Market Closed -
Nyse
21:00:02 30/04/2024 BST
|
5-day change
|
1st Jan Change
|
8.41
USD
|
-0.47%
|
|
+4.60%
|
-1.98%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,791
|
5,268
|
2,352
|
2,318
|
-
|
-
|
Enterprise Value (EV)
1 |
9,824
|
6,107
|
3,975
|
3,589
|
3,250
|
2,889
|
P/E ratio
|
114
x
|
29.1
x
|
47.7
x
|
20
x
|
15.9
x
|
10.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
4.01
x
|
2.13
x
|
0.87
x
|
0.82
x
|
0.77
x
|
0.7
x
|
EV / Revenue
|
4.48
x
|
2.47
x
|
1.47
x
|
1.28
x
|
1.08
x
|
0.88
x
|
EV / EBITDA
|
18.2
x
|
10.1
x
|
6.82
x
|
5.69
x
|
4.69
x
|
3.76
x
|
EV / FCF
|
53.7
x
|
18.3
x
|
9.72
x
|
9.17
x
|
7.71
x
|
6.19
x
|
FCF Yield
|
1.86%
|
5.45%
|
10.3%
|
10.9%
|
13%
|
16.1%
|
Price to Book
|
5.27
x
|
2.91
x
|
1.2
x
|
1.09
x
|
1.03
x
|
0.95
x
|
Nbr of stocks (in thousands)
|
265,902
|
266,186
|
274,114
|
274,277
|
-
|
-
|
Reference price
2 |
33.06
|
19.79
|
8.580
|
8.450
|
8.450
|
8.450
|
Announcement Date
|
10/02/22
|
09/02/23
|
09/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,034
|
2,194
|
2,468
|
2,708
|
2,811
|
3,006
|
3,295
|
EBITDA
1 |
-
|
540
|
607
|
583
|
631.3
|
693.2
|
767.7
|
EBIT
1 |
-
|
283
|
349
|
183
|
275.7
|
313.4
|
303.1
|
Operating Margin
|
-
|
12.9%
|
14.14%
|
6.76%
|
9.81%
|
10.42%
|
9.2%
|
Earnings before Tax (EBT)
1 |
-
|
142
|
250
|
59
|
152.3
|
197.1
|
257.8
|
Net income
1 |
-
|
78
|
183
|
54
|
117
|
163.3
|
226.1
|
Net margin
|
-
|
3.56%
|
7.41%
|
1.99%
|
4.16%
|
5.43%
|
6.86%
|
EPS
2 |
-
|
0.2900
|
0.6800
|
0.1800
|
0.4215
|
0.5328
|
0.7919
|
Free Cash Flow
1 |
-
|
183
|
333
|
409
|
391.3
|
421.3
|
466.5
|
FCF margin
|
-
|
8.34%
|
13.49%
|
15.1%
|
13.92%
|
14.02%
|
14.16%
|
FCF Conversion (EBITDA)
|
-
|
33.89%
|
54.86%
|
70.15%
|
61.99%
|
60.79%
|
60.77%
|
FCF Conversion (Net income)
|
-
|
234.62%
|
181.97%
|
757.41%
|
334.31%
|
257.95%
|
206.3%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
02/10/20
|
10/02/22
|
09/02/23
|
09/02/24
|
-
|
-
|
-
|
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 |
556
|
600
|
599
|
624
|
615
|
630
|
686
|
667
|
663
|
692
|
675.1
|
681.4
|
709.4
|
746.1
|
712.9
|
EBITDA
1 |
137
|
143
|
142
|
150
|
158
|
157
|
155
|
120
|
144
|
164
|
140.9
|
142.8
|
166.1
|
181
|
156.9
|
EBIT
1 |
47
|
77
|
77
|
86
|
97
|
89
|
76
|
16
|
48
|
73
|
54.5
|
58.06
|
78.1
|
89.42
|
65.25
|
Operating Margin
|
8.45%
|
12.83%
|
12.85%
|
13.78%
|
15.77%
|
14.13%
|
11.08%
|
2.4%
|
7.24%
|
10.55%
|
8.07%
|
8.52%
|
11.01%
|
11.98%
|
9.15%
|
Earnings before Tax (EBT)
1 |
38
|
57
|
57
|
77
|
85
|
31
|
12
|
-17
|
12
|
52
|
17.5
|
23.7
|
46.43
|
66.2
|
36.3
|
Net income
1 |
23
|
36
|
34
|
56
|
59
|
34
|
14
|
-7
|
9
|
38
|
16.54
|
17.66
|
34.36
|
47.09
|
24.43
|
Net margin
|
4.14%
|
6%
|
5.68%
|
8.97%
|
9.59%
|
5.4%
|
2.04%
|
-1.05%
|
1.36%
|
5.49%
|
2.45%
|
2.59%
|
4.84%
|
6.31%
|
3.43%
|
EPS
2 |
0.0900
|
0.1300
|
0.1300
|
0.2100
|
0.2200
|
0.1300
|
0.0500
|
-0.0300
|
0.0300
|
0.1000
|
0.0605
|
0.0562
|
0.1224
|
0.1740
|
0.1000
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/11/21
|
10/02/22
|
06/05/22
|
05/08/22
|
04/11/22
|
09/02/23
|
04/05/23
|
04/08/23
|
03/11/23
|
09/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
1,033
|
839
|
1,623
|
1,272
|
932
|
571
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
1.913
x
|
1.382
x
|
2.784
x
|
2.015
x
|
1.345
x
|
0.7443
x
|
Free Cash Flow
1 |
-
|
183
|
333
|
409
|
391
|
421
|
467
|
ROE (net income / shareholders' equity)
|
-
|
5.64%
|
19%
|
13%
|
10.7%
|
13.6%
|
14.8%
|
ROA (Net income/ Total Assets)
|
-
|
2.13%
|
5.1%
|
6.02%
|
4.24%
|
5.63%
|
6.91%
|
Assets
1 |
-
|
3,660
|
3,591
|
897.7
|
2,759
|
2,902
|
3,272
|
Book Value Per Share
2 |
-
|
6.270
|
6.810
|
7.120
|
7.730
|
8.210
|
8.860
|
Cash Flow per Share
2 |
-
|
1.060
|
1.620
|
1.540
|
1.730
|
1.740
|
-
|
Capex
1 |
-
|
99
|
105
|
89
|
106
|
117
|
148
|
Capex / Sales
|
-
|
4.51%
|
4.25%
|
3.29%
|
3.76%
|
3.88%
|
4.49%
|
Announcement Date
|
02/10/20
|
10/02/22
|
09/02/23
|
09/02/24
|
-
|
-
|
-
|
Last Close Price
8.45
USD Average target price
11.73
USD Spread / Average Target +38.86% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.98% | 2.32B | | -14.25% | 191B | | +0.72% | 168B | | +1.62% | 153B | | +3.83% | 100B | | +6.21% | 77.3B | | +14.58% | 73.54B | | -7.93% | 71.18B | | -22.01% | 52.58B | | -6.79% | 45.02B |
Other IT Services & Consulting
|