Market Closed -
Nasdaq
04:00:00 2024-06-07 pm EDT
|
5-day change
|
1st Jan Change
|
180.5
USD
|
+0.09%
|
|
+3.52%
|
-12.38%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
22,622
|
24,693
|
28,194
|
21,780
|
21,029
|
17,974
|
-
|
-
|
Enterprise Value (EV)
1 |
23,192
|
25,317
|
28,194
|
21,780
|
21,892
|
17,974
|
17,974
|
17,974
|
P/E ratio
|
37.4
x
|
30.6
x
|
36.3
x
|
32.9
x
|
26.1
x
|
22.7
x
|
20.6
x
|
19.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
18.4
x
|
19.5
x
|
21.2
x
|
15.3
x
|
14.1
x
|
11.5
x
|
10.9
x
|
10.7
x
|
EV / Revenue
|
18.4
x
|
19.5
x
|
21.2
x
|
15.3
x
|
14.1
x
|
11.5
x
|
10.9
x
|
10.7
x
|
EV / EBITDA
|
25.1
x
|
26.9
x
|
30.8
x
|
22
x
|
20.1
x
|
15.9
x
|
15.1
x
|
14.7
x
|
EV / FCF
|
31,702,816
x
|
35,954,874
x
|
37,386,578
x
|
27,099,690
x
|
26,025,392
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
-15.3
x
|
-17.7
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
117,409
|
114,110
|
111,078
|
106,016
|
102,100
|
99,600
|
-
|
-
|
Reference price
2 |
192.7
|
216.4
|
253.8
|
205.4
|
206.0
|
180.5
|
180.5
|
180.5
|
Announcement Date
|
2/6/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,232
|
1,265
|
1,328
|
1,425
|
1,493
|
1,567
|
1,644
|
1,687
|
EBITDA
1 |
903.1
|
918.8
|
914.7
|
990
|
1,045
|
1,131
|
1,192
|
1,219
|
EBIT
1 |
856.8
|
824.2
|
866.8
|
943.1
|
1,001
|
1,059
|
1,111
|
1,138
|
Operating Margin
|
69.56%
|
65.15%
|
65.29%
|
66.19%
|
67.01%
|
67.58%
|
67.58%
|
67.46%
|
Earnings before Tax (EBT)
1 |
758.8
|
750.2
|
782.2
|
880.2
|
976.5
|
1,022
|
1,074
|
1,115
|
Net income
1 |
612.3
|
814.9
|
784.8
|
673.9
|
817.6
|
792.3
|
838.8
|
857.6
|
Net margin
|
49.71%
|
64.42%
|
59.12%
|
47.29%
|
54.76%
|
50.55%
|
51.01%
|
50.84%
|
EPS
2 |
5.150
|
7.070
|
7.000
|
6.240
|
7.900
|
7.951
|
8.751
|
9.359
|
Free Cash Flow
|
713.6
|
686.8
|
754.1
|
803.7
|
808
|
-
|
-
|
-
|
FCF margin
|
57.94%
|
54.29%
|
56.8%
|
56.4%
|
54.12%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
79.02%
|
74.75%
|
82.44%
|
81.18%
|
77.34%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
116.54%
|
84.28%
|
96.09%
|
119.26%
|
98.83%
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/6/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
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 |
340.3
|
346.9
|
351.9
|
356.9
|
369.2
|
364.4
|
372
|
376.3
|
380.4
|
384.3
|
386.8
|
392.9
|
399.1
|
405
|
411.6
|
EBITDA
1 |
-
|
236.7
|
-
|
-
|
-
|
-
|
-
|
-
|
266.7
|
268.7
|
295
|
301.1
|
304.4
|
-
|
-
|
EBIT
1 |
222.1
|
224.8
|
236
|
236.8
|
245.5
|
241.3
|
248.7
|
254.3
|
256.3
|
258.9
|
260
|
265.9
|
268.7
|
-
|
-
|
Operating Margin
|
65.27%
|
64.8%
|
67.06%
|
66.35%
|
66.5%
|
66.22%
|
66.85%
|
67.58%
|
67.38%
|
67.37%
|
67.2%
|
67.67%
|
67.33%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
206.3
|
218.7
|
-
|
-
|
-
|
-
|
-
|
251.6
|
254
|
251.2
|
257.1
|
259.9
|
-
|
-
|
Net income
1 |
-
|
157.5
|
167.3
|
-
|
-
|
-
|
-
|
-
|
264.7
|
194.1
|
193.4
|
197.9
|
200.1
|
-
|
-
|
Net margin
|
-
|
45.4%
|
47.54%
|
-
|
-
|
-
|
-
|
-
|
69.58%
|
50.51%
|
49.99%
|
50.38%
|
50.15%
|
-
|
-
|
EPS
2 |
2.970
|
1.430
|
1.540
|
1.580
|
1.700
|
1.700
|
1.790
|
1.830
|
2.600
|
1.920
|
1.938
|
2.001
|
2.032
|
2.090
|
2.150
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/10/22
|
4/28/22
|
7/28/22
|
10/27/22
|
2/9/23
|
4/27/23
|
7/27/23
|
10/26/23
|
2/8/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
570
|
623
|
-
|
-
|
864
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.6306
x
|
0.6783
x
|
-
|
-
|
0.8268
x
|
-
|
-
|
-
|
Free Cash Flow
|
714
|
687
|
754
|
804
|
808
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
32.5%
|
45%
|
41.9%
|
36.3%
|
47%
|
44.8%
|
48.8%
|
51.2%
|
Assets
1 |
1,884
|
1,810
|
1,875
|
1,859
|
1,741
|
1,768
|
1,719
|
1,675
|
Book Value Per Share
|
-12.60
|
-12.30
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
6.340
|
6.330
|
7.200
|
7.700
|
8.250
|
-
|
-
|
-
|
Capex
1 |
40.3
|
43.4
|
53
|
27.4
|
45.8
|
39.4
|
41.2
|
42.1
|
Capex / Sales
|
3.27%
|
3.43%
|
3.99%
|
1.92%
|
3.07%
|
2.51%
|
2.51%
|
2.5%
|
Announcement Date
|
2/6/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
180.5
USD Average target price
205
USD Spread / Average Target +13.60% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.38% | 17.97B | | -17.81% | 181B | | +1.95% | 169B | | +3.95% | 156B | | +8.31% | 103B | | +36.74% | 84.96B | | +13.54% | 83.78B | | -2.39% | 76.05B | | -3.25% | 46.42B | | -34.07% | 43.93B |
Other IT Services & Consulting
|