Market Closed -
Nyse
04:00:02 2024-06-07 pm EDT
|
5-day change
|
1st Jan Change
|
20.52
USD
|
-1.44%
|
|
-5.00%
|
+9.03%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,465
|
3,041
|
3,758
|
2,399
|
2,749
|
2,996
|
-
|
-
|
Enterprise Value (EV)
1 |
1,465
|
3,686
|
4,209
|
3,489
|
3,521
|
3,600
|
3,307
|
2,982
|
P/E ratio
|
41.1
x
|
73.3
x
|
16
x
|
8.66
x
|
13.3
x
|
11.3
x
|
10.6
x
|
9.1
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.29
x
|
0.6
x
|
0.64
x
|
0.38
x
|
0.44
x
|
0.49
x
|
0.47
x
|
0.46
x
|
EV / Revenue
|
0.29
x
|
0.73
x
|
0.72
x
|
0.55
x
|
0.56
x
|
0.58
x
|
0.52
x
|
0.46
x
|
EV / EBITDA
|
4.05
x
|
6.56
x
|
6.51
x
|
4.72
x
|
6.38
x
|
5.75
x
|
5.03
x
|
4.07
x
|
EV / FCF
|
-
|
21.2
x
|
16.7
x
|
52.1
x
|
10.5
x
|
16.4
x
|
11.5
x
|
9.15
x
|
FCF Yield
|
-
|
4.72%
|
5.99%
|
1.92%
|
9.51%
|
6.11%
|
8.68%
|
10.9%
|
Price to Book
|
-
|
1.53
x
|
1.67
x
|
0.95
x
|
0.99
x
|
1
x
|
0.91
x
|
0.82
x
|
Nbr of stocks (in thousands)
|
122,818
|
143,045
|
144,386
|
145,844
|
146,088
|
146,017
|
-
|
-
|
Reference price
2 |
11.93
|
21.26
|
26.03
|
16.45
|
18.82
|
20.52
|
20.52
|
20.52
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/15/22
|
2/15/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,988
|
5,071
|
5,846
|
6,370
|
6,242
|
6,165
|
6,315
|
6,546
|
EBITDA
1 |
362
|
562
|
647
|
740
|
552
|
626.1
|
658.1
|
733.2
|
EBIT
1 |
140
|
447
|
559
|
646
|
589
|
586.5
|
612.8
|
637.5
|
Operating Margin
|
2.81%
|
8.81%
|
9.56%
|
10.14%
|
9.44%
|
9.51%
|
9.7%
|
9.74%
|
Earnings before Tax (EBT)
1 |
71
|
101
|
353
|
418
|
313
|
368.3
|
400.9
|
456.1
|
Net income
1 |
36
|
37
|
242
|
283
|
210
|
234.3
|
251.5
|
285.8
|
Net margin
|
0.72%
|
0.73%
|
4.14%
|
4.44%
|
3.36%
|
3.8%
|
3.98%
|
4.37%
|
EPS
2 |
0.2900
|
0.2900
|
1.630
|
1.900
|
1.420
|
1.809
|
1.927
|
2.256
|
Free Cash Flow
1 |
-
|
174
|
252
|
67
|
335
|
220
|
287
|
326
|
FCF margin
|
-
|
3.43%
|
4.31%
|
1.05%
|
5.37%
|
3.57%
|
4.54%
|
4.98%
|
FCF Conversion (EBITDA)
|
-
|
30.96%
|
38.95%
|
9.05%
|
60.69%
|
35.14%
|
43.61%
|
44.46%
|
FCF Conversion (Net income)
|
-
|
470.27%
|
104.13%
|
23.67%
|
159.52%
|
93.89%
|
114.12%
|
114.06%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/15/22
|
2/15/23
|
2/13/24
|
-
|
-
|
-
|
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 |
1,454
|
1,506
|
1,686
|
1,618
|
1,560
|
1,549
|
1,602
|
1,554
|
1,537
|
1,486
|
1,534
|
1,572
|
1,574
|
-
|
-
|
EBITDA
1 |
162
|
192
|
211
|
179
|
158
|
162
|
178
|
131
|
136
|
152
|
149.5
|
173.5
|
172
|
-
|
-
|
EBIT
1 |
141
|
172
|
186
|
155
|
133
|
138
|
153
|
109
|
147
|
128
|
133
|
162
|
149
|
-
|
-
|
Operating Margin
|
9.7%
|
11.42%
|
11.03%
|
9.58%
|
8.53%
|
8.91%
|
9.55%
|
7.01%
|
9.56%
|
8.61%
|
8.67%
|
10.3%
|
9.47%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
102
|
121
|
131
|
96
|
70
|
81
|
94
|
37
|
101
|
73
|
83.5
|
107.5
|
105.5
|
-
|
-
|
Net income
1 |
67
|
87
|
94
|
63
|
39
|
57
|
50
|
21
|
82
|
43
|
53.5
|
70
|
71
|
-
|
-
|
Net margin
|
4.61%
|
5.78%
|
5.58%
|
3.89%
|
2.5%
|
3.68%
|
3.12%
|
1.35%
|
5.34%
|
2.89%
|
3.49%
|
4.45%
|
4.51%
|
-
|
-
|
EPS
2 |
0.4500
|
0.5800
|
0.6300
|
0.4200
|
0.2600
|
0.3800
|
0.3400
|
0.1400
|
0.5600
|
0.2900
|
0.4116
|
0.5165
|
0.5306
|
0.5300
|
0.5700
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/15/22
|
5/3/22
|
8/4/22
|
11/1/22
|
2/15/23
|
5/3/23
|
8/3/23
|
11/1/23
|
2/13/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
645
|
451
|
1,090
|
772
|
603
|
311
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14.2
|
Leverage (Debt/EBITDA)
|
-
|
1.148
x
|
0.6971
x
|
1.473
x
|
1.399
x
|
0.9639
x
|
0.4727
x
|
-
|
Free Cash Flow
1 |
-
|
174
|
252
|
67
|
335
|
220
|
287
|
326
|
ROE (net income / shareholders' equity)
|
8.61%
|
19.5%
|
11.4%
|
12.8%
|
8.87%
|
9.52%
|
9.29%
|
9.37%
|
ROA (Net income/ Total Assets)
|
-
|
6.54%
|
4.22%
|
5.01%
|
3.59%
|
4.73%
|
4.82%
|
5.09%
|
Assets
1 |
-
|
566
|
5,732
|
5,647
|
5,848
|
4,952
|
5,221
|
5,615
|
Book Value Per Share
2 |
-
|
13.90
|
15.60
|
17.30
|
19.00
|
20.50
|
22.60
|
24.90
|
Cash Flow per Share
|
0.1900
|
1.930
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
70
|
63
|
85
|
105
|
105
|
107
|
109
|
Capex / Sales
|
-
|
1.38%
|
1.08%
|
1.33%
|
1.68%
|
1.7%
|
1.69%
|
1.67%
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/15/22
|
2/15/23
|
2/13/24
|
-
|
-
|
-
|
Last Close Price
20.52
USD Average target price
24.5
USD Spread / Average Target +19.40% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.03% | 3B | | -4.61% | 42.64B | | -7.70% | 10.22B | | -12.47% | 7.3B | | +7.77% | 6.62B | | +3.52% | 2.2B | | +46.63% | 1.85B | | +8.97% | 1.74B | | +3.33% | 1.52B | | +6.77% | 1.46B |
Security & Surveillance
|