Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
31.9
USD
|
+0.19%
|
|
-9.35%
|
+12.36%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,288
|
4,611
|
8,265
|
9,558
|
-
|
-
|
Enterprise Value (EV)
1 |
11,683
|
6,026
|
9,420
|
10,178
|
9,765
|
9,180
|
P/E ratio
|
-92.5
x
|
-85.7
x
|
-66
x
|
440
x
|
155
x
|
84.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
7.12
x
|
3.06
x
|
5.18
x
|
5.63
x
|
5.25
x
|
4.79
x
|
EV / Revenue
|
8.09
x
|
4
x
|
5.91
x
|
6
x
|
5.37
x
|
4.6
x
|
EV / EBITDA
|
31
x
|
16.2
x
|
19.7
x
|
18
x
|
15.8
x
|
13.6
x
|
EV / FCF
|
53.6
x
|
31
x
|
36.3
x
|
24.2
x
|
20.6
x
|
15.5
x
|
FCF Yield
|
1.86%
|
3.23%
|
2.76%
|
4.13%
|
4.85%
|
6.45%
|
Price to Book
|
4.67
x
|
2.27
x
|
4.35
x
|
4.05
x
|
3.71
x
|
3.34
x
|
Nbr of stocks (in thousands)
|
278,200
|
283,043
|
291,127
|
299,633
|
-
|
-
|
Reference price
2 |
36.98
|
16.29
|
28.39
|
31.90
|
31.90
|
31.90
|
Announcement Date
|
2/16/22
|
2/8/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,444
|
1,505
|
1,595
|
1,697
|
1,819
|
1,997
|
EBITDA
1 |
-
|
377.4
|
371.6
|
479.4
|
566.8
|
617.1
|
677
|
EBIT
1 |
-
|
352.6
|
350.6
|
462.3
|
545.5
|
594.9
|
677.6
|
Operating Margin
|
-
|
24.42%
|
23.3%
|
28.98%
|
32.14%
|
32.7%
|
33.94%
|
Earnings before Tax (EBT)
1 |
-
|
-75.89
|
-34.2
|
-77.17
|
93.59
|
161.3
|
303
|
Net income
1 |
-167.9
|
-99.93
|
-53.68
|
-125.3
|
51.16
|
78.16
|
65.52
|
Net margin
|
-
|
-6.92%
|
-3.57%
|
-7.85%
|
3.01%
|
4.3%
|
3.28%
|
EPS
2 |
-0.0100
|
-0.4000
|
-0.1900
|
-0.4300
|
0.0725
|
0.2058
|
0.3783
|
Free Cash Flow
1 |
-
|
217.9
|
194.6
|
259.8
|
420.5
|
473.2
|
592
|
FCF margin
|
-
|
15.09%
|
12.93%
|
16.29%
|
24.78%
|
26.01%
|
29.65%
|
FCF Conversion (EBITDA)
|
-
|
57.73%
|
52.36%
|
54.2%
|
74.19%
|
76.68%
|
87.44%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
821.92%
|
605.4%
|
903.58%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
6/24/21
|
2/16/22
|
2/8/23
|
2/14/24
|
-
|
-
|
-
|
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 |
361.8
|
406.7
|
362.3
|
372
|
372
|
398.8
|
365.4
|
376
|
408.6
|
445.2
|
387.9
|
401.4
|
435
|
473.2
|
416.8
|
EBITDA
1 |
100.9
|
101.2
|
89.12
|
75.34
|
88.79
|
118.4
|
89.01
|
91.74
|
132.2
|
166.4
|
112.1
|
121.8
|
151.7
|
182.8
|
146.7
|
EBIT
1 |
94.74
|
95.08
|
83.39
|
69.88
|
83.7
|
113.7
|
84.81
|
87.53
|
128.1
|
161.9
|
108.4
|
114.3
|
146.8
|
175.8
|
121.1
|
Operating Margin
|
26.19%
|
23.38%
|
23.01%
|
18.78%
|
22.5%
|
28.5%
|
23.21%
|
23.28%
|
31.34%
|
36.36%
|
27.95%
|
28.48%
|
33.74%
|
37.15%
|
29.05%
|
Earnings before Tax (EBT)
1 |
6.51
|
-57.98
|
-2.001
|
-23.72
|
-12.82
|
4.34
|
-56.78
|
-30.4
|
8.703
|
1.311
|
-6.437
|
1.872
|
38.48
|
59.97
|
14.3
|
Net income
1 |
2.727
|
-66.33
|
-3.186
|
-30.51
|
-15.6
|
-4.381
|
-116.4
|
-152.5
|
79.28
|
64.26
|
-17.26
|
-11.73
|
25.76
|
45
|
-4.792
|
Net margin
|
0.75%
|
-16.31%
|
-0.88%
|
-8.2%
|
-4.19%
|
-1.1%
|
-31.84%
|
-40.55%
|
19.4%
|
14.43%
|
-4.45%
|
-2.92%
|
5.92%
|
9.51%
|
-1.15%
|
EPS
2 |
0.0100
|
-0.2500
|
-0.0100
|
-0.1100
|
-0.0600
|
-0.0200
|
-0.4100
|
-0.5300
|
0.2700
|
0.2100
|
-0.0552
|
-0.0348
|
0.0393
|
0.0895
|
-0.0179
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/30/21
|
2/16/22
|
4/27/22
|
7/27/22
|
10/26/22
|
2/8/23
|
5/3/23
|
8/2/23
|
11/1/23
|
2/14/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
1,395
|
1,415
|
1,155
|
620
|
207
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
378
|
Leverage (Debt/EBITDA)
|
-
|
3.696
x
|
3.808
x
|
2.409
x
|
1.093
x
|
0.335
x
|
-
|
Free Cash Flow
1 |
-
|
218
|
195
|
260
|
421
|
473
|
592
|
ROE (net income / shareholders' equity)
|
-
|
12.4%
|
11.1%
|
12.7%
|
14.5%
|
15.3%
|
15.6%
|
ROA (Net income/ Total Assets)
|
-
|
3.88%
|
4.5%
|
5.32%
|
5.84%
|
8.36%
|
8.85%
|
Assets
1 |
-
|
-2,577
|
-1,193
|
-2,354
|
875.8
|
934.6
|
740.6
|
Book Value Per Share
2 |
-
|
7.920
|
7.190
|
6.530
|
7.880
|
8.600
|
9.550
|
Cash Flow per Share
2 |
-
|
0.9100
|
0.7100
|
0.9200
|
1.350
|
1.450
|
1.760
|
Capex
1 |
-
|
10.8
|
5.47
|
6.54
|
9.14
|
8.9
|
9.28
|
Capex / Sales
|
-
|
0.75%
|
0.36%
|
0.41%
|
0.54%
|
0.49%
|
0.46%
|
Announcement Date
|
6/24/21
|
2/16/22
|
2/8/23
|
2/14/24
|
-
|
-
|
-
|
Last Close Price
31.9
USD Average target price
38.95
USD Spread / Average Target +22.10% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.36% | 9.56B | | +8.05% | 3,020B | | +5.58% | 82.93B | | +3.69% | 76.85B | | -14.62% | 53.04B | | +31.16% | 50.15B | | -24.56% | 46.71B | | +17.75% | 41.41B | | +55.21% | 36.1B | | -10.24% | 24.64B |
Other Software
|