Market Closed -
Nasdaq
04:00:00 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
101.7
USD
|
-0.11%
|
|
+0.18%
|
-14.09%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,959
|
17,092
|
19,017
|
13,256
|
17,851
|
15,579
|
-
|
-
|
Enterprise Value (EV)
1 |
13,427
|
16,502
|
18,827
|
14,115
|
19,093
|
15,429
|
14,183
|
12,598
|
P/E ratio
|
29.8
x
|
31.2
x
|
29.8
x
|
25.9
x
|
33.6
x
|
23.4
x
|
21
x
|
18.9
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
4.82
x
|
5.34
x
|
5.49
x
|
3.67
x
|
4.68
x
|
3.81
x
|
3.55
x
|
3.31
x
|
EV / Revenue
|
4.64
x
|
5.16
x
|
5.44
x
|
3.9
x
|
5.01
x
|
3.78
x
|
3.23
x
|
2.68
x
|
EV / EBITDA
|
11.1
x
|
11.8
x
|
12.1
x
|
9.23
x
|
11.9
x
|
8.86
x
|
7.46
x
|
6.01
x
|
EV / FCF
|
27.1
x
|
34.2
x
|
21.9
x
|
17.3
x
|
30.9
x
|
17
x
|
14
x
|
10.4
x
|
FCF Yield
|
3.7%
|
2.93%
|
4.56%
|
5.78%
|
3.24%
|
5.87%
|
7.13%
|
9.64%
|
Price to Book
|
3.87
x
|
4.03
x
|
4.28
x
|
3.1
x
|
4
x
|
3.07
x
|
2.73
x
|
2.34
x
|
Nbr of stocks (in thousands)
|
161,601
|
162,794
|
162,480
|
157,242
|
150,832
|
153,211
|
-
|
-
|
Reference price
2 |
86.38
|
105.0
|
117.0
|
84.30
|
118.4
|
101.7
|
101.7
|
101.7
|
Announcement Date
|
2/11/20
|
2/9/21
|
2/15/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,894
|
3,198
|
3,461
|
3,617
|
3,812
|
4,084
|
4,392
|
4,705
|
EBITDA
1 |
1,211
|
1,397
|
1,561
|
1,530
|
1,608
|
1,741
|
1,902
|
2,095
|
EBIT
1 |
843.7
|
994.3
|
1,094
|
1,033
|
1,136
|
1,226
|
1,349
|
1,497
|
Operating Margin
|
29.16%
|
31.09%
|
31.6%
|
28.56%
|
29.79%
|
30.01%
|
30.71%
|
31.82%
|
Earnings before Tax (EBT)
1 |
532.5
|
616.1
|
728.2
|
658
|
652.5
|
825.8
|
959.6
|
1,130
|
Net income
1 |
478
|
557.1
|
651.6
|
523.7
|
547.6
|
668.2
|
745.8
|
908.6
|
Net margin
|
16.52%
|
17.42%
|
18.83%
|
14.48%
|
14.37%
|
16.36%
|
16.98%
|
19.31%
|
EPS
2 |
2.900
|
3.370
|
3.930
|
3.260
|
3.520
|
4.353
|
4.851
|
5.393
|
Free Cash Flow
1 |
496.2
|
483.1
|
859.3
|
816.4
|
618.4
|
906.3
|
1,011
|
1,215
|
FCF margin
|
17.15%
|
15.11%
|
24.83%
|
22.57%
|
16.22%
|
22.19%
|
23.02%
|
25.83%
|
FCF Conversion (EBITDA)
|
40.97%
|
34.57%
|
55.05%
|
53.37%
|
38.47%
|
52.04%
|
53.15%
|
58%
|
FCF Conversion (Net income)
|
103.81%
|
86.73%
|
131.87%
|
155.89%
|
112.92%
|
135.64%
|
135.55%
|
133.73%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/11/20
|
2/9/21
|
2/15/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
860.3
|
905.4
|
903.6
|
903.3
|
881.9
|
927.8
|
915.7
|
935.7
|
965.5
|
995
|
989.2
|
1,002
|
1,029
|
1,064
|
1,057
|
EBITDA
