Real-time Estimate
Cboe BZX
01:19:57 2024-06-06 pm EDT
|
5-day change
|
1st Jan Change
|
292.5
USD
|
+0.52%
|
|
+2.72%
|
-16.63%
|
Fiscal Period: August |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
126,262
|
152,643
|
213,425
|
182,465
|
204,233
|
182,973
|
-
|
-
|
Enterprise Value (EV)
1 |
120,158
|
144,289
|
205,322
|
174,630
|
195,335
|
176,560
|
175,316
|
174,014
|
P/E ratio
|
26.9
x
|
30.4
x
|
36.7
x
|
26.9
x
|
30.1
x
|
24.9
x
|
22.2
x
|
19.7
x
|
Yield
|
1.47%
|
1.33%
|
1.05%
|
1.35%
|
1.38%
|
1.75%
|
1.88%
|
1.98%
|
Capitalization / Revenue
|
2.92
x
|
3.44
x
|
4.22
x
|
2.96
x
|
3.19
x
|
2.8
x
|
2.63
x
|
2.42
x
|
EV / Revenue
|
2.78
x
|
3.26
x
|
4.06
x
|
2.84
x
|
3.05
x
|
2.71
x
|
2.52
x
|
2.31
x
|
EV / EBITDA
|
16.7
x
|
17.4
x
|
21.6
x
|
15.2
x
|
16.1
x
|
14.4
x
|
13
x
|
11.9
x
|
EV / FCF
|
19.9
x
|
18.9
x
|
24.5
x
|
19.8
x
|
21.7
x
|
20
x
|
18.4
x
|
16.6
x
|
FCF Yield
|
5.02%
|
5.28%
|
4.09%
|
5.05%
|
4.61%
|
5%
|
5.44%
|
6.01%
|
Price to Book
|
8.75
x
|
8.96
x
|
10.9
x
|
8.26
x
|
7.95
x
|
6.32
x
|
5.6
x
|
4.87
x
|
Nbr of stocks (in thousands)
|
637,141
|
636,197
|
634,137
|
632,548
|
630,795
|
628,729
|
-
|
-
|
Reference price
2 |
198.2
|
239.9
|
336.6
|
288.5
|
323.8
|
291.0
|
291.0
|
291.0
|
Announcement Date
|
9/26/19
|
9/24/20
|
9/23/21
|
9/22/22
|
9/28/23
|
-
|
-
|
-
|
Fiscal Period: August |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
43,215
|
44,327
|
50,533
|
61,594
|
64,112
|
65,239
|
69,570
|
75,467
|
EBITDA
1 |
7,198
|
8,287
|
9,513
|
11,455
|
12,154
|
12,227
|
13,475
|
14,677
|
EBIT
1 |
6,305
|
6,514
|
7,622
|
9,367
|
9,873
|
9,919
|
11,046
|
12,301
|
Operating Margin
|
14.59%
|
14.69%
|
15.08%
|
15.21%
|
15.4%
|
15.2%
|
15.88%
|
16.3%
|
Earnings before Tax (EBT)
1 |
6,252
|
6,774
|
7,761
|
9,196
|
9,139
|
9,859
|
10,988
|
12,160
|
Net income
1 |
4,786
|
5,114
|
5,913
|
6,885
|
6,879
|
7,473
|
8,307
|
9,276
|
Net margin
|
11.07%
|
11.54%
|
11.7%
|
11.18%
|
10.73%
|
11.45%
|
11.94%
|
12.29%
|
EPS
2 |
7.360
|
7.890
|
9.160
|
10.71
|
10.77
|
11.70
|
13.11
|
14.79
|
Free Cash Flow
1 |
6,028
|
7,616
|
8,395
|
8,823
|
8,996
|
8,831
|
9,545
|
10,462
|
FCF margin
|
13.95%
|
17.18%
|
16.61%
|
14.32%
|
14.03%
|
13.54%
|
13.72%
|
13.86%
|
FCF Conversion (EBITDA)
|
83.75%
|
91.91%
|
88.25%
|
77.02%
|
74.02%
|
72.22%
|
70.84%
|
71.28%
|
FCF Conversion (Net income)
|
125.95%
|
148.92%
|
141.97%
|
128.16%
|
130.78%
|
118.17%
|
114.91%
|
112.78%
|
Dividend per Share
2 |
2.920
|
3.200
|
3.520
|
3.880
|
4.480
|
5.100
|
5.476
|
5.769
|
Announcement Date
|
9/26/19
|
9/24/20
|
9/23/21
|
9/22/22
|
9/28/23
|
-
|
-
|
-
|
Fiscal Period: August |
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
|
2025 Q3
|
---|
Net sales
