Market Closed -
Nasdaq
04:00:00 2024-05-31 pm EDT
|
5-day change
|
1st Jan Change
|
61.34
USD
|
+1.34%
|
|
-2.65%
|
-14.70%
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
21,089
|
108,603
|
45,975
|
21,924
|
19,669
|
18,971
|
-
|
-
|
Enterprise Value (EV)
1 |
20,806
|
106,363
|
40,555
|
16,512
|
12,706
|
11,264
|
10,262
|
9,467
|
P/E ratio
|
848
x
|
165
x
|
34.3
x
|
221
x
|
31.2
x
|
27.7
x
|
28
x
|
25.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
33.9
x
|
41
x
|
11.2
x
|
4.99
x
|
4.34
x
|
4.1
x
|
3.96
x
|
3.81
x
|
EV / Revenue
|
33.4
x
|
40.1
x
|
9.89
x
|
3.76
x
|
2.81
x
|
2.44
x
|
2.14
x
|
1.9
x
|
EV / EBITDA
|
198
x
|
105
x
|
23.8
x
|
9.94
x
|
6.76
x
|
6.12
x
|
5.38
x
|
4.92
x
|
EV / FCF
|
183
x
|
76.5
x
|
27.5
x
|
13.9
x
|
8.63
x
|
7.51
x
|
6.34
x
|
5.3
x
|
FCF Yield
|
0.55%
|
1.31%
|
3.63%
|
7.19%
|
11.6%
|
13.3%
|
15.8%
|
18.9%
|
Price to Book
|
25.5
x
|
27.4
x
|
7.98
x
|
3.68
x
|
2.49
x
|
2.15
x
|
1.96
x
|
1.8
x
|
Nbr of stocks (in thousands)
|
276,402
|
291,889
|
297,995
|
292,322
|
304,424
|
309,277
|
-
|
-
|
Reference price
2 |
76.30
|
372.1
|
154.3
|
75.00
|
64.61
|
61.34
|
61.34
|
61.34
|
Announcement Date
|
3/4/20
|
3/1/21
|
2/28/22
|
2/27/23
|
2/26/24
|
-
|
-
|
-
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
622.7
|
2,651
|
4,100
|
4,393
|
4,527
|
4,623
|
4,796
|
4,973
|
EBITDA
1 |
105.1
|
1,012
|
1,705
|
1,661
|
1,879
|
1,841
|
1,909
|
1,923
|
EBIT
1 |
88.67
|
983.3
|
1,657
|
1,579
|
1,775
|
1,750
|
1,822
|
1,891
|
Operating Margin
|
14.24%
|
37.09%
|
40.42%
|
35.95%
|
39.2%
|
37.85%
|
37.98%
|
38.03%
|
Earnings before Tax (EBT)
1 |
26.36
|
678
|
1,102
|
249.3
|
832.3
|
928.7
|
953.2
|
977.1
|
Net income
1 |
21.75
|
671.5
|
1,375
|
103.7
|
637.5
|
689.4
|
678.6
|
814
|
Net margin
|
3.49%
|
25.33%
|
33.54%
|
2.36%
|
14.08%
|
14.91%
|
14.15%
|
16.37%
|
EPS
2 |
0.0900
|
2.250
|
4.500
|
0.3400
|
2.070
|
2.217
|
2.187
|
2.418
|
Free Cash Flow
1 |
113.8
|
1,391
|
1,473
|
1,186
|
1,472
|
1,500
|
1,618
|
1,787
|
FCF margin
|
18.28%
|
52.47%
|
35.92%
|
27.01%
|
32.51%
|
32.44%
|
33.73%
|
35.93%
|
FCF Conversion (EBITDA)
|
108.27%
|
137.45%
|
86.36%
|
71.41%
|
78.32%
|
81.44%
|
84.77%
|
92.9%
|
FCF Conversion (Net income)
|
523.26%
|
207.17%
|
107.1%
|
1,144.06%
|
230.9%
|
217.53%
|
238.42%
|
219.52%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/4/20
|
3/1/21
|
2/28/22
|
2/27/23
|
2/26/24
|
-
|
-
|
-
|
Fiscal Period: January |
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
|
2026 Q2
|
---|
Net sales
1 |
1,071
