Market Closed -
Nasdaq
04:00:00 2024-06-05 pm EDT
|
5-day change
|
1st Jan Change
|
216.3
USD
|
+2.02%
|
|
+3.73%
|
-11.17%
|
Fiscal Period: January |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
32,238
|
43,313
|
61,004
|
54,947
|
46,425
|
46,266
|
-
|
-
|
Enterprise Value (EV)
1 |
33,372
|
43,555
|
60,784
|
55,811
|
46,634
|
54,332
|
45,239
|
43,338
|
P/E ratio
|
-398
x
|
205
x
|
51
x
|
112
x
|
56.9
x
|
60.6
x
|
45.5
x
|
37.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
12.5
x
|
13.2
x
|
16.1
x
|
12.5
x
|
9.28
x
|
9.88
x
|
7.65
x
|
6.86
x
|
EV / Revenue
|
13
x
|
13.3
x
|
16
x
|
12.7
x
|
9.32
x
|
9.88
x
|
7.48
x
|
6.43
x
|
EV / EBITDA
|
88.4
x
|
50.9
x
|
52.1
x
|
38.4
x
|
25.3
x
|
25.9
x
|
20
x
|
17.2
x
|
EV / FCF
|
108
x
|
32
x
|
45.2
x
|
37.8
x
|
23
x
|
42.4
x
|
30.8
x
|
21.2
x
|
FCF Yield
|
0.93%
|
3.13%
|
2.21%
|
2.64%
|
4.36%
|
2.36%
|
3.25%
|
4.72%
|
Price to Book
|
-153
x
|
-310
x
|
63.1
x
|
64.2
x
|
40.4
x
|
29.5
x
|
16.6
x
|
11.1
x
|
Nbr of stocks (in thousands)
|
219,009
|
220,033
|
219,889
|
219,973
|
215,767
|
213,915
|
-
|
-
|
Reference price
2 |
147.2
|
196.8
|
277.4
|
249.8
|
215.2
|
216.3
|
216.3
|
216.3
|
Announcement Date
|
2/28/19
|
2/27/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/29/24
|
-
|
-
|
Fiscal Period: January |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,570
|
3,274
|
3,790
|
4,386
|
5,005
|
5,497
|
6,044
|
6,743
|
EBITDA
1 |
377.7
|
856.5
|
1,167
|
1,454
|
1,842
|
2,101
|
2,267
|
2,523
|
EBIT
1 |
316
|
802.6
|
1,112
|
1,397
|
1,785
|
1,962
|
2,136
|
2,388
|
Operating Margin
|
12.3%
|
24.51%
|
29.33%
|
31.86%
|
35.66%
|
35.69%
|
35.34%
|
35.42%
|
Earnings before Tax (EBT)
1 |
-42.7
|
294.8
|
546.7
|
564.7
|
946
|
1,136
|
1,258
|
1,656
|
Net income
1 |
-80.8
|
214.5
|
1,208
|
497
|
823
|
906
|
1,016
|
1,238
|
Net margin
|
-3.14%
|
6.55%
|
31.88%
|
11.33%
|
16.44%
|
16.48%
|
16.81%
|
18.37%
|
EPS
2 |
-0.3700
|
0.9600
|
5.440
|
2.240
|
3.780
|
4.190
|
4.756
|
5.815
|
Free Cash Flow
1 |
310.1
|
1,362
|
1,346
|
1,475
|
2,031
|
1,282
|
1,469
|
2,044
|
FCF margin
|
12.07%
|
41.59%
|
35.51%
|
33.63%
|
40.58%
|
23.32%
|
24.31%
|
30.31%
|
FCF Conversion (EBITDA)
|
82.1%
|
159.01%
|
115.32%
|
101.47%
|
110.26%
|
61.02%
|
64.81%
|
81.01%
|
FCF Conversion (Net income)
|
-
|
634.92%
|
111.41%
|
296.84%
|
246.78%
|
141.5%
|
144.66%
|
165.04%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/28/19
|
2/27/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/29/24
|
-
|
-
|
Fiscal Period: Januar |
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
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
1,060
|
1,126
