Delayed
Nasdaq
|
5-day change
|
1st Jan Change
|
- USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,227
|
2,178
|
2,408
|
2,073
|
3,830
|
4,929
|
-
|
-
|
Enterprise Value (EV)
1 |
2,961
|
2,899
|
3,551
|
3,176
|
4,732
|
5,704
|
5,554
|
5,351
|
P/E ratio
|
66.6
x
|
-671
x
|
61.7
x
|
27.7
x
|
64
x
|
35.5
x
|
29.5
x
|
22.9
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
4.96
x
|
5.53
x
|
4.37
x
|
2.8
x
|
4.69
x
|
5.6
x
|
5.23
x
|
4.82
x
|
EV / Revenue
|
6.6
x
|
7.37
x
|
6.45
x
|
4.28
x
|
5.79
x
|
6.48
x
|
5.89
x
|
5.24
x
|
EV / EBITDA
|
12.3
x
|
15.9
x
|
13.1
x
|
9.38
x
|
12.7
x
|
14.1
x
|
12.4
x
|
10.9
x
|
EV / FCF
|
28.4
x
|
128
x
|
21.1
x
|
18.7
x
|
31.7
x
|
36.1
x
|
26.9
x
|
20.7
x
|
FCF Yield
|
3.52%
|
0.78%
|
4.74%
|
5.36%
|
3.15%
|
2.77%
|
3.72%
|
4.84%
|
Price to Book
|
6.56
x
|
6.26
x
|
9.26
x
|
9.52
x
|
9.1
x
|
8.84
x
|
7.14
x
|
5.69
x
|
Nbr of stocks (in thousands)
|
159,150
|
162,269
|
156,064
|
149,876
|
166,314
|
166,525
|
-
|
-
|
Reference price
2 |
13.99
|
13.42
|
15.43
|
13.83
|
23.03
|
29.60
|
29.60
|
29.60
|
Announcement Date
|
3/2/20
|
3/1/21
|
4/21/22
|
3/1/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
448.7
|
393.6
|
550.6
|
741.6
|
817.3
|
880.4
|
942.3
|
1,022
|
EBITDA
1 |
241.4
|
181.8
|
270.9
|
338.5
|
371.5
|
404.3
|
447
|
492.2
|
EBIT
1 |
96.46
|
37.82
|
111.9
|
164.7
|
188.8
|
258.1
|
295.6
|
324.2
|
Operating Margin
|
21.49%
|
9.61%
|
20.32%
|
22.21%
|
23.1%
|
29.32%
|
31.37%
|
31.73%
|
Earnings before Tax (EBT)
1 |
46.92
|
1.986
|
67.9
|
127.1
|
87
|
198.4
|
237.7
|
298.2
|
Net income
1 |
33.34
|
-3.445
|
41.45
|
92.48
|
57.02
|
137
|
160.5
|
197.9
|
Net margin
|
7.43%
|
-0.88%
|
7.53%
|
12.47%
|
6.98%
|
15.56%
|
17.03%
|
19.37%
|
EPS
2 |
0.2100
|
-0.0200
|
0.2500
|
0.5000
|
0.3600
|
0.8328
|
1.002
|
1.292
|
Free Cash Flow
1 |
104.1
|
22.65
|
168.2
|
170.2
|
149.1
|
158
|
206.5
|
259
|
FCF margin
|
23.2%
|
5.75%
|
30.54%
|
22.94%
|
18.24%
|
17.95%
|
21.91%
|
25.35%
|
FCF Conversion (EBITDA)
|
43.13%
|
12.46%
|
62.07%
|
50.26%
|
40.14%
|
39.08%
|
46.2%
|
52.62%
|
FCF Conversion (Net income)
|
312.26%
|
-
|
405.73%
|
184%
|
261.54%
|
115.34%
|
128.68%
|
130.86%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/2/20
|
3/1/21
|
4/21/22
|
3/1/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
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
|
---|
Net sales
1 |
170
|
170.4
|
187.5
|
197.7
|
186.1
|
191.9
|
204.5
|
209.9
|
211
|
209.7
|
220.4
|
227.2
