Real-time Estimate
Tradegate
05:06:47 2024-06-06 am EDT
|
5-day change
|
1st Jan Change
|
27.15
EUR
|
+2.45%
|
|
+8.18%
|
+55.21%
|
Fiscal Period: December |
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,444
|
3,707
|
-
|
-
|
Enterprise Value (EV)
1 |
2,887
|
4,616
|
4,469
|
4,261
|
P/E ratio
|
14.2
x
|
20.5
x
|
15.8
x
|
13.2
x
|
Yield
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.72
x
|
2.35
x
|
2.14
x
|
1.97
x
|
EV / Revenue
|
2.03
x
|
2.93
x
|
2.58
x
|
2.26
x
|
EV / EBITDA
|
7.4
x
|
10.2
x
|
8.58
x
|
7.33
x
|
EV / FCF
|
12.4
x
|
28.6
x
|
20.3
x
|
17
x
|
FCF Yield
|
8.06%
|
3.5%
|
4.93%
|
5.88%
|
Price to Book
|
-837
x
|
20.2
x
|
9.08
x
|
5.52
x
|
Nbr of stocks (in thousands)
|
140,000
|
139,895
|
-
|
-
|
Reference price
2 |
17.46
|
26.50
|
26.50
|
26.50
|
Announcement Date
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,293
|
1,424
|
1,577
|
1,731
|
1,886
|
EBITDA
1 |
-
|
345.6
|
390.3
|
452.8
|
520.7
|
581.7
|
EBIT
1 |
-
|
208
|
277.5
|
335
|
389.3
|
446.1
|
Operating Margin
|
-
|
16.09%
|
19.49%
|
21.24%
|
22.49%
|
23.65%
|
Earnings before Tax (EBT)
1 |
98.14
|
112
|
215.3
|
262.9
|
335.3
|
398.7
|
Net income
1 |
60.92
|
73.77
|
174.2
|
180.6
|
235
|
281.3
|
Net margin
|
-
|
5.71%
|
12.24%
|
11.45%
|
13.58%
|
14.92%
|
EPS
2 |
-
|
0.5300
|
1.230
|
1.292
|
1.676
|
2.003
|
Free Cash Flow
1 |
-
|
91.28
|
232.8
|
161.4
|
220.5
|
250.4
|
FCF margin
|
-
|
7.06%
|
16.35%
|
10.24%
|
12.74%
|
13.28%
|
FCF Conversion (EBITDA)
|
-
|
26.41%
|
59.65%
|
35.65%
|
42.35%
|
43.05%
|
FCF Conversion (Net income)
|
-
|
123.73%
|
133.61%
|
89.41%
|
93.83%
|
89.01%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/30/22
|
3/31/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
---|
Net sales
1 |
353.8
|
354.8
|
350.1
|
365
|
373
|
390.9
|
388.4
|
EBITDA
|
86.2
|
114.6
|
105.5
|
83.97
|
105.8
|
-
|
-
|
EBIT
1 |
65.87
|
84.51
|
74.49
|
52.6
|
74.16
|
95.44
|
85.62
|
Operating Margin
|
18.62%
|
23.82%
|
21.28%
|
14.41%
|
19.88%
|
24.42%
|
22.05%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/12/23
|
8/3/23
|
11/15/23
|
3/27/24
|
5/8/24
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
1,334
|
443
|
909
|
762
|
554
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
3.86
x
|
1.135
x
|
2.008
x
|
1.463
x
|
0.9523
x
|
Free Cash Flow
1 |
-
|
91.3
|
233
|
161
|
220
|
250
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
228%
|
78.4%
|
53.9%
|
ROA (Net income/ Total Assets)
|
-
|
5.28%
|
11.1%
|
11.6%
|
13.7%
|
15.3%
|
Assets
1 |
-
|
1,398
|
1,569
|
1,553
|
1,711
|
1,838
|
Book Value Per Share
2 |
-
|
-1.160
|
-0.0200
|
1.310
|
2.920
|
4.800
|
Cash Flow per Share
2 |
-
|
1.350
|
2.220
|
1.970
|
2.430
|
2.830
|
Capex
1 |
-
|
97.1
|
81.7
|
101
|
110
|
117
|
Capex / Sales
|
-
|
7.51%
|
5.74%
|
6.43%
|
6.37%
|
6.22%
|
Announcement Date
|
3/30/22
|
3/31/23
|
3/27/24
|
-
|
-
|
-
|
Last Close Price
26.5
EUR Average target price
27.18
EUR Spread / Average Target +2.58% Consensus |
1st Jan change
|
Capi.
|
---|
| +55.21% | 4.03B | | -10.11% | 229B | | -16.11% | 23.73B | | +11.83% | 13.03B | | -30.82% | 5.02B | | -27.33% | 3.74B | | +2.23% | 3.42B | | +11.30% | 2.63B | | -13.17% | 2.09B | | -38.47% | 1.87B |
Cloud Computing Services
|