BZX
18:50:13 29/04/2024 BST
|
5-day change
|
1st Jan Change
|
14.64
USD
|
+1.28%
|
|
+1.52%
|
+14.62%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
-
|
2,830
|
841.9
|
788.5
|
879.7
|
-
|
-
|
Enterprise Value (EV)
1 |
-
|
5,275
|
841.9
|
3,088
|
3,045
|
2,862
|
2,645
|
P/E ratio
|
-
|
-26.1
x
|
-0.45
x
|
-38.8
x
|
27.3
x
|
11.5
x
|
8.77
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
1.9
x
|
0.56
x
|
0.49
x
|
0.52
x
|
0.48
x
|
0.46
x
|
EV / Revenue
|
-
|
3.55
x
|
0.56
x
|
1.93
x
|
1.79
x
|
1.57
x
|
1.39
x
|
EV / EBITDA
|
-
|
11.9
x
|
2.05
x
|
6.73
x
|
6.36
x
|
5.41
x
|
4.94
x
|
EV / FCF
|
-
|
18,421,299
x
|
2,827,344
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
1.1
x
|
0.98
x
|
0.89
x
|
0.97
x
|
0.9
x
|
0.8
x
|
Nbr of stocks (in thousands)
|
-
|
60,309
|
60,614
|
61,653
|
60,840
|
-
|
-
|
Reference price
2 |
181.2
|
46.92
|
13.89
|
12.79
|
14.46
|
14.46
|
14.46
|
Announcement Date
|
09/03/21
|
02/03/22
|
09/03/23
|
07/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,419
|
1,426
|
1,487
|
1,496
|
1,601
|
1,699
|
1,823
|
1,898
|
EBITDA
1 |
-
|
-
|
443.9
|
410
|
458.7
|
478.9
|
528.6
|
535.7
|
EBIT
1 |
-
|
-
|
-269.3
|
143.1
|
158.7
|
187.7
|
237.8
|
229.9
|
Operating Margin
|
-
|
-
|
-18.11%
|
9.57%
|
9.91%
|
11.05%
|
13.05%
|
12.11%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-195.4
|
-1,915
|
20.59
|
52.58
|
119.3
|
118.3
|
Net income
1 |
-484.7
|
-126
|
-111
|
-1,863
|
-20.25
|
32.75
|
77.16
|
103.7
|
Net margin
|
-34.15%
|
-8.84%
|
-7.46%
|
-124.5%
|
-1.26%
|
1.93%
|
4.23%
|
5.46%
|
EPS
2 |
-
|
-
|
-1.800
|
-30.78
|
-0.3300
|
0.5300
|
1.262
|
1.648
|
Free Cash Flow
|
-
|
-
|
286.3
|
297.8
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
19.26%
|
19.9%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
64.5%
|
72.64%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
25/06/20
|
09/03/21
|
02/03/22
|
09/03/23
|
07/03/24
|
-
|
-
|
-
|
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 |
353.6
|
371.7
|
367.7
|
378.9
|
366
|
383.6
|
387.8
|
402.3
|
396.4
|
414.5
|
408.2
|
422.9
|
421.7
|
446.2
|
436.8
|
EBITDA
1 |
106.4
|
105.5
|
104
|
103
|
95.47
|
107.6
|
107.8
|
113
|
116.1
|
121.7
|
110.7
|
115
|
122
|
132.1
|
125
|
EBIT
1 |
21.03
|
28.96
|
26.57
|
33.37
|
29.38
|
39.84
|
34.98
|
34.17
|
43.23
|
46.28
|
38.42
|
40.61
|
50.56
|
57.98
|
54.45
|
Operating Margin
|
5.95%
|
7.79%
|
7.23%
|
8.81%
|
8.03%
|
10.39%
|
9.02%
|
8.49%
|
10.91%
|
11.16%
|
9.41%
|
9.6%
|
11.99%
|
12.99%
|
12.47%
|
Earnings before Tax (EBT)
1 |
-224
|
71.52
|
-1,214
|
-641.8
|
8.261
|
-33.46
|
0.071
|
4.78
|
14.47
|
1.269
|
4.85
|
8.083
|
17.98
|
26.83
|
29.85
|
Net income
1 |
-147.2
|
90.3
|
-1,171
|
-631.5
|
0.978
|
-33.71
|
-3.808
|
-1.765
|
-2.549
|
-12.13
|
2.391
|
4.876
|
9.274
|
15.93
|
17.02
|
Net margin
|
-41.63%
|
24.3%
|
-318.54%
|
-166.67%
|
0.27%
|
-8.79%
|
-0.98%
|
-0.44%
|
-0.64%
|
-2.93%
|
0.59%
|
1.15%
|
2.2%
|
3.57%
|
3.9%
|
EPS
2 |
-2.400
|
1.560
|
-19.44
|
-10.44
|
-
|
-0.5600
|
-0.0600
|
-0.0300
|
-0.0400
|
-0.2000
|
0.0385
|
0.0767
|
0.1508
|
0.2586
|
0.2781
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/11/21
|
02/03/22
|
11/05/22
|
10/08/22
|
10/11/22
|
09/03/23
|
16/05/23
|
15/08/23
|
14/11/23
|
07/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
2,445
|
-
|
2,300
|
2,165
|
1,982
|
1,766
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
5.508
x
|
-
|
5.014
x
|
4.521
x
|
3.75
x
|
3.296
x
|
Free Cash Flow
|
-
|
-
|
286
|
298
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-4.94%
|
-109%
|
16.5%
|
16.7%
|
18.4%
|
18.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
42.60
|
14.10
|
14.30
|
14.90
|
16.10
|
18.00
|
Cash Flow per Share
2 |
-
|
-
|
3.720
|
15.30
|
3.810
|
4.240
|
5.900
|
-
|
Capex
1 |
-
|
-
|
5.62
|
4.54
|
12.8
|
12.1
|
14.5
|
13.8
|
Capex / Sales
|
-
|
-
|
0.38%
|
0.3%
|
0.8%
|
0.71%
|
0.8%
|
0.73%
|
Announcement Date
|
25/06/20
|
09/03/21
|
02/03/22
|
09/03/23
|
07/03/24
|
-
|
-
|
-
|
Last Close Price
14.46
USD Average target price
14.66
USD Spread / Average Target +1.36% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.62% | 880M | | +2.61% | 178B | | +16.35% | 39.08B | | -1.34% | 39.08B | | +38.54% | 15.71B | | -31.81% | 10.23B | | +20.29% | 9.16B | | -21.18% | 8.98B | | +55.87% | 6.75B | | -9.65% | 5.05B |
Financial Technology (Fintech) (NEC)
|