Market Closed -
OTC Markets
15:48:42 2024-05-14 EDT
|
5-day change
|
1st Jan Change
|
19.52
USD
|
+0.23%
|
|
+10.69%
|
-20.99%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,157
|
8,838
|
7,820
|
5,078
|
7,420
|
6,056
|
-
|
-
|
Enterprise Value (EV)
1 |
9,555
|
9,214
|
7,868
|
7,533
|
10,010
|
8,781
|
8,664
|
8,492
|
P/E ratio
|
12.6
x
|
-89.4
x
|
12.4
x
|
15
x
|
22.9
x
|
15.4
x
|
11.4
x
|
9.57
x
|
Yield
|
4.17%
|
4.16%
|
5.55%
|
8.13%
|
5.86%
|
6.95%
|
7.01%
|
7.02%
|
Capitalization / Revenue
|
0.39
x
|
0.45
x
|
0.37
x
|
0.21
x
|
0.31
x
|
0.25
x
|
0.24
x
|
0.23
x
|
EV / Revenue
|
0.41
x
|
0.47
x
|
0.38
x
|
0.32
x
|
0.42
x
|
0.37
x
|
0.35
x
|
0.33
x
|
EV / EBITDA
|
8.12
x
|
11
x
|
7.36
x
|
7.69
x
|
9.8
x
|
8.81
x
|
7.65
x
|
6.73
x
|
EV / FCF
|
13.2
x
|
16.4
x
|
13.3
x
|
23
x
|
28.8
x
|
16.8
x
|
14.4
x
|
12.9
x
|
FCF Yield
|
7.58%
|
6.11%
|
7.5%
|
4.35%
|
3.47%
|
5.94%
|
6.94%
|
7.75%
|
Price to Book
|
2.32
x
|
2.74
x
|
1.92
x
|
1.32
x
|
2.07
x
|
1.71
x
|
1.65
x
|
1.55
x
|
Nbr of stocks (in thousands)
|
162,405
|
162,083
|
173,744
|
165,081
|
167,117
|
167,555
|
-
|
-
|
Reference price
2 |
56.38
|
54.53
|
45.01
|
30.76
|
44.40
|
36.15
|
36.15
|
36.15
|
Announcement Date
|
2/26/20
|
2/24/21
|
2/24/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
23,427
|
19,561
|
20,949
|
23,640
|
23,957
|
23,880
|
24,876
|
25,923
|
EBITDA
1 |
1,176
|
837
|
1,069
|
979
|
1,021
|
996.7
|
1,133
|
1,262
|
EBIT
1 |
1,069
|
709
|
953
|
833
|
867
|
817.1
|
951
|
1,076
|
Operating Margin
|
4.56%
|
3.62%
|
4.55%
|
3.52%
|
3.62%
|
3.42%
|
3.82%
|
4.15%
|
Earnings before Tax (EBT)
1 |
1,076
|
68
|
753
|
451
|
507
|
578.1
|
780.6
|
918.5
|
Net income
1 |
727
|
-98
|
586
|
342
|
325
|
402.7
|
543
|
646.3
|
Net margin
|
3.1%
|
-0.5%
|
2.8%
|
1.45%
|
1.36%
|
1.69%
|
2.18%
|
2.49%
|
EPS
2 |
4.470
|
-0.6100
|
3.620
|
2.050
|
1.940
|
2.340
|
3.176
|
3.778
|
Free Cash Flow
1 |
724
|
563
|
590
|
328
|
347
|
521.3
|
601
|
658.1
|
FCF margin
|
3.09%
|
2.88%
|
2.82%
|
1.39%
|
1.45%
|
2.18%
|
2.42%
|
2.54%
|
FCF Conversion (EBITDA)
|
61.56%
|
67.26%
|
55.19%
|
33.5%
|
33.99%
|
52.3%
|
53.03%
|
52.14%
|
FCF Conversion (Net income)
|
99.59%
|
-
|
100.68%
|
95.91%
|
106.77%
|
129.47%
|
110.69%
|
101.83%
|
Dividend per Share
2 |
2.353
|
2.269
|
2.500
|
2.500
|
2.603
|
2.512
|
2.534
|
2.538
|
Announcement Date
|
2/26/20
|
2/24/21
|
2/24/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
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 |
