Market Closed -
Nyse
04:00:02 2024-06-05 pm EDT
|
After market
07:52:16 pm
|
134.3
USD
|
-1.98%
|
|
134.6
|
+0.27%
|
Fiscal Period: Januar |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
77,131
|
84,508
|
50,311
|
64,424
|
44,960
|
-
|
-
|
Enterprise Value (EV)
1 |
73,223
|
80,656
|
46,303
|
60,578
|
41,296
|
40,499
|
39,801
|
P/E ratio
|
-71.5
x
|
-122
x
|
-62.6
x
|
-76.7
x
|
-36.1
x
|
-40.9
x
|
-45.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
130
x
|
69.3
x
|
24.4
x
|
23
x
|
12.9
x
|
10.5
x
|
8.42
x
|
EV / Revenue
|
124
x
|
66.1
x
|
22.4
x
|
21.6
x
|
11.9
x
|
9.42
x
|
7.45
x
|
EV / EBITDA
|
-340
x
|
-8,335
x
|
292
x
|
173
x
|
145
x
|
92.9
x
|
60.2
x
|
EV / FCF
|
-910
x
|
993
x
|
89
x
|
74.5
x
|
45.9
x
|
33.5
x
|
22.9
x
|
FCF Yield
|
-0.11%
|
0.1%
|
1.12%
|
1.34%
|
2.18%
|
2.98%
|
4.37%
|
Price to Book
|
15.9
x
|
17.1
x
|
14.6
x
|
-
|
9.82
x
|
9.42
x
|
8.55
x
|
Nbr of stocks (in thousands)
|
283,100
|
306,300
|
321,600
|
329,300
|
334,800
|
-
|
-
|
Reference price
2 |
272.4
|
275.9
|
156.4
|
195.6
|
134.3
|
134.3
|
134.3
|
Announcement Date
|
3/3/21
|
3/2/22
|
3/1/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: Januar |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
264.7
|
592
|
1,219
|
2,066
|
2,806
|
3,484
|
4,300
|
5,342
|
EBITDA
1 |
-
|
-215.1
|
-9.677
|
158.8
|
349.6
|
284.8
|
435.8
|
661.4
|
EBIT
1 |
-
|
-224.9
|
-31.18
|
95.28
|
229.7
|
112.6
|
278.3
|
525
|
Operating Margin
|
-
|
-37.99%
|
-2.56%
|
4.61%
|
8.18%
|
3.23%
|
6.47%
|
9.83%
|
Earnings before Tax (EBT)
1 |
-
|
-537
|
-677
|
-816
|
-849.2
|
-1,278
|
-1,104
|
-918.9
|
Net income
1 |
-
|
-539.1
|
-679.9
|
-796.7
|
-836.1
|
-1,203
|
-1,149
|
-1,062
|
Net margin
|
-
|
-91.06%
|
-55.76%
|
-38.57%
|
-29.79%
|
-34.52%
|
-26.71%
|
-19.88%
|
EPS
2 |
-7.770
|
-3.810
|
-2.260
|
-2.500
|
-2.550
|
-3.722
|
-3.286
|
-2.950
|
Free Cash Flow
1 |
-
|
-80.45
|
81.19
|
520.5
|
813
|
900.6
|
1,207
|
1,741
|
FCF margin
|
-
|
-13.59%
|
6.66%
|
25.2%
|
28.97%
|
25.85%
|
28.08%
|
32.58%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
327.74%
|
232.55%
|
316.23%
|
277.07%
|
263.16%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
6/15/20
|
3/3/21
|
3/2/22
|
3/1/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: Januar |
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 |
383.8
|
422.4
|
497.2
|
557
|
589
|
623.6
|
674
|
734.2
|
774.7
|
828.7
|
849.8
|
884.8
|
919.2
|
995.4
|
1,046
|
EBITDA
1 |
23.97
|
11.62
