Market Closed -
Nasdaq
04:00:00 2024-05-17 pm EDT
|
5-day change
|
1st Jan Change
|
95.27
USD
|
-3.02%
|
|
+1.34%
|
+11.60%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,045
|
12,423
|
20,125
|
15,348
|
12,812
|
20,006
|
-
|
-
|
Enterprise Value (EV)
1 |
15,078
|
14,876
|
24,055
|
20,379
|
17,477
|
24,516
|
24,404
|
24,062
|
P/E ratio
|
6.67
x
|
12.8
x
|
16.4
x
|
9.71
x
|
-24.2
x
|
-283
x
|
20.5
x
|
13.4
x
|
Yield
|
5.35%
|
5.33%
|
3%
|
3.88%
|
4.53%
|
2.93%
|
2.95%
|
3%
|
Capitalization / Revenue
|
1.26
x
|
1.18
x
|
1.88
x
|
1.32
x
|
1.74
x
|
3.07
x
|
2.25
x
|
1.99
x
|
EV / Revenue
|
1.45
x
|
1.42
x
|
2.25
x
|
1.75
x
|
2.37
x
|
3.76
x
|
2.74
x
|
2.4
x
|
EV / EBITDA
|
7.26
x
|
7.72
x
|
11.8
x
|
7.86
x
|
18.9
x
|
29.6
x
|
12.9
x
|
11.5
x
|
EV / FCF
|
13
x
|
13.2
x
|
21.3
x
|
15.7
x
|
27.9
x
|
54.7
x
|
24.2
x
|
17.3
x
|
FCF Yield
|
7.69%
|
7.59%
|
4.69%
|
6.38%
|
3.58%
|
1.83%
|
4.13%
|
5.78%
|
Price to Book
|
6.21
x
|
7.18
x
|
31.6
x
|
138
x
|
-10.7
x
|
-11.6
x
|
-16.3
x
|
-18.4
x
|
Nbr of stocks (in thousands)
|
276,843
|
256,625
|
228,873
|
214,844
|
207,082
|
209,989
|
-
|
-
|
Reference price
2 |
47.12
|
48.41
|
87.93
|
71.44
|
61.87
|
95.27
|
95.27
|
95.27
|
Announcement Date
|
8/2/19
|
7/28/20
|
7/21/21
|
7/21/22
|
7/26/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,391
|
10,509
|
10,681
|
11,661
|
7,384
|
6,527
|
8,896
|
10,046
|
EBITDA
1 |
2,077
|
1,927
|
2,042
|
2,593
|
926
|
829.2
|
1,897
|
2,085
|
EBIT
1 |
1,536
|
1,548
|
1,645
|
2,142
|
413
|
608.6
|
1,632
|
2,020
|
Operating Margin
|
14.78%
|
14.73%
|
15.4%
|
18.37%
|
5.59%
|
9.32%
|
18.34%
|
20.1%
|
Earnings before Tax (EBT)
1 |
1,372
|
1,032
|
1,348
|
1,679
|
-496
|
54.28
|
1,044
|
1,680
|
Net income
1 |
2,012
|
1,004
|
1,314
|
1,649
|
-529
|
-68.25
|
987.3
|
1,497
|
Net margin
|
19.36%
|
9.55%
|
12.3%
|
14.14%
|
-7.16%
|
-1.05%
|
11.1%
|
14.9%
|
EPS
2 |
7.060
|
3.790
|
5.360
|
7.360
|
-2.560
|
-0.3368
|
4.655
|
7.122
|
Free Cash Flow
1 |
1,159
|
1,129
|
1,128
|
1,300
|
626
|
448.6
|
1,008
|
1,390
|
FCF margin
|
11.15%
|
10.74%
|
10.56%
|
11.15%
|
8.48%
|
6.87%
|
11.32%
|
13.84%
|
FCF Conversion (EBITDA)
|
55.8%
|
58.59%
|
55.24%
|
50.13%
|
67.6%
|
54.1%
|
53.12%
|
66.68%
|
FCF Conversion (Net income)
|
57.6%
|
112.45%
|
85.84%
|
78.84%
|
-
|
-
|
102.05%
|
92.86%
|
Dividend per Share
2 |
2.520
|
2.580
|
2.640
|
2.770
|
2.800
|
2.794
|
2.813
|
2.860
|
Announcement Date
|
8/2/19
|
7/28/20
|
7/21/21
|
7/21/22
|
7/26/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
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 |
5,274
|
3,116
|
2,802
|
2,628
|
2,035
|
1,887
|
1,860
|
1,602
|
1,454
|
1,555
