Market Closed -
Other stock markets
|
|
5-day change | 1st Jan Change | |
536.6 USD | +0.34% | -0.74% | +24.19% |
Valuation
Fiscal Period : December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 27 566 | 36 860 | 45 209 | 51 884 | 45 824 | 57 321 | - | - |
Enterprise Value (EV) 1 | 32 144 | 41 426 | 54 468 | 59 454 | 51 693 | 63 110 | 61 286 | 59 210 |
P/E ratio | 29,4x | 21,1x | 48,0x | 45,5x | 10,2x | 44,1x | 40,5x | 35,1x |
Yield | 0,64% | 0,54% | 0,49% | 0,47% | 0,59% | 0,51% | 0,54% | 0,59% |
Capitalization / Revenue | 5,30x | 6,86x | 8,16x | 8,98x | 8,53x | 9,33x | 8,62x | 8,04x |
EV / Revenue | 6,18x | 7,70x | 9,83x | 10,3x | 9,62x | 10,3x | 9,22x | 8,31x |
EV / EBITDA | 17,8x | 21,5x | 27,5x | 27,0x | 23,8x | 25,2x | 22,6x | 19,9x |
EV / FCF | 23,4x | 28,8x | 36,9x | 30,0x | 74,4x | 34,5x | 27,7x | 24,2x |
FCF Yield | 4,27% | 3,47% | 2,71% | 3,33% | 1,34% | 2,89% | 3,61% | 4,13% |
Price to Book | 3,60x | 3,88x | 4,30x | 4,53x | 2,88x | 3,36x | 3,15x | 2,95x |
Nbr of stocks (in thousands) | 103 431 | 104 058 | 104 872 | 105 485 | 106 052 | 106 822 | - | - |
Reference price 2 | 267 | 354 | 431 | 492 | 432 | 537 | 537 | 537 |
Announcement Date | 2/1/19 | 1/30/20 | 1/29/21 | 2/2/22 | 1/27/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
Fiscal Period : December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 5 199 | 5 377 | 5 539 | 5 779 | 5 372 | 6 141 | 6 649 | 7 125 |
EBITDA 1 | 1 806 | 1 925 | 1 981 | 2 206 | 2 170 | 2 500 | 2 716 | 2 980 |
EBIT 1 | 1 404 | 1 509 | 1 460 | 1 572 | 1 520 | 1 745 | 1 956 | 2 196 |
Operating Margin | 27,0% | 28,1% | 26,4% | 27,2% | 28,3% | 28,4% | 29,4% | 30,8% |
Earnings before Tax (EBT) 1 | 1 198 | 2 227 | 1 209 | 1 271 | 1 282 | 1 651 | 1 780 | 2 089 |
Net income 1 | 944 | 1 768 | 950 | 1 153 | 4 545 | 1 300 | 1 412 | 1 623 |
Net margin | 18,2% | 32,9% | 17,1% | 19,9% | 84,6% | 21,2% | 21,2% | 22,8% |
EPS 2 | 9,05 | 16,8 | 8,98 | 10,8 | 42,6 | 12,2 | 13,3 | 15,3 |
Free Cash Flow 1 | 1 371 | 1 438 | 1 476 | 1 979 | 695 | 1 827 | 2 212 | 2 443 |
FCF margin | 26,4% | 26,7% | 26,7% | 34,2% | 12,9% | 29,8% | 33,3% | 34,3% |
FCF Conversion (EBITDA) | 75,9% | 74,7% | 74,5% | 89,7% | 32,0% | 73,1% | 81,5% | 82,0% |
FCF Conversion (Net income) | 145% | 81,3% | 155% | 172% | 15,3% | 141% | 157% | 151% |
Dividend per Share 2 | 1,70 | 1,90 | 2,10 | 2,31 | 2,54 | 2,71 | 2,91 | 3,19 |
Announcement Date | 2/1/19 | 1/30/20 | 1/29/21 | 2/2/22 | 1/27/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period : December | 2021 Q2 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 1 588 | 1 463 | 1 512 | 1 527 | 1 311 | 1 350 | 1 431 | 1 470 | 1 531 | 1 563 | 1 575 | 1 607 | 1 666 | 1 685 | 1 685 |
EBITDA 1 | 579 | 602 | 576 | 577 | 515 | 555 | 592 | 582 | 617 | 652 | 657 | 660 | 680 | 693 | 696 |
