Market Closed -
Nasdaq
04:00:00 2024-05-24 pm EDT
|
5-day change
|
1st Jan Change
|
124.2
USD
|
-1.14%
|
|
-1.13%
|
+4.30%
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
30,832
|
25,928
|
36,447
|
44,705
|
37,824
|
45,233
|
-
|
-
|
Enterprise Value (EV)
1 |
30,887
|
25,792
|
36,212
|
44,279
|
37,037
|
44,240
|
43,603
|
42,951
|
P/E ratio
|
30
x
|
23.8
x
|
33.4
x
|
32.2
x
|
24.4
x
|
26.4
x
|
25
x
|
23.4
x
|
Yield
|
2.68%
|
3.43%
|
2.49%
|
2.24%
|
3.11%
|
2.9%
|
3.05%
|
3.21%
|
Capitalization / Revenue
|
8.17
x
|
6.42
x
|
8.98
x
|
9.69
x
|
7.55
x
|
8.58
x
|
8.16
x
|
7.7
x
|
EV / Revenue
|
8.19
x
|
6.38
x
|
8.93
x
|
9.6
x
|
7.4
x
|
8.4
x
|
7.87
x
|
7.31
x
|
EV / EBITDA
|
19.9
x
|
15.4
x
|
21.4
x
|
21.6
x
|
16.7
x
|
18.4
x
|
17.2
x
|
15.8
x
|
EV / FCF
|
26.5
x
|
19.6
x
|
31.6
x
|
32.3
x
|
23.5
x
|
21.6
x
|
21.8
x
|
19.4
x
|
FCF Yield
|
3.77%
|
5.09%
|
3.16%
|
3.1%
|
4.25%
|
4.63%
|
4.59%
|
5.16%
|
Price to Book
|
11.8
x
|
9.32
x
|
12.3
x
|
14.4
x
|
10.8
x
|
11.7
x
|
10.4
x
|
9.18
x
|
Nbr of stocks (in thousands)
|
359,393
|
358,715
|
360,360
|
361,017
|
360,467
|
359,963
|
-
|
-
|
Reference price
2 |
85.79
|
72.28
|
101.1
|
123.8
|
104.9
|
124.2
|
124.2
|
124.2
|
Announcement Date
|
6/26/19
|
7/7/20
|
6/25/21
|
6/29/22
|
6/29/23
|
-
|
-
|
-
|
Fiscal Period: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,772
|
4,040
|
4,057
|
4,612
|
5,007
|
5,269
|
5,541
|
5,872
|
EBITDA
1 |
1,553
|
1,673
|
1,692
|
2,050
|
2,212
|
2,401
|
2,539
|
2,717
|
EBIT
1 |
1,371
|
1,460
|
1,493
|
1,840
|
2,033
|
2,203
|
2,340
|
2,500
|
Operating Margin
|
36.35%
|
36.15%
|
36.8%
|
39.9%
|
40.6%
|
41.81%
|
42.23%
|
42.58%
|
Earnings before Tax (EBT)
1 |
1,368
|
1,437
|
1,434
|
1,825
|
2,048
|
2,249
|
2,375
|
2,543
|
Net income
1 |
1,034
|
1,098
|
1,098
|
1,393
|
1,557
|
1,706
|
1,796
|
1,920
|
Net margin
|
27.42%
|
27.18%
|
27.05%
|
30.2%
|
31.1%
|
32.37%
|
32.41%
|
32.69%
|
EPS
2 |
2.860
|
3.040
|
3.030
|
3.840
|
4.300
|
4.714
|
4.969
|
5.307
|
Free Cash Flow
1 |
1,166
|
1,314
|
1,146
|
1,373
|
1,573
|
2,049
|
2,003
|
2,218
|
FCF margin
|
30.9%
|
32.52%
|
28.24%
|
29.77%
|
31.42%
|
38.89%
|
36.15%
|
37.78%
|
FCF Conversion (EBITDA)
|
75.07%
|
78.52%
|
67.72%
|
66.97%
|
71.1%
|
85.35%
|
78.89%
|
81.63%
|
FCF Conversion (Net income)
|
112.69%
|
119.65%
|
104.39%
|
98.57%
|
101.01%
|
120.13%
|
111.52%
|
115.57%
|
Dividend per Share
2 |
2.300
|
2.480
|
2.520
|
2.770
|
3.260
|
3.605
|
3.789
|
3.990
|
Announcement Date
|
6/26/19
|
7/7/20
|
6/25/21
|
6/29/22
|
6/29/23
|
-
|
-
|
-
|
Fiscal Period: May |
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 |
1,108
|
1,276
|
1,144
|
1,206
|
1,190
|
1,381
|
1,230
|
1,286
