Market Closed -
Euronext Amsterdam
11:37:30 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
1,180
EUR
|
+1.95%
|
|
-15.69%
|
+1.11%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
21,854
|
57,736
|
71,526
|
39,917
|
36,188
|
36,607
|
-
|
-
|
Enterprise Value (EV)
1 |
20,170
|
54,998
|
67,052
|
37,821
|
36,188
|
29,774
|
28,070
|
26,242
|
P/E ratio
|
109
x
|
224
x
|
151
x
|
70.9
x
|
52
x
|
42.2
x
|
33.5
x
|
26.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.02%
|
Capitalization / Revenue
|
44
x
|
84.4
x
|
71.4
x
|
30
x
|
22.3
x
|
18.3
x
|
14.8
x
|
11.9
x
|
EV / Revenue
|
40.6
x
|
80.4
x
|
67
x
|
28.4
x
|
22.3
x
|
14.9
x
|
11.3
x
|
8.56
x
|
EV / EBITDA
|
72.3
x
|
137
x
|
106
x
|
51.9
x
|
48.7
x
|
30.8
x
|
21.5
x
|
15.3
x
|
EV / FCF
|
77.8
x
|
148
x
|
37.9
x
|
62.3
x
|
56.6
x
|
34.7
x
|
24.5
x
|
17
x
|
FCF Yield
|
1.29%
|
0.67%
|
2.64%
|
1.61%
|
1.77%
|
2.88%
|
4.08%
|
5.88%
|
Price to Book
|
25.3
x
|
47.5
x
|
39.5
x
|
16.6
x
|
-
|
9.11
x
|
7.19
x
|
5.62
x
|
Nbr of stocks (in thousands)
|
29,896
|
30,308
|
30,943
|
30,982
|
31,020
|
31,033
|
-
|
-
|
Reference price
2 |
731.0
|
1,905
|
2,312
|
1,288
|
1,167
|
1,180
|
1,180
|
1,180
|
Announcement Date
|
2/27/20
|
2/10/21
|
2/9/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
497
|
684.2
|
1,002
|
1,330
|
1,626
|
1,998
|
2,480
|
3,066
|
EBITDA
1 |
279
|
402.5
|
630
|
728.3
|
743
|
968.1
|
1,307
|
1,715
|
EBIT
1 |
257
|
373.9
|
595
|
664.7
|
657.6
|
870.8
|
1,189
|
1,602
|
Operating Margin
|
51.71%
|
54.65%
|
59.41%
|
49.97%
|
40.44%
|
43.59%
|
47.96%
|
52.25%
|
Earnings before Tax (EBT)
1 |
257.3
|
323.2
|
580.8
|
719.9
|
942.6
|
1,146
|
1,438
|
1,827
|
Net income
1 |
204
|
261
|
469.7
|
564.1
|
698.3
|
876.8
|
1,106
|
1,399
|
Net margin
|
41.05%
|
38.15%
|
46.9%
|
42.41%
|
42.94%
|
43.89%
|
44.62%
|
45.64%
|
EPS
2 |
6.690
|
8.510
|
15.32
|
18.17
|
22.43
|
27.96
|
35.26
|
45.11
|
Free Cash Flow
1 |
259.4
|
371.1
|
1,769
|
607
|
639.5
|
858.2
|
1,145
|
1,542
|
FCF margin
|
52.19%
|
54.25%
|
176.61%
|
45.64%
|
39.33%
|
42.96%
|
46.19%
|
50.3%
|
FCF Conversion (EBITDA)
|
92.96%
|
92.21%
|
280.76%
|
83.35%
|
86.07%
|
88.65%
|
87.62%
|
89.94%
|
FCF Conversion (Net income)
|
127.11%
|
142.19%
|
376.56%
|
107.61%
|
91.57%
|
97.87%
|
103.51%
|
110.22%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23.80
|
Announcement Date
|
2/27/20
|
2/10/21
|
2/9/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Net sales
1 |
276
|
279.9
|
379.4
|
445
|
556.5
|
608.5
|
721.6
|
739.1
|
413.6
|
473.4
|
887
|
441
|
472.7
|
910.7
|
506.8
|
570.3
|
1,078