|
1,655
|
1,863
|
2,062
|
2,231
|
2,260
|
2,354
|
EBITDA
1 |
-
|
729
|
584
|
549
|
319
|
257
|
221
|
159
|
116
|
189
|
246
|
337
|
436.2
|
491.7
|
498.5
|
522.9
|
EBIT
1 |
674
|
621
|
472
|
422
|
184
|
109
|
65
|
55
|
40
|
127
|
183
|
259
|
338.5
|
404.2
|
410.2
|
458.6
|
Operating Margin
|
12.78%
|
19.93%
|
16.85%
|
16.06%
|
9.04%
|
5.78%
|
3.49%
|
3.43%
|
2.75%
|
8.17%
|
11.06%
|
13.9%
|
16.42%
|
18.12%
|
18.15%
|
19.48%
|
Earnings before Tax (EBT)
1 |
-
|
514
|
351
|
281
|
27
|
-38
|
-400
|
-85
|
-147
|
-4
|
58
|
157.1
|
205.5
|
275
|
307
|
337.6
|
Net income
1 |
-
|
501
|
346
|
276
|
29
|
-33
|
-433
|
-92
|
-184
|
-19
|
25
|
115.7
|
188.5
|
250.5
|
267.9
|
312.6
|
Net margin
|
-
|
16.08%
|
12.35%
|
10.5%
|
1.43%
|
-1.75%
|
-23.28%
|
-5.74%
|
-12.65%
|
-1.22%
|
1.51%
|
6.21%
|
9.14%
|
11.23%
|
11.85%
|
13.28%
|
EPS
2 |
-
|
2.230
|
1.560
|
1.270
|
0.1400
|
-0.1600
|
-2.090
|
-0.4400
|
-0.8800
|
-0.0900
|
0.1200
|
0.5350
|
0.8840
|
1.173
|
1.254
|
1.469
|
Dividend per Share
2 |
-
|
0.7000
|
0.7000
|
0.7000
|
0.7000
|
0.7000
|
0.7000
|
0.7000
|
0.7000
|
0.7000
|
0.7000
|
0.7000
|
0.7053
|
0.7107
|
0.7119
|
0.7157
|
Announcement Date
|
2/4/20
|
1/26/22
|
4/27/22
|
7/21/22
|
10/26/22
|
1/25/23
|
4/20/23
|
7/26/23
|
10/26/23
|
1/24/24
|
4/23/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,033
|
2,453
|
3,930
|
5,031
|
4,665
|
4,511
|
4,398
|
4,057
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.9788
x
|
1.273
x
|
1.925
x
|
1.94
x
|
5.038
x
|
5.44
x
|
2.319
x
|
1.946
x
|
Free Cash Flow
1 |
1,159
|
1,129
|
1,128
|
1,300
|
626
|
449
|
1,008
|
1,390
|
ROE (net income / shareholders' equity)
|
71.9%
|
66.4%
|
114%
|
446%
|
-
|
0.2%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
22%
|
11.3%
|
14.9%
|
18.7%
|
-6.41%
|
13.8%
|
13.2%
|
16.4%
|
Assets
1 |
9,147
|
8,908
|
8,802
|
8,810
|
8,250
|
-494.6
|
7,460
|
9,145
|
Book Value Per Share
2 |
7.590
|
6.740
|
2.780
|
0.5200
|
-5.790
|
-8.220
|
-5.830
|
-5.190
|
Cash Flow per Share
2 |
6.180
|
6.470
|
6.640
|
7.400
|
4.550
|
2.390
|
6.380
|
6.730
|
Capex
1 |
602
|
585
|
498
|
381
|
316
|
279
|
340
|
407
|
Capex / Sales
|
5.79%
|
5.57%
|
4.66%
|
3.27%
|
4.28%
|
4.28%
|
3.82%
|
4.05%
|
Announcement Date
|
8/2/19
|
7/28/20
|
7/21/21
|
7/21/22
|
7/26/23
|
-
|
-
|
-
|
Last Close Price
95.27
USD Average target price
95.77
USD Spread / Average Target +0.53% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.60% | 20.01B | | +95.45% | 106B | | +3.66% | 30.52B | | +5.18% | 23.21B | | -6.41% | 16.25B | | +5.41% | 11.9B | | +17.38% | 10.79B | | +13.59% | 9.98B | | +11.98% | 8.96B | | +18.56% | 8.56B |
Other Computer Hardware
|