Stock EPAM EPAM SYSTEMS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials EPAM Systems, Inc.

Equities

EPAM

US29414B1044

IT Services & Consulting

Market Closed - Nyse
Other stock markets
 04:00:02 2024-04-26 pm EDT 		5-day change 1st Jan Change
237.8 USD +0.26% Intraday chart for EPAM Systems, Inc. -3.34% -20.04%
Apr. 26 Barclays Adjusts Price Target on EPAM Systems to $265 From $315 MT
Apr. 26 Well, it isn't as bad as feared... Our Logo

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 11,666 20,064 37,914 18,849 17,157 13,772 - -
Enterprise Value (EV) 1 10,754 18,741 36,468 17,168 15,120 11,243 10,615 9,924
P/E ratio 46.8 x 64 x 82 x 46.2 x 42.1 x 32.1 x 26.1 x 22.1 x
Yield - - - - - - - -
Capitalization / Revenue 5.09 x 7.54 x 10.1 x 3.91 x 3.66 x 2.85 x 2.5 x 2.15 x
EV / Revenue 4.69 x 7.05 x 9.7 x 3.56 x 3.22 x 2.33 x 1.93 x 1.55 x
EV / EBITDA 25.3 x 35.8 x 47.9 x 19.3 x 18.1 x 14 x 10.9 x 8.66 x
EV / FCF 57.2 x 39.4 x 79.1 x 44.9 x 28.3 x 18.4 x 14.9 x 12.5 x
FCF Yield 1.75% 2.54% 1.26% 2.23% 3.53% 5.44% 6.72% 8.01%
Price to Book 7.7 x 10.1 x 15.3 x 6.3 x 4.95 x 3.42 x 2.9 x 2.47 x
Nbr of stocks (in thousands) 54,985 55,989 56,720 57,513 57,700 57,926 - -
Reference price 2 212.2 358.4 668.4 327.7 297.3 237.8 237.8 237.8
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 2/15/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,294 2,659 3,758 4,825 4,691 4,832 5,506 6,393
EBITDA 1 424.6 523.2 761.6 888.3 834.2 804.7 973.1 1,145
EBIT 1 389.2 472.7 678.2 818.2 765.1 733.4 877.1 1,044
Operating Margin 16.97% 17.77% 18.05% 16.96% 16.31% 15.18% 15.93% 16.33%
Earnings before Tax (EBT) 1 299.5 378.5 533.4 507.3 536.6 552.5 682 774.5
Net income 1 261.1 327.2 481.7 419.4 417.1 438.1 539.2 649.4
Net margin 11.38% 12.3% 12.82% 8.69% 8.89% 9.07% 9.79% 10.16%
EPS 2 4.530 5.600 8.150 7.090 7.060 7.413 9.096 10.76
Free Cash Flow 1 188.1 475.6 460.8 382.5 534.2 611.6 713.5 795.2
FCF margin 8.2% 17.88% 12.26% 7.93% 11.39% 12.66% 12.96% 12.44%
FCF Conversion (EBITDA) 44.32% 90.9% 60.51% 43.06% 64.04% 76% 73.32% 69.43%
FCF Conversion (Net income) 72.07% 145.38% 95.68% 91.19% 128.08% 139.59% 132.32% 122.47%
Dividend per Share 2 - - - - - - - -
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 2/15/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

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 1 988.5 1,107 1,172 1,195 1,227 1,231 1,211 1,170 1,152 1,157 1,161 1,178 1,219 1,260 1,283
EBITDA 1 201.2 230 212.9 194.7 248.7 237.1 195.5 208.1 213 217.6 182.7 190.1 211.5 221.7 222
EBIT 1 179.6 206.4 188.7 177.5 232.4 219.6 178.3 190.8 195.6 200.4 164 172 192.2 203 199.8
Operating Margin 18.17% 18.64% 16.1% 14.85% 18.94% 17.84% 14.72% 16.3% 16.98% 17.32% 14.12% 14.6% 15.77% 16.11% 15.58%
Earnings before Tax (EBT) 1 135.4 159.9 106.3 8.658 191.1 201.2 127.3 150 131.9 127.4 125.8 135.8 145.7 144.9 151.7
Net income 1 115.7 142.3 89.72 18.6 156.1 155 102.3 120 97.2 97.55 106.5 103.8 112.5 115.1 119.9
Net margin 11.7% 12.85% 7.66% 1.56% 12.72% 12.59% 8.45% 10.26% 8.44% 8.43% 9.18% 8.81% 9.23% 9.14% 9.34%
EPS 2 1.950 2.400 1.520 0.3200 2.630 2.610 1.730 2.030 1.650 1.660 1.782 1.750 1.889 1.940 2.000
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 11/4/21 2/17/22 5/5/22 8/4/22 11/3/22 2/16/23 5/5/23 8/3/23 11/2/23 2/15/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 911 1,322 1,447 1,681 2,036 2,529 3,157 3,848
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 188 476 461 382 534 612 713 795
ROE (net income / shareholders' equity) 21.9% 20.7% 21.6% 23.5% 19.3% 15.5% 15.5% 15.3%
ROA (Net income/ Total Assets) 16.2% 14.9% 15.4% 17.1% 15% 11.1% 11.7% 12.1%
Assets 1 1,610 2,192 3,122 2,449 2,787 3,951 4,625 5,350
Book Value Per Share 2 27.50 35.30 43.80 52.10 60.10 69.50 81.90 96.10
Cash Flow per Share 2 4.990 9.310 9.690 7.820 9.520 11.20 12.50 14.60
Capex 1 99.3 68.8 112 81.6 28.4 82.9 110 132
Capex / Sales 4.33% 2.59% 2.97% 1.69% 0.61% 1.71% 2% 2.07%
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 2/15/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for EPAM Systems, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
22
Last Close Price
237.8 USD
Average target price
309.1 USD
Spread / Average Target
+30.01%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

1st Jan change Capi.
EPAM SYSTEMS, INC. Stock EPAM Systems, Inc.
-20.04% 13.77B
ACCENTURE PLC Stock Accenture plc
-12.23% 194B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+0.74% 166B
IBM Stock IBM
+2.19% 153B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+4.34% 99.85B
RELX PLC Stock RELX PLC
+7.04% 77.56B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+19.09% 73.55B
INFOSYS LIMITED Stock Infosys Limited
-7.30% 71B
SNOWFLAKE INC. Stock Snowflake Inc.
-20.54% 52.81B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
+0.53% 47.86B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. EPAM Stock
  4. Financials EPAM Systems, Inc.