|
1,258
|
1,439
|
1,293
|
1,345
|
1,317
|
1,513
|
1,363
|
EBITDA
1 |
495.1
|
611.1
|
445.2
|
539.7
|
518.6
|
655.8
|
498.3
|
578.2
|
551
|
694.6
|
564.3
|
584.5
|
582.8
|
738.7
|
605.8
|
EBIT
1 |
440.3
|
562.8
|
394
|
495.6
|
472.3
|
611.9
|
453.3
|
536.3
|
506.2
|
649.8
|
513.9
|
564.5
|
535.8
|
687.8
|
544.5
|
Operating Margin
|
39.72%
|
44.11%
|
34.43%
|
41.09%
|
39.68%
|
44.31%
|
36.87%
|
41.7%
|
40.24%
|
45.15%
|
39.74%
|
41.98%
|
40.69%
|
45.46%
|
39.96%
|
Earnings before Tax (EBT)
1 |
437.6
|
554.3
|
388.8
|
492
|
475.2
|
617.4
|
463.6
|
549.1
|
517.9
|
659.2
|
522
|
575.1
|
543.4
|
695.6
|
553.2
|
Net income
1 |
332.1
|
430.7
|
296.4
|
379.2
|
360.3
|
467.4
|
350.4
|
419.2
|
392.7
|
498.6
|
395
|
434.8
|
412.3
|
525.5
|
419.1
|
Net margin
|
29.96%
|
33.75%
|
25.9%
|
31.44%
|
30.27%
|
33.85%
|
28.5%
|
32.6%
|
31.22%
|
34.64%
|
30.55%
|
32.33%
|
31.31%
|
34.74%
|
30.76%
|
EPS
2 |
0.9100
|
1.190
|
0.8200
|
1.050
|
0.9900
|
1.290
|
0.9700
|
1.160
|
1.080
|
1.380
|
1.093
|
1.203
|
1.141
|
1.452
|
1.159
|
Dividend per Share
2 |
0.6600
|
0.6600
|
0.7900
|
0.7900
|
0.7900
|
0.7900
|
0.8900
|
0.8900
|
0.8900
|
0.8900
|
0.9800
|
0.9516
|
0.9516
|
0.9516
|
0.9942
|
Announcement Date
|
12/22/21
|
3/30/22
|
6/29/22
|
9/28/22
|
12/22/22
|
3/29/23
|
6/29/23
|
9/27/23
|
12/21/23
|
4/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
55
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
136
|
235
|
426
|
787
|
993
|
1,630
|
2,282
|
Leverage (Debt/EBITDA)
|
0.0354
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,166
|
1,314
|
1,146
|
1,373
|
1,573
|
2,049
|
2,003
|
2,218
|
ROE (net income / shareholders' equity)
|
41.6%
|
40.7%
|
38.3%
|
46.2%
|
47.1%
|
46.3%
|
44.3%
|
42.6%
|
ROA (Net income/ Total Assets)
|
12.5%
|
12.7%
|
12.3%
|
14.8%
|
15.4%
|
15.8%
|
16%
|
16.2%
|
Assets
1 |
8,299
|
8,613
|
8,889
|
9,431
|
10,091
|
10,776
|
11,233
|
11,830
|
Book Value Per Share
2 |
7.290
|
7.750
|
8.190
|
8.570
|
9.690
|
10.60
|
12.00
|
13.50
|
Cash Flow per Share
2 |
3.560
|
3.990
|
3.480
|
4.150
|
4.690
|
6.030
|
5.700
|
6.160
|
Capex
1 |
124
|
127
|
115
|
133
|
143
|
189
|
175
|
202
|
Capex / Sales
|
3.28%
|
3.14%
|
2.82%
|
2.88%
|
2.86%
|
3.59%
|
3.15%
|
3.45%
|
Announcement Date
|
6/26/19
|
7/7/20
|
6/25/21
|
6/29/22
|
6/29/23
|
-
|
-
|
-
|
Last Close Price
124.2
USD Average target price
120.9
USD Spread / Average Target -2.71% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.30% | 45.23B | | +31.44% | 76.13B | | -9.58% | 5.43B | | +2.14% | 2.19B | | -28.64% | 1.8B | | +8.88% | 1.52B | | +0.63% | 1.4B | | -12.73% | 1.14B | | -34.14% | 1.05B | | +7.67% | 814M |
Outsourcing & Staffing Services
|