Market Closed -
Nasdaq
16:30:01 2024-05-03 EDT
|
5-day change
|
1st Jan Change
|
78.55
USD
|
-1.50%
|
|
-0.62%
|
+18.48%
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
4,682
|
6,433
|
4,468
|
5,150
|
6,485
|
6,871
|
-
|
-
|
Enterprise Value (EV)
1 |
5,711
|
7,090
|
5,173
|
5,821
|
6,956
|
7,137
|
6,770
|
6,339
|
P/E ratio
|
114
x
|
696
x
|
-101
x
|
-196
x
|
118
x
|
77.1
x
|
38.3
x
|
26.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
8.8
x
|
8.77
x
|
5.91
x
|
5.98
x
|
6.49
x
|
5.95
x
|
5.22
x
|
4.7
x
|
EV / Revenue
|
10.7
x
|
9.67
x
|
6.84
x
|
6.76
x
|
6.96
x
|
6.18
x
|
5.15
x
|
4.34
x
|
EV / EBITDA
|
29.1
x
|
29.4
x
|
21.9
x
|
21.4
x
|
18.8
x
|
15.9
x
|
12.6
x
|
9.9
x
|
EV / FCF
|
79.2
x
|
60.6
x
|
39.2
x
|
55.2
x
|
28.8
x
|
27.3
x
|
17.7
x
|
14.2
x
|
FCF Yield
|
1.26%
|
1.65%
|
2.55%
|
1.81%
|
3.47%
|
3.66%
|
5.64%
|
7.03%
|
Price to Book
|
4.56
x
|
4.68
x
|
2.42
x
|
2.72
x
|
3.2
x
|
3.23
x
|
2.99
x
|
-
|
Nbr of stocks (in thousands)
|
70,879
|
76,991
|
83,601
|
84,640
|
85,801
|
86,159
|
-
|
-
|
Reference price
2 |
66.06
|
83.55
|
53.44
|
60.85
|
75.58
|
79.75
|
79.75
|
79.75
|
Announcement Date
|
20-03-16
|
21-03-15
|
22-03-22
|
23-03-21
|
24-03-19
|
-
|
-
|
-
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
532
|
733.6
|
756.6
|
861.7
|
999.6
|
1,155
|
1,315
|
1,462
|
EBITDA
1 |
196.5
|
240.8
|
236
|
272.3
|
369.2
|
450
|
537.5
|
640.4
|
EBIT
1 |
77.01
|
35.75
|
-24.24
|
9.057
|
117.7
|
168.2
|
252.2
|
340
|
Operating Margin
|
14.48%
|
4.87%
|
-3.2%
|
1.05%
|
11.77%
|
14.56%
|
19.17%
|
23.25%
|
Earnings before Tax (EBT)
1 |
43.16
|
4.14
|
-66.74
|
-38.1
|
75.04
|
119.6
|
224.8
|
312.8
|
Net income
1 |
39.66
|
8.834
|
-44.29
|
-26.14
|
55.71
|
85.39
|
160.5
|
210.6
|
Net margin
|
7.46%
|
1.2%
|
-5.85%
|
-3.03%
|
5.57%
|
7.39%
|
12.2%
|
14.4%
|
EPS
2 |
0.5800
|
0.1200
|
-0.5300
|
-0.3100
|
0.6400
|
1.035
|
2.081
|
3.024
|
Free Cash Flow
1 |
72.07
|
117
|
132.1
|
105.5
|
241.1
|
261.5
|
381.5
|
445.5
|
FCF margin
|
13.55%
|
15.95%
|
17.46%
|
12.24%
|
24.12%
|
22.64%
|
29%
|
30.47%
|
FCF Conversion (EBITDA)
|
36.69%
|
48.6%
|
55.97%
|
38.73%
|
65.32%
|
58.11%
|
70.97%
|
69.57%
|
FCF Conversion (Net income)
|
181.7%
|
1,324.72%
|
-
|
-
|
432.82%
|
306.25%
|
237.77%
|
211.52%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-03-16
|
21-03-15
|
22-03-22
|
23-03-21
|
24-03-19
|
-
|
-
|
-
|
Fiscal Period: January |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Net sales
1 |
180
|
203.3
|
205.7
|
206.1
|
216.1
|
233.8
|
244.4
|
243.5
|
249.2
|
262.4
|
277.6
|