|
33.63
|
61.07
|
52.5
|
55.77
|
83.48
|
104.4
|
106
|
76.46
|
64.62
|
66.96
|
68.8
|
76.79
|
86.03
|
EBIT
1 |
18.06
|
1.675
|
17.46
|
43.37
|
32.78
|
32.61
|
54.2
|
71.94
|
70.97
|
36.24
|
26.44
|
25.47
|
25.19
|
46.79
|
58.16
|
Operating Margin
|
4.71%
|
0.4%
|
3.51%
|
7.79%
|
5.56%
|
5.23%
|
8.04%
|
9.8%
|
9.16%
|
4.37%
|
3.11%
|
2.88%
|
2.74%
|
4.7%
|
5.56%
|
Earnings before Tax (EBT)
1 |
-130.6
|
-192.5
|
-219
|
-197.4
|
-207.1
|
-232.7
|
-231
|
-211.3
|
-174.2
|
-315.1
|
-294.8
|
-332.8
|
-344.5
|
-335.7
|
-325.6
|
Net income
1 |
-132.2
|
-165.8
|
-222.8
|
-200.9
|
-207.2
|
-225.6
|
-226.9
|
-214.3
|
-169.4
|
-317
|
-304.2
|
-327
|
-332.1
|
-329.6
|
-323.8
|
Net margin
|
-34.44%
|
-39.25%
|
-44.81%
|
-36.07%
|
-35.17%
|
-36.18%
|
-33.66%
|
-29.18%
|
-21.86%
|
-38.25%
|
-35.8%
|
-36.95%
|
-36.13%
|
-33.11%
|
-30.94%
|
EPS
2 |
-0.4300
|
-0.5300
|
-0.7000
|
-0.6300
|
-0.6400
|
-0.7000
|
-0.6900
|
-0.6500
|
-0.5100
|
-0.9500
|
-0.8850
|
-0.9548
|
-0.9774
|
-0.9388
|
-0.9136
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/2/22
|
5/25/22
|
8/24/22
|
11/30/22
|
3/1/23
|
5/24/23
|
8/23/23
|
11/29/23
|
2/28/24
|
5/22/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: Januar |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
3,908
|
3,852
|
4,008
|
3,846
|
3,664
|
4,461
|
5,160
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-80.5
|
81.2
|
521
|
813
|
901
|
1,207
|
1,741
|
ROE (net income / shareholders' equity)
|
-
|
-24.6%
|
0.08%
|
1.72%
|
6.64%
|
4.77%
|
7.66%
|
12.3%
|
ROA (Net income/ Total Assets)
|
-
|
-15.5%
|
0.06%
|
1.26%
|
4.43%
|
2.6%
|
0.97%
|
2.55%
|
Assets
1 |
-
|
3,467
|
-1,133,247
|
-63,321
|
-18,865
|
-46,269
|
-118,812
|
-41,648
|
Book Value Per Share
2 |
-
|
17.10
|
16.20
|
10.70
|
-
|
13.70
|
14.30
|
15.70
|
Cash Flow per Share
2 |
-
|
-0.3200
|
0.3700
|
1.710
|
2.590
|
2.710
|
3.480
|
4.450
|
Capex
1 |
-
|
35
|
16.2
|
25.1
|
35.1
|
58.9
|
67.9
|
74.9
|
Capex / Sales
|
-
|
5.92%
|
1.33%
|
1.22%
|
1.25%
|
1.69%
|
1.58%
|
1.4%
|
Announcement Date
|
6/15/20
|
3/3/21
|
3/2/22
|
3/1/23
|
2/28/24
|
-
|
-
|
-
|
Last Close Price
134.3
USD Average target price
201.6
USD Spread / Average Target +50.12% Consensus |
1st Jan change
|
Capi.
|
---|
| -32.52% | 44.96B | | -17.07% | 183B | | +0.98% | 163B | | +2.34% | 154B | | +5.50% | 101B | | +14.37% | 83.86B | | +34.02% | 83.27B | | -4.58% | 71.02B | | -4.68% | 43.63B | | +2.91% | 35.73B |
Other IT Services & Consulting
|