|
1,074
|
1,099
|
1,102
|
1,118
|
1,105
|
1,139
|
1,137
|
1,146
|
1,141
|
1,150
|
1,158
|
1,173
|
1,172
|
1,185
|
EBITDA
1 |
433.2
|
414.9
|
414.6
|
402.7
|
429.2
|
446.4
|
487.8
|
474.1
|
471
|
483.3
|
445.8
|
456.8
|
467.7
|
471.5
|
479.7
|
EBIT
1 |
420.3
|
399.6
|
393.7
|
380.9
|
404.8
|
422.3
|
461.7
|
447.1
|
443.7
|
456.6
|
420.9
|
433.1
|
441.8
|
447.7
|
449.1
|
Operating Margin
|
39.23%
|
37.22%
|
35.81%
|
34.57%
|
36.22%
|
38.21%
|
40.55%
|
39.34%
|
38.71%
|
40.01%
|
36.6%
|
37.39%
|
37.67%
|
38.19%
|
37.9%
|
Earnings before Tax (EBT)
1 |
138.5
|
143.7
|
90.4
|
54.75
|
-39.54
|
43.23
|
250.4
|
185.8
|
352.9
|
292
|
205.5
|
216.2
|
224
|
221.2
|
213
|
Net income
1 |
490.5
|
113.6
|
45.75
|
48.35
|
-104
|
15.44
|
182
|
141.2
|
298.8
|
216.3
|
149.1
|
157.8
|
165.1
|
154.3
|
149.1
|
Net margin
|
45.78%
|
10.58%
|
4.16%
|
4.39%
|
-9.31%
|
1.4%
|
15.98%
|
12.42%
|
26.07%
|
18.95%
|
12.96%
|
13.62%
|
14.08%
|
13.16%
|
12.58%
|
EPS
2 |
1.600
|
0.3700
|
0.1500
|
0.1600
|
-0.3600
|
0.0500
|
0.5900
|
0.4500
|
0.9500
|
0.7000
|
0.4763
|
0.5052
|
0.5204
|
0.5143
|
0.4883
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/28/22
|
5/23/22
|
8/22/22
|
11/21/22
|
2/27/23
|
5/22/23
|
8/21/23
|
11/20/23
|
2/26/24
|
5/20/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
283
|
2,240
|
5,419
|
5,413
|
6,962
|
7,707
|
8,709
|
9,504
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
114
|
1,391
|
1,473
|
1,186
|
1,472
|
1,500
|
1,618
|
1,787
|
ROE (net income / shareholders' equity)
|
24.5%
|
42.4%
|
28.5%
|
22.2%
|
22.6%
|
18.5%
|
16.1%
|
15.6%
|
ROA (Net income/ Total Assets)
|
3.08%
|
30.2%
|
21.4%
|
17%
|
17.8%
|
10.6%
|
8.99%
|
5.15%
|
Assets
1 |
706.7
|
2,221
|
6,425
|
611.7
|
3,579
|
6,524
|
7,550
|
15,804
|
Book Value Per Share
2 |
2.990
|
13.60
|
19.30
|
20.40
|
26.00
|
28.60
|
31.30
|
34.20
|
Cash Flow per Share
2 |
0.5200
|
4.930
|
5.250
|
4.240
|
5.180
|
5.850
|
6.590
|
6.810
|
Capex
1 |
38.1
|
80
|
133
|
104
|
127
|
119
|
132
|
129
|
Capex / Sales
|
6.12%
|
3.02%
|
3.23%
|
2.36%
|
2.8%
|
2.58%
|
2.75%
|
2.6%
|
Announcement Date
|
3/4/20
|
3/1/21
|
2/28/22
|
2/27/23
|
2/26/24
|
-
|
-
|
-
|
Last Close Price
61.34
USD Average target price
76.64
USD Spread / Average Target +24.95% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.70% | 18.97B | | +8.91% | 85.92B | | +5.14% | 77.91B | | -16.20% | 52.89B | | +26.18% | 48.28B | | +28.93% | 45.38B | | -34.05% | 40.83B | | +66.72% | 38.78B | | -0.36% | 27.48B | | -26.47% | 21.52B |
Other Software
|