Market Closed -
Nyse
04:00:02 2024-06-13 pm EDT
|
5-day change
|
1st Jan Change
|
252
USD
|
-0.66%
|
|
-3.63%
|
-10.83%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
24,969
|
22,754
|
18,175
|
13,547
|
20,406
|
17,708
|
-
|
-
|
Enterprise Value (EV)
1 |
28,330
|
26,152
|
22,633
|
19,149
|
25,739
|
21,133
|
20,937
|
20,103
|
P/E ratio
|
28.9
x
|
33.6
x
|
22.4
x
|
14.8
x
|
21.4
x
|
16.6
x
|
13.9
x
|
11.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
9.43
x
|
9.53
x
|
6.41
x
|
3.95
x
|
5.43
x
|
4.42
x
|
4.01
x
|
3.61
x
|
EV / Revenue
|
10.7
x
|
10.9
x
|
7.99
x
|
5.59
x
|
6.85
x
|
5.28
x
|
4.75
x
|
4.1
x
|
EV / EBITDA
|
18.8
x
|
21.3
x
|
14.8
x
|
10.8
x
|
12.9
x
|
9.79
x
|
8.72
x
|
7.45
x
|
EV / FCF
|
26.1
x
|
18.8
x
|
20.9
x
|
31.7
x
|
15.8
x
|
16.8
x
|
14.6
x
|
12.4
x
|
FCF Yield
|
3.84%
|
5.31%
|
4.79%
|
3.15%
|
6.32%
|
5.95%
|
6.87%
|
8.09%
|
Price to Book
|
6.98
x
|
7.05
x
|
6.56
x
|
5.37
x
|
6.33
x
|
4.64
x
|
3.7
x
|
2.95
x
|
Nbr of stocks (in thousands)
|
86,781
|
83,402
|
81,199
|
73,752
|
72,204
|
70,269
|
-
|
-
|
Reference price
2 |
287.7
|
272.8
|
223.8
|
183.7
|
282.6
|
252.0
|
252.0
|
252.0
|
Announcement Date
|
2/6/20
|
2/4/21
|
2/8/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,649
|
2,389
|
2,834
|
3,427
|
3,758
|
4,002
|
4,411
|
4,904
|
EBITDA
1 |
1,506
|
1,227
|
1,527
|
1,769
|
1,994
|
2,159
|
2,400
|
2,699
|
EBIT
1 |
1,231
|
972.3
|
1,243
|
1,447
|
1,657
|
1,809
|
2,034
|
2,278
|
Operating Margin
|
46.49%
|
40.7%
|
43.85%
|
42.21%
|
44.09%
|
45.2%
|
46.1%
|
46.45%
|
Earnings before Tax (EBT)
1 |
1,078
|
882.5
|
1,109
|
1,276
|
1,325
|
1,445
|
1,694
|
1,973
|
Net income
1 |
895.1
|
704.2
|
839.5
|
954.3
|
981.9
|
1,092
|
1,267
|
1,482
|
Net margin
|
33.79%
|
29.48%
|
29.63%
|
27.85%
|
26.13%
|
27.29%
|
28.73%
|
30.22%
|
EPS
2 |
9.940
|
8.120
|
9.990
|
12.42
|
13.20
|
15.16
|
18.11
|
21.61
|
Free Cash Flow
1 |
1,087
|
1,389
|
1,084
|
603.4
|
1,626
|
1,257
|
1,438
|
1,626
|
FCF margin
|
41.03%
|
58.16%
|
38.24%
|
17.61%
|
43.28%
|
31.41%
|
32.6%
|
33.15%
|
FCF Conversion (EBITDA)
|
72.19%
|
113.22%
|
70.98%
|
34.11%
|
81.56%
|
58.22%
|
59.92%
|
60.22%
|
FCF Conversion (Net income)
|
121.43%
|
197.28%
|
129.09%
|
63.22%
|
165.64%
|
115.12%
|
113.46%
|
109.69%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/6/20
|
2/4/21
|
2/8/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
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 |
802.3
|
789.2
|
861.3
|
893
|
883.6
|
901.3
|
948.2
|
970.9
|
937.3
|
935.3
|
973.2