|
553
|
1,128
|
1,348
|
1,411
|
EBITDA
|
153.5
|
140.9
|
236.8
|
272.7
|
357.2
|
356.3
|
372
|
320
|
-
|
-
|
423
|
-
|
208
|
418
|
269
|
292
|
540.9
|
-
|
566.7
|
739.3
|
738.9
|
EBIT
|
141.5
|
127.4
|
221.7
|
256.2
|
338.7
|
330.9
|
333.8
|
279.1
|
-
|
-
|
378.5
|
-
|
-
|
374.2
|
-
|
-
|
490.2
|
-
|
516.2
|
683.7
|
691.3
|
Operating Margin
|
51.27%
|
45.51%
|
58.42%
|
57.58%
|
60.87%
|
54.37%
|
46.26%
|
37.76%
|
-
|
-
|
42.67%
|
-
|
-
|
41.09%
|
-
|
-
|
45.49%
|
-
|
45.77%
|
50.72%
|
49.01%
|
Earnings before Tax (EBT)
|
142.4
|
99.17
|
199.1
|
255.9
|
324.9
|
359.6
|
360.3
|
373
|
-
|
-
|
569.6
|
-
|
-
|
522.6
|
-
|
-
|
618.1
|
-
|
646.9
|
810
|
814.1
|
Net income
|
111.5
|
78.36
|
163.1
|
204.8
|
264.9
|
282.1
|
282
|
282.2
|
-
|
-
|
416.1
|
-
|
-
|
397.2
|
-
|
-
|
470.5
|
-
|
492
|
611.1
|
612.5
|
Net margin
|
40.41%
|
27.99%
|
42.99%
|
46.03%
|
47.6%
|
46.36%
|
39.08%
|
38.18%
|
-
|
-
|
46.92%
|
-
|
-
|
43.62%
|
-
|
-
|
43.67%
|
-
|
43.64%
|
45.33%
|
43.42%
|
EPS
2 |
3.670
|
2.550
|
5.320
|
6.690
|
8.630
|
9.090
|
9.080
|
9.070
|
-
|
-
|
13.36
|
11.83
|
-
|
12.73
|
-
|
-
|
14.93
|
-
|
15.79
|
19.63
|
19.69
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/27/20
|
8/20/20
|
2/10/21
|
8/19/21
|
2/9/22
|
8/18/22
|
2/8/23
|
8/17/23
|
11/8/23
|
2/8/24
|
2/8/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,684
|
2,737
|
4,473
|
2,096
|
-
|
6,833
|
8,536
|
10,365
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
259
|
371
|
1,769
|
607
|
639
|
858
|
1,145
|
1,542
|
ROE (net income / shareholders' equity)
|
28.1%
|
24.4%
|
31%
|
26.7%
|
25%
|
24.6%
|
23.7%
|
23.6%
|
ROA (Net income/ Total Assets)
|
9.13%
|
7.71%
|
9.46%
|
8.43%
|
8.13%
|
8.41%
|
8.74%
|
10.7%
|
Assets
1 |
2,235
|
3,384
|
4,967
|
6,696
|
8,594
|
10,432
|
12,654
|
13,038
|
Book Value Per Share
2 |
28.90
|
40.10
|
58.50
|
77.80
|
-
|
129.0
|
164.0
|
210.0
|
Cash Flow per Share
2 |
17.40
|
33.20
|
59.30
|
65.10
|
60.10
|
31.10
|
42.50
|
50.20
|
Capex
1 |
20
|
21.9
|
51.4
|
99.1
|
65.6
|
104
|
128
|
154
|
Capex / Sales
|
4.02%
|
3.2%
|
5.13%
|
7.45%
|
4.03%
|
5.19%
|
5.15%
|
5.02%
|
Announcement Date
|
2/27/20
|
2/10/21
|
2/9/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
1,180
EUR Average target price
1,630
EUR Spread / Average Target +38.15% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.11% | 39.08B | | +1.84% | 178B | | +15.86% | 40.12B | | +40.35% | 15.64B | | -32.17% | 10.23B | | +21.51% | 9.16B | | -22.87% | 8.98B | | +58.27% | 6.75B | | -9.32% | 5.05B | | +8.82% | 3.54B |
Financial Technology (Fintech) (NEC)
|