5,220
|
5,495
|
5,446
|
5,938
|
6,044
|
6,212
|
5,892
|
5,998
|
5,958
|
6,109
|
5,717
|
6,004
|
6,233
|
6,414
|
5,892
|
EBITDA
|
-
|
287
|
-
|
-
|
256
|
266
|
-
|
178
|
-
|
307
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
250
|
259
|
185
|
205
|
215
|
228
|
-
|
184
|
-
|
264
|
157
|
-
|
-
|
-
|
-
|
Operating Margin
|
4.79%
|
4.71%
|
3.4%
|
3.45%
|
3.56%
|
3.67%
|
-
|
3.07%
|
-
|
4.32%
|
2.75%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
88
|
162
|
131
|
106
|
-
|
-
|
-
|
-
|
Net income
1 |
133
|
184
|
92
|
77
|
108
|
65
|
92
|
62
|
103
|
68
|
73
|
90.19
|
108.5
|
124
|
-
|
Net margin
|
2.55%
|
3.35%
|
1.69%
|
1.3%
|
1.79%
|
1.05%
|
1.56%
|
1.03%
|
1.73%
|
1.11%
|
1.28%
|
1.5%
|
1.74%
|
1.93%
|
-
|
EPS
2 |
0.8200
|
1.110
|
0.5500
|
0.4600
|
0.6500
|
0.3900
|
0.5500
|
0.3700
|
0.6200
|
0.4000
|
0.4400
|
0.5368
|
0.6458
|
0.7382
|
-
|
Dividend per Share
2 |
-
|
1.210
|
-
|
-
|
-
|
2.500
|
-
|
-
|
-
|
-
|
0.6456
|
0.6456
|
0.6456
|
0.6456
|
0.6413
|
Announcement Date
|
11/2/21
|
2/24/22
|
5/5/22
|
8/4/22
|
11/3/22
|
2/28/23
|
5/4/23
|
8/3/23
|
11/2/23
|
2/29/24
|
5/7/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
398
|
376
|
48
|
2,455
|
2,590
|
2,725
|
2,608
|
2,435
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.3384
x
|
0.4492
x
|
0.0449
x
|
2.508
x
|
2.537
x
|
2.734
x
|
2.301
x
|
1.93
x
|
Free Cash Flow
1 |
724
|
563
|
590
|
328
|
347
|
521
|
601
|
658
|
ROE (net income / shareholders' equity)
|
19.3%
|
13.8%
|
20.6%
|
14.3%
|
13.4%
|
13.7%
|
16.1%
|
18.1%
|
ROA (Net income/ Total Assets)
|
7.17%
|
-0.96%
|
5.41%
|
4.35%
|
3.89%
|
3.08%
|
4.06%
|
4.76%
|
Assets
1 |
10,145
|
10,182
|
10,829
|
7,853
|
8,348
|
13,061
|
13,371
|
13,568
|
Book Value Per Share
2 |
24.30
|
19.90
|
23.40
|
23.30
|
21.40
|
21.10
|
21.90
|
23.30
|
Cash Flow per Share
2 |
5.410
|
4.440
|
4.440
|
3.250
|
3.350
|
3.740
|
4.140
|
4.660
|
Capex
1 |
156
|
157
|
132
|
215
|
216
|
179
|
189
|
200
|
Capex / Sales
|
0.67%
|
0.8%
|
0.63%
|
0.91%
|
0.9%
|
0.75%
|
0.76%
|
0.77%
|
Announcement Date
|
2/26/20
|
2/24/21
|
2/24/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
36.15
EUR Average target price
39.21
EUR Spread / Average Target +8.48% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.54% | 9.73B | | -19.11% | 7.34B | | -1.35% | 3.74B | | -4.63% | 3.35B | | +12.38% | 1.65B | | +11.14% | 1.51B | | -0.83% | 1.5B | | -5.08% | 1.2B | | +3.69% | 928M |
Other Employment Services
|