281.6
|
287.7
|
308.3
|
331
|
EBITDA
1 |
61.09
|
50.44
|
58.34
|
67.04
|
73.36
|
73.61
|
86.59
|
88.11
|
95.65
|
98.83
|
103.3
|
106.9
|
116.7
|
123.9
|
135.4
|
EBIT
1 |
-0.366
|
-27.25
|
-7.289
|
-2.412
|
5.542
|
13.22
|
23.18
|
24.74
|
30.89
|
38.89
|
33.98
|
36.17
|
45.17
|
53.09
|
44.25
|
Operating Margin
|
-0.2%
|
-13.4%
|
-3.54%
|
-1.17%
|
2.56%
|
5.65%
|
9.48%
|
10.16%
|
12.4%
|
14.82%
|
12.24%
|
12.84%
|
15.7%
|
17.22%
|
13.37%
|
Earnings before Tax (EBT)
1 |
-9.125
|
-43.76
|
-18.05
|
-13.87
|
-6.18
|
0.008
|
10.01
|
14.22
|
21.09
|
29.72
|
22.37
|
22.3
|
32.34
|
42.64
|
45.72
|
Net income
1 |
-5.038
|
-32.82
|
-13.64
|
-10.65
|
-1.641
|
-0.209
|
4.094
|
10.58
|
14.67
|
26.36
|
16.1
|
16.09
|
23.17
|
30.51
|
34
|
Net margin
|
-2.8%
|
-16.14%
|
-6.63%
|
-5.17%
|
-0.76%
|
-0.09%
|
1.67%
|
4.34%
|
5.89%
|
10.05%
|
5.8%
|
5.71%
|
8.05%
|
9.9%
|
10.27%
|
EPS
2 |
-0.0600
|
-0.3900
|
-0.1600
|
-0.1300
|
-0.0200
|
-
|
0.0500
|
0.1200
|
0.1700
|
0.3000
|
0.2022
|
0.2102
|
0.2732
|
0.3552
|
0.4693
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-12-06
|
22-03-22
|
22-06-06
|
22-09-06
|
22-12-06
|
23-03-21
|
23-06-05
|
23-09-05
|
23-12-05
|
24-03-19
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
1,029
|
658
|
705
|
671
|
471
|
266
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
101
|
532
|
Leverage (Debt/EBITDA)
|
5.238
x
|
2.732
x
|
2.989
x
|
2.464
x
|
1.276
x
|
0.5917
x
|
-
|
-
|
Free Cash Flow
1 |
72.1
|
117
|
132
|
105
|
241
|
262
|
382
|
446
|
ROE (net income / shareholders' equity)
|
15.3%
|
10.5%
|
6.81%
|
6.11%
|
9.95%
|
7.92%
|
9.8%
|
15.1%
|
ROA (Net income/ Total Assets)
|
7.48%
|
0.33%
|
-1.52%
|
-0.84%
|
6.25%
|
5.24%
|
6.83%
|
11.3%
|
Assets
1 |
530.3
|
2,677
|
2,909
|
3,098
|
890.7
|
1,630
|
2,349
|
1,866
|
Book Value Per Share
2 |
14.50
|
17.90
|
22.10
|
22.40
|
23.60
|
24.70
|
26.70
|
-
|
Cash Flow per Share
2 |
1.530
|
2.400
|
1.700
|
1.780
|
2.790
|
3.320
|
3.610
|
-
|
Capex
1 |
32.9
|
13.1
|
8.91
|
3.37
|
1.69
|
3.14
|
3.2
|
4
|
Capex / Sales
|
6.19%
|
1.78%
|
1.18%
|
0.39%
|
0.17%
|
0.27%
|
0.24%
|
0.27%
|
Announcement Date
|
20-03-16
|
21-03-15
|
22-03-22
|
23-03-21
|
24-03-19
|
-
|
-
|
-
|
Last Close Price
78.55
USD Average target price
99.08
USD Spread / Average Target +26.13% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.48% | 6.87B | | +4.28% | 79.84B | | +3.40% | 75.23B | | -16.54% | 51.63B | | +35.85% | 50.22B | | -22.85% | 47.78B | | +23.11% | 43.07B | | +64.59% | 36.75B | | -9.36% | 24.41B | | -14.17% | 23.89B |
Other Software
|