1 |
396
|
403.9
|
391.3
|
388.3
|
368.5
|
381.7
|
375.7
|
388.2
|
417.6
|
426
|
418.3
|
424.4
|
441.5
|
456.4
|
453.5
|
EBIT
1 |
276.9
|
283.2
|
270.1
|
262.4
|
242.6
|
257.6
|
263.8
|
273
|
296
|
302.7
|
292.7
|
296
|
310.9
|
326
|
315.6
|
Operating Margin
|
32.19%
|
31.28%
|
29.89%
|
29.05%
|
27.51%
|
27.77%
|
28.81%
|
29.18%
|
30.66%
|
30.42%
|
29.59%
|
29.54%
|
30.21%
|
30.64%
|
29.86%
|
Earnings before Tax (EBT)
1 |
193.6
|
181
|
160.8
|
170.6
|
158.2
|
168.4
|
126.9
|
150
|
179.4
|
196.2
|
196.5
|
196.4
|
210.9
|
220.8
|
193.1
|
Net income
1 |
178.9
|
160.5
|
119.2
|
119.5
|
108.2
|
128.8
|
97.11
|
128.8
|
160.5
|
161.2
|
154.7
|
157
|
169.4
|
179
|
160.4
|
Net margin
|
20.8%
|
17.73%
|
13.19%
|
13.23%
|
12.26%
|
13.88%
|
10.6%
|
13.77%
|
16.63%
|
16.2%
|
15.64%
|
15.67%
|
16.46%
|
16.83%
|
15.17%
|
EPS
2 |
1.080
|
0.9700
|
0.7300
|
0.7400
|
0.6800
|
0.8200
|
0.6200
|
0.8400
|
1.040
|
1.030
|
0.9991
|
1.017
|
1.093
|
1.164
|
1.035
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/2/21
|
2/15/22
|
5/3/22
|
8/9/22
|
11/8/22
|
2/14/23
|
5/9/23
|
8/8/23
|
11/7/23
|
2/13/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
859
|
1,242
|
-
|
-
|
-
|
Net Cash position
1 |
533
|
590
|
190
|
-
|
-
|
149
|
1,396
|
2,980
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
0.5618
x
|
0.7729
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
496
|
483
|
859
|
816
|
618
|
906
|
1,011
|
1,215
|
ROE (net income / shareholders' equity)
|
21.6%
|
21.7%
|
21.5%
|
19.3%
|
21.4%
|
21%
|
20.1%
|
18.3%
|
ROA (Net income/ Total Assets)
|
11.9%
|
11.6%
|
11.9%
|
10.4%
|
10.5%
|
7.68%
|
7.8%
|
7.2%
|
Assets
1 |
4,031
|
4,794
|
5,497
|
5,019
|
5,192
|
8,706
|
9,566
|
12,619
|
Book Value Per Share
2 |
22.30
|
26.10
|
27.30
|
27.20
|
29.60
|
33.10
|
37.20
|
43.50
|
Cash Flow per Share
2 |
6.430
|
7.350
|
8.470
|
7.940
|
8.680
|
10.90
|
10.80
|
10.90
|
Capex
1 |
562
|
732
|
545
|
458
|
730
|
615
|
668
|
710
|
Capex / Sales
|
19.42%
|
22.88%
|
15.75%
|
12.67%
|
19.15%
|
15.06%
|
15.22%
|
15.08%
|
Announcement Date
|
2/11/20
|
2/9/21
|
2/15/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
Last Close Price
101.7
USD Average target price
127.2
USD Spread / Average Target +25.08% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.09% | 15.58B | | -12.23% | 194B | | +0.74% | 166B | | +2.19% | 153B | | +4.34% | 99.85B | | +7.04% | 77.56B | | +19.09% | 73.55B | | -7.30% | 71B | | -20.54% | 52.81B | | +0.53% | 47.86B |
Other IT Services & Consulting
|