Market Closed -
Nyse
16:00:02 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
130.4
USD
|
+0.37%
|
|
+4.36%
|
+20.44%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,906
|
14,743
|
12,400
|
14,357
|
14,884
|
17,602
|
-
|
-
|
Enterprise Value (EV)
1 |
16,224
|
18,963
|
16,749
|
18,761
|
18,789
|
21,417
|
21,188
|
21,096
|
P/E ratio
|
21.4
x
|
23.8
x
|
16.8
x
|
21.2
x
|
75.2
x
|
19.3
x
|
17.2
x
|
15.1
x
|
Yield
|
1.34%
|
1.31%
|
1.58%
|
1.37%
|
1.35%
|
1.19%
|
1.27%
|
1.36%
|
Capitalization / Revenue
|
1.25
x
|
1.2
x
|
0.9
x
|
1
x
|
0.96
x
|
1.1
x
|
1.05
x
|
1
x
|
EV / Revenue
|
1.46
x
|
1.54
x
|
1.22
x
|
1.3
x
|
1.22
x
|
1.34
x
|
1.27
x
|
1.2
x
|
EV / EBITDA
|
14
x
|
14.3
x
|
11.1
x
|
12.6
x
|
11.3
x
|
12.5
x
|
11.7
x
|
11.1
x
|
EV / FCF
|
18.6
x
|
16.5
x
|
18.1
x
|
21.9
x
|
19.6
x
|
22.3
x
|
19.1
x
|
16.9
x
|
FCF Yield
|
5.37%
|
6.07%
|
5.53%
|
4.57%
|
5.1%
|
4.48%
|
5.24%
|
5.9%
|
Price to Book
|
4.06
x
|
3.81
x
|
2.88
x
|
3.35
x
|
3.54
x
|
3.99
x
|
3.7
x
|
-
|
Nbr of stocks (in thousands)
|
141,564
|
142,321
|
140,339
|
136,690
|
137,506
|
135,026
|
-
|
-
|
Reference price
2 |
98.23
|
103.6
|
88.36
|
105.0
|
108.2
|
130.4
|
130.4
|
130.4
|
Announcement Date
|
20-02-18
|
21-02-23
|
22-02-15
|
23-02-14
|
24-02-13
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,094
|
12,297
|
13,737
|
14,396
|
15,438
|
16,023
|
16,717
|
17,525
|
EBITDA
1 |
1,161
|
1,326
|
1,510
|
1,493
|
1,669
|
1,716
|
1,816
|
1,904
|
EBIT
1 |
912
|
998
|
1,152
|
1,088
|
621
|
1,435
|
1,538
|
1,681
|
Operating Margin
|
8.22%
|
8.12%
|
8.39%
|
7.56%
|
4.02%
|
8.96%
|
9.2%
|
9.59%
|
Earnings before Tax (EBT)
1 |
866
|
781
|
967
|
886
|
403
|
1,229
|
1,338
|
1,478
|
Net income
1 |
667
|
628
|
753
|
685
|
199
|
931.9
|
1,015
|
1,128
|
Net margin
|
6.01%
|
5.11%
|
5.48%
|
4.76%
|
1.29%
|
5.82%
|
6.07%
|
6.43%
|
EPS
2 |
4.600
|
4.360
|
5.270
|
4.960
|
1.440
|
6.771
|
7.557
|
8.617
|
Free Cash Flow
1 |
871
|
1,151
|
927
|
857
|
958
|
959.8
|
1,110
|
1,245
|
FCF margin
|
7.85%
|
9.36%
|
6.75%
|
5.95%
|
6.21%
|
5.99%
|
6.64%
|
7.11%
|
FCF Conversion (EBITDA)
|
75.02%
|
86.8%
|
61.39%
|
57.4%
|
57.4%
|
55.93%
|
61.14%
|
65.39%
|
FCF Conversion (Net income)
|
130.58%
|
183.28%
|
123.11%
|
125.11%
|
481.41%
|
103%
|
109.37%
|
110.44%
|
Dividend per Share
2 |
1.320
|
1.360
|
1.400
|
1.440
|
1.460
|
1.554
|
1.653
|
1.773
|
Announcement Date
|
20-02-18
|
21-02-23
|
22-02-15
|
23-02-14
|
24-02-13
|
-
|
-
|
-
|
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 |
3,483
|
3,491
|
3,494
|
3,597
|
3,608
|
3,697
|
3,699
|