|
1,212
|
1,170
|
1,237
|
1,280
|
1,318
|
1,269
|
1,345
|
1,414
|
1,469
|
1,399
|
1,477
|
1,553
|
1,612
|
EBITDA
1 |
345.5
|
382.2
|
431.6
|
411
|
459
|
478
|
494
|
437
|
522
|
583
|
559
|
500.5
|
553.9
|
603.7
|
604.9
|
EBIT
1 |
330.8
|
365
|
421.6
|
397
|
444
|
465
|
479
|
404
|
489
|
547
|
522
|
468.8
|
526.5
|
573
|
573.3
|
Operating Margin
|
31.22%
|
32.42%
|
34.8%
|
33.93%
|
35.89%
|
36.33%
|
36.34%
|
31.84%
|
36.36%
|
38.68%
|
35.53%
|
33.5%
|
35.66%
|
36.89%
|
35.57%
|
Earnings before Tax (EBT)
1 |
138.8
|
187.4
|
107.1
|
195
|
232
|
242
|
277
|
221
|
258
|
320
|
337
|
270.4
|
300.8
|
336.3
|
337.1
|
Net income
1 |
115.6
|
136.7
|
89.1
|
146
|
186
|
198
|
293
|
161
|
222
|
241
|
282
|
217.4
|
249.2
|
273.3
|
274.9
|
Net margin
|
10.91%
|
12.14%
|
7.35%
|
12.48%
|
15.04%
|
15.47%
|
22.23%
|
12.69%
|
16.51%
|
17.04%
|
19.2%
|
15.54%
|
16.88%
|
17.6%
|
17.06%
|
EPS
2 |
0.5200
|
0.6100
|
0.4000
|
0.6700
|
0.8500
|
0.9100
|
1.350
|
0.7500
|
1.030
|
1.120
|
1.310
|
1.022
|
1.163
|
1.242
|
1.252
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/25/21
|
11/23/21
|
2/24/22
|
5/26/22
|
8/24/22
|
11/22/22
|
2/23/23
|
5/25/23
|
8/23/23
|
11/21/23
|
2/29/24
|
-
|
-
|
-
|
-
|
Fiscal Period: Januar |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,134
|
241
|
-
|
864
|
209
|
38
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
220
|
-
|
-
|
-
|
1,026
|
2,927
|
Leverage (Debt/EBITDA)
|
3.003
x
|
0.2815
x
|
-
|
0.5939
x
|
0.1135
x
|
0.0181
x
|
-
|
-
|
Free Cash Flow
1 |
310
|
1,362
|
1,346
|
1,475
|
2,031
|
1,282
|
1,469
|
2,044
|
ROE (net income / shareholders' equity)
|
-
|
-
|
135%
|
54.8%
|
145%
|
109%
|
69.1%
|
49.7%
|
ROA (Net income/ Total Assets)
|
-1.83%
|
3.93%
|
13.4%
|
14.2%
|
16%
|
17%
|
13.6%
|
15.8%
|
Assets
1 |
4,421
|
5,454
|
9,036
|
3,507
|
5,138
|
5,340
|
7,463
|
7,814
|
Book Value Per Share
2 |
-0.9600
|
-0.6300
|
4.400
|
3.890
|
5.330
|
7.330
|
13.00
|
19.50
|
Cash Flow per Share
2 |
1.720
|
6.360
|
6.470
|
6.900
|
9.500
|
6.080
|
6.920
|
9.010
|
Capex
1 |
67
|
53.2
|
91.1
|
56
|
40
|
31
|
30.7
|
47.4
|
Capex / Sales
|
2.61%
|
1.62%
|
2.4%
|
1.28%
|
0.8%
|
0.56%
|
0.51%
|
0.7%
|
Announcement Date
|
2/28/19
|
2/27/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/29/24
|
-
|
-
|
Last Close Price
216.3
USD Average target price
275.2
USD Spread / Average Target +27.23% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.17% | 45.35B | | -23.60% | 201B | | +0.32% | 58.17B | | -23.04% | 56.01B | | +0.84% | 36.49B | | -9.87% | 27.68B | | +109.96% | 26.86B | | -1.59% | 20.53B | | +9.20% | 14.47B | | +12.52% | 13.34B |
Application Software
|