Stock EPAM EPAM SYSTEMS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials EPAM Systems, Inc.

Equities

EPAM

US29414B1044

IT Services & Consulting

Market Closed - Nyse
Other stock markets
 16:00:02 2024-06-12 EDT 		Pre-market 08:50:02
180 USD +1.24% Intraday chart for EPAM Systems, Inc. 181.2 +0.67%
12:25pm Piper Sandler Adjusts Price Target on EPAM Systems to $230 From $252 MT
06-04 Declaration of Voting Results by EPAM Systems, Inc CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 11,666 20,064 37,914 18,849 17,157 10,438 - -
Enterprise Value (EV) 1 10,754 18,741 36,468 17,168 15,120 8,054 7,437 6,766
P/E ratio 46.8 x 64 x 82 x 46.2 x 42.1 x 24.4 x 21.4 x 18.2 x
Yield - - - - - - - -
Capitalization / Revenue 5.09 x 7.54 x 10.1 x 3.91 x 3.66 x 2.26 x 2.08 x 1.84 x
EV / Revenue 4.69 x 7.05 x 9.7 x 3.56 x 3.22 x 1.74 x 1.48 x 1.19 x
EV / EBITDA 25.3 x 35.8 x 47.9 x 19.3 x 18.1 x 10.3 x 8.63 x 6.92 x
EV / FCF 57.2 x 39.4 x 79.1 x 44.9 x 28.3 x 13.2 x 11 x 8.37 x
FCF Yield 1.75% 2.54% 1.26% 2.23% 3.53% 7.57% 9.12% 11.9%
Price to Book 7.7 x 10.1 x 15.3 x 6.3 x 4.95 x 2.71 x 2.32 x 1.99 x
Nbr of stocks (in thousands) 54,985 55,989 56,720 57,513 57,700 57,974 - -
Reference price 2 212.2 358.4 668.4 327.7 297.3 180.0 180.0 180.0
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 2/15/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,294 2,659 3,758 4,825 4,691 4,620 5,029 5,678
EBITDA 1 424.6 523.2 761.6 888.3 834.2 783 861.9 977.3
EBIT 1 389.2 472.7 678.2 818.2 765.1 713.7 792.1 893.4
Operating Margin 16.97% 17.77% 18.05% 16.96% 16.31% 15.45% 15.75% 15.74%
Earnings before Tax (EBT) 1 299.5 378.5 533.4 507.3 536.6 543.2 619.6 695.4
Net income 1 261.1 327.2 481.7 419.4 417.1 435.6 489.1 572.5
Net margin 11.38% 12.3% 12.82% 8.69% 8.89% 9.43% 9.73% 10.08%
EPS 2 4.530 5.600 8.150 7.090 7.060 7.368 8.409 9.899
Free Cash Flow 1 188.1 475.6 460.8 382.5 534.2 609.4 678.4 808.5
FCF margin 8.2% 17.88% 12.26% 7.93% 11.39% 13.19% 13.49% 14.24%
FCF Conversion (EBITDA) 44.32% 90.9% 60.51% 43.06% 64.04% 77.83% 78.71% 82.73%
FCF Conversion (Net income) 72.07% 145.38% 95.68% 91.19% 128.08% 139.91% 138.72% 141.23%
Dividend per Share 2 - - - - - - - -
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 2/15/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

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 1,107 1,172 1,195 1,227 1,231 1,211 1,170 1,152 1,157 1,165 1,140 1,157 1,159 1,181 1,203
EBITDA 1 230 212.9 194.7 248.7 237.1 195.5 208.1 213 217.6 195.7 178.3 206.3 205.9 200.9 205.5
EBIT 1 206.4 188.7 177.5 232.4 219.6 178.3 190.8 195.6 200.4 173.6 161.5 189.6 190.4 182.6 185
Operating Margin 18.64% 16.1% 14.85% 18.94% 17.84% 14.72% 16.3% 16.98% 17.32% 14.89% 14.16% 16.39% 16.43% 15.46% 15.38%
Earnings before Tax (EBT) 1 159.9 106.3 8.658 191.1 201.2 127.3 150 131.9 127.4 123.7 121.4 150.6 143.7 138.7 144
Net income 1 142.3 89.72 18.6 156.1 155 102.3 120 97.2 97.55 116.2 92.53 116.8 111.1 109.2 111.2
Net margin 12.85% 7.66% 1.56% 12.72% 12.59% 8.45% 10.26% 8.44% 8.43% 9.97% 8.12% 10.1% 9.58% 9.24% 9.25%
EPS 2 2.400 1.520 0.3200 2.630 2.610 1.730 2.030 1.650 1.660 1.970 1.589 1.967 1.899 1.852 1.938
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 2/17/22 5/5/22 8/4/22 11/3/22 2/16/23 5/5/23 8/3/23 11/2/23 2/15/24 5/9/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 911 1,322 1,447 1,681 2,036 2,384 3,001 3,672
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 188 476 461 382 534 609 678 809
ROE (net income / shareholders' equity) 21.9% 20.7% 21.6% 23.5% 19.3% 16.1% 15.6% 14.9%
ROA (Net income/ Total Assets) 16.2% 14.9% 15.4% 17.1% 15% 11.2% 11.1% 11.2%
Assets 1 1,610 2,192 3,122 2,449 2,787 3,904 4,387 5,118
Book Value Per Share 2 27.50 35.30 43.80 52.10 60.10 66.40 77.50 90.30
Cash Flow per Share 2 4.990 9.310 9.690 7.820 9.520 11.60 11.80 13.50
Capex 1 99.3 68.8 112 81.6 28.4 68 92.7 109
Capex / Sales 4.33% 2.59% 2.97% 1.69% 0.61% 1.47% 1.84% 1.92%
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 2/15/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for EPAM Systems, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
23
Last Close Price
180 USD
Average target price
224.5 USD
Spread / Average Target
+24.71%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

1st Jan change Capi.
EPAM SYSTEMS, INC. Stock EPAM Systems, Inc.
-39.45% 10.44B
ACCENTURE PLC Stock Accenture plc
-18.57% 180B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+2.23% 166B
IBM Stock IBM
+3.33% 155B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+5.65% 101B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+51.72% 94.27B
RELX PLC Stock RELX PLC
+15.50% 85.52B
INFOSYS LIMITED Stock Infosys Limited
-3.17% 73.7B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
-1.50% 46.69B
SNOWFLAKE INC. Stock Snowflake Inc.
-34.51% 43.64B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. EPAM Stock
  4. Financials EPAM Systems, Inc.