Market Closed -
Nasdaq
21:00:00 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
170.4
USD
|
+0.37%
|
|
+4.16%
|
-13.21%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,232
|
4,755
|
5,327
|
4,263
|
7,220
|
6,295
|
-
|
-
|
Enterprise Value (EV)
1 |
2,813
|
4,399
|
4,922
|
3,942
|
6,795
|
5,685
|
5,573
|
5,531
|
P/E ratio
|
49.6
x
|
54.4
x
|
77.5
x
|
41
x
|
48.7
x
|
47.9
x
|
42.4
x
|
37.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
10
x
|
13.1
x
|
13
x
|
8.71
x
|
13
x
|
10.4
x
|
9.41
x
|
8.48
x
|
EV / Revenue
|
8.75
x
|
12.1
x
|
12
x
|
8.05
x
|
12.3
x
|
9.36
x
|
8.33
x
|
7.45
x
|
EV / EBITDA
|
20
x
|
25.9
x
|
25.7
x
|
18
x
|
26.2
x
|
22.3
x
|
20
x
|
17.8
x
|
EV / FCF
|
21.1
x
|
29.3
x
|
27.9
x
|
21.5
x
|
28.8
x
|
25.6
x
|
22.8
x
|
19.2
x
|
FCF Yield
|
4.73%
|
3.41%
|
3.58%
|
4.65%
|
3.47%
|
3.91%
|
4.39%
|
5.22%
|
Price to Book
|
8.44
x
|
11.8
x
|
12.3
x
|
15.3
x
|
20
x
|
13.7
x
|
12.7
x
|
13.4
x
|
Nbr of stocks (in thousands)
|
38,762
|
39,017
|
38,824
|
37,988
|
36,785
|
36,952
|
-
|
-
|
Reference price
2 |
83.37
|
121.9
|
137.2
|
112.2
|
196.3
|
170.4
|
170.4
|
170.4
|
Announcement Date
|
12/02/20
|
10/02/21
|
10/02/22
|
09/02/23
|
07/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
321.6
|
363
|
411.2
|
489.7
|
554.5
|
607.6
|
669.2
|
742.8
|
EBITDA
1 |
140.8
|
169.5
|
191.2
|
218.6
|
259.1
|
254.9
|
279.3
|
310.7
|
EBIT
1 |
115.7
|
143
|
161.9
|
189.6
|
235.2
|
231.1
|
251.5
|
285.7
|
Operating Margin
|
35.96%
|
39.39%
|
39.38%
|
38.72%
|
42.43%
|
38.04%
|
37.59%
|
38.46%
|
Earnings before Tax (EBT)
1 |
79.98
|
102
|
89.4
|
133.7
|
178.7
|
171.9
|
203.7
|
233
|
Net income
1 |
69.34
|
91.57
|
70.96
|
108
|
151.6
|
132.5
|
149.1
|
172.1
|
Net margin
|
21.56%
|
25.23%
|
17.26%
|
22.05%
|
27.34%
|
21.81%
|
22.28%
|
23.17%
|
EPS
2 |
1.680
|
2.240
|
1.770
|
2.740
|
4.030
|
3.559
|
4.021
|
4.575
|
Free Cash Flow
1 |
133
|
150
|
176.2
|
183.5
|
235.8
|
222.4
|
244.5
|
288.5
|
FCF margin
|
41.37%
|
41.34%
|
42.85%
|
37.47%
|
42.53%
|
36.61%
|
36.54%
|
38.84%
|
FCF Conversion (EBITDA)
|
94.49%
|
88.51%
|
92.17%
|
83.95%
|
91%
|
87.27%
|
87.55%
|
92.86%
|
FCF Conversion (Net income)
|
191.87%
|
163.86%
|
248.3%
|
169.91%
|
155.56%
|
167.9%
|
164.03%
|
167.67%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/02/20
|
10/02/21
|
10/02/22
|
09/02/23
|
07/02/24
|
-
|
-
|
-
|
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 |
104.9
|
109.8
|
113.4
|
119.9
|
125.6
|
130.8
|