|
223.3
|
225.7
|
237.6
|
EBITDA
1 |
79.98
|
75.3
|
88.76
|
90.89
|
83.59
|
87.87
|
94.97
|
97.38
|
91.28
|
92.78
|
101.5
|
107.3
|
103.5
|
102.8
|
111.4
|
EBIT
1 |
36.74
|
32.01
|
45.16
|
45.5
|
42.04
|
50.1
|
56.21
|
59.17
|
23.33
|
54.35
|
65.37
|
71.3
|
67.17
|
64.9
|
69
|
Operating Margin
|
21.61%
|
18.78%
|
24.09%
|
23.02%
|
22.59%
|
26.11%
|
27.49%
|
28.19%
|
11.06%
|
25.92%
|
29.66%
|
31.38%
|
30.08%
|
28.76%
|
29.04%
|
Earnings before Tax (EBT)
1 |
28.01
|
16.86
|
42.28
|
32.97
|
35
|
12.42
|
31.63
|
41.8
|
1.14
|
38.97
|
50.27
|
56.5
|
52.31
|
51.08
|
60.12
|
Net income
1 |
19.07
|
10.04
|
29.64
|
24.58
|
28.22
|
4.577
|
19.11
|
30.31
|
3.022
|
29.15
|
33.98
|
38.19
|
35.39
|
34.69
|
39.02
|
Net margin
|
11.22%
|
5.89%
|
15.81%
|
12.43%
|
15.17%
|
2.39%
|
9.35%
|
14.44%
|
1.43%
|
13.9%
|
15.42%
|
16.81%
|
15.85%
|
15.37%
|
16.42%
|
EPS
2 |
0.1200
|
0.0600
|
0.1500
|
0.1500
|
0.1200
|
0.0300
|
0.1300
|
0.1800
|
0.0200
|
0.1700
|
0.2088
|
0.2338
|
0.2165
|
0.2231
|
0.2524
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/21/22
|
5/9/22
|
8/3/22
|
11/2/22
|
3/1/23
|
5/4/23
|
8/9/23
|
11/9/23
|
2/29/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
735
|
722
|
1,142
|
1,103
|
902
|
775
|
625
|
421
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.045
x
|
3.969
x
|
4.217
x
|
3.258
x
|
2.428
x
|
1.917
x
|
1.398
x
|
0.8563
x
|
Free Cash Flow
1 |
104
|
22.6
|
168
|
170
|
149
|
158
|
207
|
259
|
ROE (net income / shareholders' equity)
|
10.4%
|
-1%
|
14.4%
|
37.7%
|
52.9%
|
37.6%
|
37.4%
|
36.1%
|
ROA (Net income/ Total Assets)
|
2.42%
|
-0.25%
|
2.59%
|
5.15%
|
9.73%
|
7.37%
|
8.48%
|
11%
|
Assets
1 |
1,376
|
1,387
|
1,602
|
1,797
|
586
|
1,858
|
1,892
|
1,806
|
Book Value Per Share
2 |
2.130
|
2.140
|
1.670
|
1.450
|
2.530
|
3.350
|
4.150
|
5.200
|
Cash Flow per Share
2 |
0.8300
|
0.2900
|
1.180
|
1.370
|
1.290
|
1.380
|
1.790
|
2.000
|
Capex
1 |
29.7
|
24.3
|
25
|
48.2
|
57
|
81.1
|
76.1
|
75.2
|
Capex / Sales
|
6.62%
|
6.16%
|
4.54%
|
6.5%
|
6.97%
|
9.21%
|
8.07%
|
7.36%
|
Announcement Date
|
3/2/20
|
3/1/21
|
4/21/22
|
3/1/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
29.6
USD Average target price
28.42
USD Spread / Average Target -4.00% Consensus |
1st Jan change
|
Capi.
|
---|
| +59.78% | 2.38B | | +13.93% | 1.8B | | -14.26% | 1.52B | | -31.46% | 1.3B | | -30.92% | 1.22B | | -18.73% | 1.02B | | -36.71% | 694M | | +99.33% | 631M | | +70.95% | 674M |
Data Processing Services
|