|
1,049
|
1,045
|
1,034
|
1,075
|
EBITDA
1 |
415.3
|
394.5
|
449
|
466.4
|
459.1
|
460
|
497.1
|
528.9
|
508.1
|
482.4
|
518.6
|
579.6
|
579.4
|
550.4
|
583.4
|
EBIT
1 |
340.3
|
317.7
|
370.5
|
389.2
|
369.3
|
375.2
|
412.6
|
445
|
424.1
|
397.3
|
431.5
|
491.2
|
489.5
|
458.6
|
493.1
|
Operating Margin
|
42.42%
|
40.26%
|
43.02%
|
43.58%
|
41.79%
|
41.63%
|
43.52%
|
45.83%
|
45.24%
|
42.48%
|
44.34%
|
46.83%
|
46.84%
|
44.34%
|
45.87%
|
Earnings before Tax (EBT)
1 |
302.5
|
294.7
|
343.7
|
339.9
|
297.4
|
294.8
|
326.6
|
370.1
|
333.5
|
305.3
|
340.2
|
399.7
|
399.2
|
373.6
|
409.4
|
Net income
1 |
225
|
218
|
262.2
|
248.9
|
225.3
|
214.8
|
239.7
|
271.5
|
255.9
|
229.8
|
255.5
|
300.4
|
302.2
|
279.3
|
306
|
Net margin
|
28.05%
|
27.62%
|
30.44%
|
27.87%
|
25.5%
|
23.84%
|
25.28%
|
27.96%
|
27.3%
|
24.57%
|
26.25%
|
28.64%
|
28.92%
|
27%
|
28.47%
|
EPS
2 |
2.740
|
2.750
|
3.350
|
3.290
|
3.030
|
2.880
|
3.200
|
3.640
|
3.480
|
3.120
|
3.541
|
4.217
|
4.286
|
3.947
|
4.337
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/8/22
|
5/5/22
|
8/3/22
|
11/2/22
|
2/8/23
|
5/3/23
|
8/8/23
|
11/8/23
|
2/7/24
|
5/8/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,362
|
3,398
|
4,458
|
5,602
|
5,333
|
3,426
|
3,229
|
2,396
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.233
x
|
2.769
x
|
2.92
x
|
3.167
x
|
2.674
x
|
1.586
x
|
1.346
x
|
0.8875
x
|
Free Cash Flow
1 |
1,087
|
1,389
|
1,084
|
603
|
1,626
|
1,257
|
1,438
|
1,626
|
ROE (net income / shareholders' equity)
|
30.1%
|
27.2%
|
35.7%
|
45.7%
|
43.2%
|
36.5%
|
30%
|
27.3%
|
ROA (Net income/ Total Assets)
|
9.07%
|
8.21%
|
9.04%
|
8.99%
|
8.61%
|
7.67%
|
8.29%
|
9.08%
|
Assets
1 |
9,864
|
8,579
|
9,289
|
10,610
|
11,405
|
14,243
|
15,288
|
16,318
|
Book Value Per Share
2 |
41.20
|
38.70
|
34.10
|
34.20
|
44.70
|
54.30
|
68.10
|
85.30
|
Cash Flow per Share
2 |
12.90
|
16.90
|
14.20
|
9.820
|
23.90
|
19.40
|
23.30
|
25.40
|
Capex
1 |
75.2
|
78.4
|
112
|
151
|
154
|
164
|
194
|
190
|
Capex / Sales
|
2.84%
|
3.28%
|
3.94%
|
4.42%
|
4.09%
|
4.09%
|
4.39%
|
3.87%
|
Announcement Date
|
2/6/20
|
2/4/21
|
2/8/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Average target price
322.3
USD Spread / Average Target +27.89% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.83% | 17.71B | | +11.61% | 86.75B | | +0.21% | 64.37B | | -19.38% | 38.69B | | -26.27% | 23.9B | | -23.40% | 11.23B | | -16.88% | 9.76B | | -11.15% | 7.24B | | +7.21% | 4.99B | | -3.63% | 4.56B |
Transaction & Payment Services
|