1 |
14,965
|
15,047
|
16,159
|
15,424
|
15,748
|
15,814
|
16,565
|
15,985
|
16,224
|
15,800
|
16,599
|
16,654
|
16,967
|
16,702
|
17,518
|
EBITDA
1 |
2,935
|
2,590
|
3,127
|
2,803
|
3,099
|
2,477
|
2,960
|
3,026
|
3,086
|
2,691
|
3,304
|
3,082
|
3,471
|
2,942
|
3,562
|
EBIT
1 |
2,434
|
2,062
|
2,603
|
2,268
|
2,593
|
1,945
|
2,359
|
2,385
|
2,565
|
2,046
|
2,647
|
2,449
|
2,828
|
2,330
|
2,891
|
Operating Margin
|
16.27%
|
13.7%
|
16.11%
|
14.71%
|
16.47%
|
12.3%
|
14.24%
|
14.92%
|
15.81%
|
12.95%
|
15.94%
|
14.7%
|
16.66%
|
13.95%
|
16.5%
|
Earnings before Tax (EBT)
1 |
2,406
|
2,050
|
2,495
|
2,245
|
2,602
|
1,947
|
2,632
|
1,959
|
2,617
|
2,096
|
2,659
|
2,457
|
2,875
|
2,368
|
2,929
|
Net income
1 |
1,793
|
1,637
|
1,788
|
1,667
|
1,967
|
1,549
|
2,012
|
1,374
|
1,975
|
1,677
|
1,976
|
1,790
|
2,152
|
1,790
|
2,196
|
Net margin
|
11.98%
|
10.88%
|
11.07%
|
10.81%
|
12.49%
|
9.8%
|
12.15%
|
8.6%
|
12.18%
|
10.61%
|
11.9%
|
10.75%
|
12.68%
|
10.72%
|
12.53%
|
EPS
2 |
2.780
|
2.540
|
2.790
|
2.600
|
3.080
|
2.390
|
3.150
|
2.150
|
3.100
|
2.630
|
3.071
|
2.794
|
3.364
|
2.832
|
3.441
|
Dividend per Share
2 |
0.9700
|
0.9700
|
0.9700
|
0.9700
|
1.120
|
1.120
|
1.120
|
1.120
|
1.290
|
1.290
|
1.285
|
1.285
|
1.355
|
1.355
|
1.355
|
Announcement Date
|
12/16/21
|
3/17/22
|
6/23/22
|
9/22/22
|
12/16/22
|
3/23/23
|
6/22/23
|
9/28/23
|
12/19/23
|
3/21/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: August |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
6,104
|
8,353
|
8,103
|
7,835
|
8,897
|
6,413
|
7,656
|
8,959
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
6,028
|
7,616
|
8,395
|
8,823
|
8,996
|
8,831
|
9,545
|
10,462
|
ROE (net income / shareholders' equity)
|
38.6%
|
32.6%
|
32.4%
|
33.1%
|
28.8%
|
28.1%
|
27.4%
|
26.6%
|
ROA (Net income/ Total Assets)
|
17.6%
|
15.3%
|
14.7%
|
15.2%
|
15.1%
|
14.3%
|
14.5%
|
14.6%
|
Assets
1 |
27,120
|
33,435
|
40,127
|
45,220
|
45,475
|
52,342
|
57,213
|
63,368
|
Book Value Per Share
2 |
22.70
|
26.80
|
30.90
|
34.90
|
40.70
|
46.10
|
52.00
|
59.70
|
Cash Flow per Share
2 |
10.20
|
12.70
|
13.90
|
14.80
|
14.90
|
14.50
|
16.80
|
19.20
|
Capex
1 |
599
|
599
|
580
|
718
|
528
|
540
|
813
|
940
|
Capex / Sales
|
1.39%
|
1.35%
|
1.15%
|
1.17%
|
0.82%
|
0.83%
|
1.17%
|
1.25%
|
Announcement Date
|
9/26/19
|
9/24/20
|
9/23/21
|
9/22/22
|
9/28/23
|
-
|
-
|
-
|
Average target price
369
USD Spread / Average Target +26.81% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.86% | 183B | | +0.98% | 163B | | +2.57% | 154B | | +6.25% | 101B | | +13.83% | 83.86B | | +34.39% | 83.27B | | -4.58% | 71.02B | | -33.16% | 44.96B | | -4.68% | 43.63B | | +2.52% | 35.73B |
Other IT Services & Consulting
|