EBIT 1 | 418 | 443 | 418 | 418 | 360 | 399 | 409 | 398 | 432 | 461 | 458 | 458 | 486 | 501 | 500 |
Operating Margin | 26,3% | 30,3% | 27,6% | 27,4% | 27,5% | 29,5% | 28,6% | 27,1% | 28,2% | 29,5% | 29,1% | 28,5% | 29,2% | 29,7% | 29,7% |
Earnings before Tax (EBT) 1 | 359 | 344 | 265 | 367 | 317 | 356 | 308 | 360 | 464 | 443 | 407 | 413 | 435 | 449 | 454 |
Net income 1 | 286 | 290 | 288 | 288 | 269 | 327 | 1 928 | 283 | 365 | 347 | 322 | 326 | 349 | 361 | 366 |
Net margin | 18,0% | 19,8% | 19,0% | 18,9% | 20,5% | 24,2% | 135% | 19,3% | 23,8% | 22,2% | 20,4% | 20,3% | 20,9% | 21,5% | 21,7% |
EPS 2 | 2,69 | 2,71 | 2,70 | 2,70 | 2,52 | 3,06 | 18,1 | 2,65 | 3,40 | 3,23 | 3,00 | 3,02 | 3,21 | 3,31 | 3,34 |
Dividend per Share 2 | 0,56 | 0,56 | 0,62 | 0,62 | 0,62 | 0,62 | 0,68 | 0,68 | 0,68 | - | 0,69 | 0,75 | 0,74 | 0,74 | 0,74 |
Announcement Date | 7/23/21 | 10/22/21 | 2/2/22 | 4/26/22 | 7/22/22 | 10/26/22 | 1/27/23 | 4/27/23 | 7/21/23 | 10/25/23 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
Fiscal Period : December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 4 577 | 4 566 | 9 258 | 7 570 | 5 869 | 5 789 | 3 965 | 1 889 |
Net Cash position 1 | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 2,53x | 2,37x | 4,67x | 3,43x | 2,70x | 2,32x | 1,46x | 0,63x |
Free Cash Flow 1 | 1 371 | 1 438 | 1 476 | 1 979 | 695 | 1 827 | 2 212 | 2 443 |
ROE (net income / shareholders' equity) | 12,9% | 15,9% | 9,51% | 13,7% | 11,1% | 9,30% | 10,0% | 10,0% |
Shareholders' equity 1 | 7 301 | 11 109 | 9 986 | 8 413 | 41 125 | 13 971 | 14 071 | 16 194 |
ROA (Net income/ Total Assets) | 6,39% | 8,22% | 4,51% | 6,33% | 6,02% | 5,59% | 5,82% | 6,19% |
Assets 1 | 14 783 | 21 508 | 21 067 | 18 218 | 75 493 | 23 237 | 24 284 | 26 243 |
Book Value Per Share 2 | 74,1 | 91,4 | 100 | 109 | 150 | 160 | 170 | 182 |
Cash Flow per Share 2 | 13,7 | 13,9 | 14,4 | 18,9 | 6,88 | 23,9 | 28,9 | 33,3 |
Capex 1 | 49,1 | 53,0 | 31,2 | 32,9 | 40,1 | 47,3 | 42,5 | 58,0 |
Capex / Sales | 0,94% | 0,99% | 0,56% | 0,57% | 0,75% | 0,77% | 0,64% | 0,81% |
Announcement Date | 2/1/19 | 1/30/20 | 1/29/21 | 2/2/22 | 1/27/23 | - | - | - |
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
Trading Rating :
Investor Rating :
ESG Refinitiv :
B
Sell
Buy

Mean consensus
OUTPERFORM
Number of Analysts
17
Last Close Price
536.6USD
Average target price
550.56USD
Spread / Average Target
+2.60%
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+24.19% | 57 321 M $ | |
+81.26% | 278 B $ | |
+63.40% | 71 907 M $ | |
+54.87% | 37 399 M $ | |
+12.24% | 36 908 M $ | |
+18.88% | 24 950 M $ | |
+38.80% | 19 867 M $ | |
+254.80% | 12 546 M $ | |
-2.17% | 12 323 M $ | |
+49.42% | 10 461 M $ |
- Stock
- Equities
- Stock Roper Technologies, Inc. - Nasdaq
- Financials Roper Technologies, Inc.