130.7
|
137.2
|
142
|
144.6
|
146
|
150.5
|
154.3
|
156.8
|
160.1
|
EBITDA
1 |
50.32
|
49.56
|
54.26
|
54.38
|
54.86
|
55.07
|
58.66
|
65.83
|
68.81
|
65.84
|
64.3
|
64.14
|
64.69
|
61.47
|
68.1
|
EBIT
1 |
43.1
|
42.12
|
46.99
|
47.29
|
47.98
|
47.38
|
51.98
|
59.6
|
62.89
|
60.76
|
58.08
|
58.29
|
58.47
|
56.25
|
60.88
|
Operating Margin
|
41.08%
|
38.36%
|
41.43%
|
39.44%
|
38.21%
|
36.21%
|
39.78%
|
43.44%
|
44.29%
|
42.03%
|
39.79%
|
38.73%
|
37.89%
|
35.88%
|
38.02%
|
Earnings before Tax (EBT)
1 |
32.05
|
29.7
|
33.34
|
32.12
|
33.84
|
34.4
|
37.36
|
45.68
|
48.02
|
47.59
|
44.2
|
44.24
|
43.61
|
40.11
|
43.73
|
Net income
1 |
27.77
|
21.82
|
25.41
|
26.6
|
27.66
|
28.33
|
29.1
|
35.38
|
46.52
|
40.59
|
33.86
|
33.44
|
34.13
|
31.47
|
34.16
|
Net margin
|
26.46%
|
19.88%
|
22.4%
|
22.18%
|
22.03%
|
21.65%
|
22.27%
|
25.79%
|
32.76%
|
28.08%
|
23.19%
|
22.22%
|
22.12%
|
20.07%
|
21.33%
|
EPS
2 |
0.7000
|
0.5500
|
0.6400
|
0.6700
|
0.7100
|
0.7400
|
0.7700
|
0.9500
|
1.240
|
1.080
|
0.9076
|
0.8906
|
0.9142
|
0.8537
|
0.8824
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/11/21
|
10/02/22
|
04/05/22
|
08/08/22
|
02/11/22
|
09/02/23
|
04/05/23
|
03/08/23
|
02/11/23
|
07/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
418
|
356
|
405
|
321
|
426
|
611
|
722
|
764
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
133
|
150
|
176
|
183
|
236
|
222
|
245
|
289
|
ROE (net income / shareholders' equity)
|
25.9%
|
29.6%
|
30.7%
|
40.4%
|
60.3%
|
47.2%
|
48.5%
|
51.9%
|
ROA (Net income/ Total Assets)
|
15.3%
|
16.6%
|
16.7%
|
19.3%
|
26.2%
|
18.4%
|
18.1%
|
18.5%
|
Assets
1 |
453.7
|
552.9
|
425.8
|
558.5
|
579
|
722
|
823.9
|
932.2
|
Book Value Per Share
2 |
9.880
|
10.30
|
11.20
|
7.350
|
9.790
|
12.40
|
13.40
|
12.70
|
Cash Flow per Share
2 |
3.880
|
4.410
|
5.000
|
5.050
|
6.510
|
6.180
|
7.380
|
9.070
|
Capex
1 |
27.6
|
30
|
24.4
|
15.4
|
8.79
|
18.8
|
21.7
|
26.8
|
Capex / Sales
|
8.57%
|
8.28%
|
5.94%
|
3.14%
|
1.58%
|
3.09%
|
3.25%
|
3.61%
|
Announcement Date
|
12/02/20
|
10/02/21
|
10/02/22
|
09/02/23
|
07/02/24
|
-
|
-
|
-
|
Last Close Price
170.4
USD Average target price
167.8
USD Spread / Average Target -1.53% Consensus |
1st Jan change
|
Capi.
|
---|
| -13.21% | 6.3B | | +5.71% | 29.9B | | +29.29% | 15.07B | | -13.88% | 13.94B | | -26.45% | 3.84B | | +37.17% | 3.58B | | -8.67% | 3.06B | | +1.11% | 2.39B | | -4.73% | 2.3B | | -29.65% | 2.03B |
Cloud Computing Services
|