3,838
|
3,921
|
3,980
|
3,818
|
3,977
|
4,074
|
4,148
|
3,996
|
EBITDA
1 |
403
|
359
|
358
|
366
|
372
|
397
|
346
|
420
|
451
|
452
|
387.3
|
421.2
|
443.8
|
462.9
|
432.5
|
EBIT
1 |
305
|
270
|
271
|
271
|
281
|
265
|
265
|
331
|
-336
|
361
|
311.9
|
352
|
378.1
|
407.4
|
-
|
Operating Margin
|
8.76%
|
7.73%
|
7.76%
|
7.53%
|
7.79%
|
7.17%
|
7.16%
|
8.62%
|
-8.57%
|
9.07%
|
8.17%
|
8.85%
|
9.28%
|
9.82%
|
-
|
Earnings before Tax (EBT)
1 |
260
|
222
|
222
|
225
|
221
|
218
|
207
|
274
|
-388
|
310
|
258.9
|
305.1
|
321.9
|
332.5
|
-
|
Net income
1 |
205
|
174
|
175
|
171
|
162
|
177
|
162
|
207
|
-399
|
229
|
194.6
|
223.3
|
242.4
|
261
|
209
|
Net margin
|
5.89%
|
4.98%
|
5.01%
|
4.75%
|
4.49%
|
4.79%
|
4.38%
|
5.39%
|
-10.18%
|
5.75%
|
5.1%
|
5.61%
|
5.95%
|
6.29%
|
5.23%
|
EPS
2 |
1.430
|
1.230
|
1.250
|
1.240
|
1.170
|
1.280
|
1.170
|
1.500
|
-2.910
|
1.660
|
1.405
|
1.614
|
1.756
|
1.947
|
1.590
|
Dividend per Share
2 |
0.3600
|
0.3600
|
0.3600
|
0.3600
|
0.3600
|
0.3600
|
0.3600
|
0.3600
|
0.3600
|
0.3800
|
0.3816
|
0.3816
|
0.3854
|
0.3994
|
-
|
Announcement Date
|
21-11-02
|
22-02-15
|
22-05-03
|
22-08-02
|
22-11-01
|
23-02-14
|
23-05-02
|
23-08-01
|
23-10-31
|
24-02-13
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,318
|
4,220
|
4,349
|
4,404
|
3,905
|
3,815
|
3,586
|
3,494
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.997
x
|
3.183
x
|
2.88
x
|
2.95
x
|
2.34
x
|
2.223
x
|
1.975
x
|
1.835
x
|
Free Cash Flow
1 |
871
|
1,151
|
927
|
857
|
958
|
960
|
1,110
|
1,245
|
ROE (net income / shareholders' equity)
|
19.8%
|
23.1%
|
23.2%
|
21.2%
|
23.7%
|
23%
|
23.4%
|
22.7%
|
ROA (Net income/ Total Assets)
|
7.36%
|
7.68%
|
7.34%
|
6.92%
|
7.82%
|
8.14%
|
8.72%
|
-
|
Assets
1 |
9,069
|
8,178
|
10,257
|
9,900
|
2,546
|
11,454
|
11,640
|
-
|
Book Value Per Share
2 |
24.20
|
27.20
|
30.70
|
31.40
|
30.50
|
32.70
|
35.30
|
-
|
Cash Flow per Share
2 |
-
|
9.260
|
7.210
|
7.140
|
8.440
|
7.780
|
9.340
|
-
|
Capex
1 |
121
|
183
|
104
|
129
|
207
|
194
|
206
|
214
|
Capex / Sales
|
1.09%
|
1.49%
|
0.76%
|
0.9%
|
1.34%
|
1.21%
|
1.23%
|
1.22%
|
Announcement Date
|
20-02-18
|
21-02-23
|
22-02-15
|
23-02-14
|
24-02-13
|
-
|
-
|
-
|
Last Close Price
130.4
USD Average target price
141.4
USD Spread / Average Target +8.47% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.44% | 17.6B | | -12.23% | 194B | | +0.74% | 166B | | +2.19% | 153B | | +4.34% | 99.85B | | +7.04% | 77.56B | | +19.09% | 73.55B | | -7.30% | 71B | | -20.54% | 52.81B | | +0.53% | 47.86B |
Other IT Services & Consulting
|