Market Closed -
Nyse
04:00:49 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
74.48
USD
|
+2.32%
|
|
+5.77%
|
-3.71%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
26,881
|
98,142
|
74,501
|
37,583
|
47,771
|
46,284
|
-
|
-
|
Enterprise Value (EV)
1 |
26,280
|
96,876
|
73,747
|
36,527
|
45,792
|
42,045
|
38,892
|
35,660
|
P/E ratio
|
77.2
x
|
495
x
|
489
x
|
-67.6
x
|
3,868
x
|
58.7
x
|
34.3
x
|
20.8
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
11.8
x
|
10.3
x
|
4.22
x
|
2.14
x
|
2.18
x
|
1.85
x
|
1.66
x
|
1.51
x
|
EV / Revenue
|
11.6
x
|
10.2
x
|
4.18
x
|
2.08
x
|
2.09
x
|
1.68
x
|
1.39
x
|
1.17
x
|
EV / EBITDA
|
63
x
|
204
x
|
72.8
x
|
36.9
x
|
25.5
x
|
15.8
x
|
11.5
x
|
8.29
x
|
EV / FCF
|
65.2
x
|
398
x
|
103
x
|
7,179
x
|
-912
x
|
21.4
x
|
13.3
x
|
9.47
x
|
FCF Yield
|
1.53%
|
0.25%
|
0.97%
|
0.01%
|
-0.11%
|
4.67%
|
7.52%
|
10.6%
|
Price to Book
|
17.7
x
|
37.3
x
|
22.9
x
|
2.19
x
|
2.54
x
|
2.21
x
|
1.95
x
|
1.69
x
|
Nbr of stocks (in thousands)
|
429,681
|
450,937
|
461,276
|
598,071
|
617,599
|
621,433
|
-
|
-
|
Reference price
2 |
62.56
|
217.6
|
161.5
|
62.84
|
77.35
|
74.48
|
74.48
|
74.48
|
Announcement Date
|
2/26/20
|
2/23/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,275
|
9,498
|
17,661
|
17,532
|
21,916
|
25,025
|
27,900
|
30,562
|
EBITDA
1 |
416.9
|
474.1
|
1,014
|
991
|
1,792
|
2,668
|
3,392
|
4,303
|
EBIT
1 |
26.56
|
-18.82
|
161.1
|
-624.5
|
-278.8
|
845.6
|
1,573
|
2,709
|
Operating Margin
|
1.17%
|
-0.2%
|
0.91%
|
-3.56%
|
-1.27%
|
3.38%
|
5.64%
|
8.87%
|
Earnings before Tax (EBT)
1 |
378.2
|
216
|
157.5
|
-565.3
|
-29.14
|
872.7
|
1,599
|
2,816
|
Net income
1 |
375.4
|
213.1
|
166.3
|
-540.7
|
9.772
|
807.4
|
1,444
|
2,470
|
Net margin
|
16.5%
|
2.24%
|
0.94%
|
-3.08%
|
0.04%
|
3.23%
|
5.18%
|
8.08%
|
EPS
2 |
0.8100
|
0.4400
|
0.3300
|
-0.9300
|
0.0200
|
1.269
|
2.168
|
3.589
|
Free Cash Flow
1 |
403.2
|
243.2
|
713.5
|
5.088
|
-50.19
|
1,962
|
2,927
|
3,766
|
FCF margin
|
17.73%
|
2.56%
|
4.04%
|
0.03%
|
-0.23%
|
7.84%
|
10.49%
|
12.32%
|
FCF Conversion (EBITDA)
|
96.72%
|
51.3%
|
70.39%
|
0.51%
|
-
|
73.53%
|
86.27%
|
87.51%
|
FCF Conversion (Net income)
|
107.39%
|
114.12%
|
429.09%
|
-
|
-
|
242.95%
|
202.67%
|
152.45%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/26/20
|
2/23/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
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 |
3,845
|
4,079
|
3,961
|
4,404
|
4,516
|
4,651
|
4,990
|
5,535
|
5,617
|
5,773
|
5,820
|
6,246
|
6,359
|
6,509
|
6,534
|
EBITDA
1 |
233.4
|
184.2
|
195.4
|
187.3
|
327.4
|
280.9
|
368.4
|
384.4
|
477.5
|
562.2
|
587.8
|
644.2
|
695.6
|
736.6
|
760.5
|
EBIT
1 |
23
|
-54.61
|
-226.8
|
-213.8
|
-48.79
|
-135.2
|
-6.172
|
-132.1
|
-9.908
|
-130.7
|
136.1
|
167.4
|
214.4
|
256.1
|
304.9
|
Operating Margin
|
0.6%
|
-1.34%
|
-5.73%
|
-4.85%
|
-1.08%
|
-2.91%
|
-0.12%
|
-2.39%
|
-0.18%
|
-2.26%
|
2.34%
|
2.68%
|
3.37%
|
3.93%
|
4.67%
|
Earnings before Tax (EBT)
1 |
-2.424
|
-74.39
|
-209.1
|
-208
|
-36.03
|
-112.2
|
-21.38
|
-129.5
|
15.77
|
106
|
157.3
|
188.2
|
233.9
|
278.2
|
324.1
|
Net income
1 |
0.084
|
-76.83
|
-204.2
|
-208
|
-14.71
|
-113.8
|
-16.84
|
-122.5
|
-28.95
|
178.1
|
150.7
|
188.2
|
221.1
|
263.1
|
294.8
|
Net margin
|
0%
|
-1.88%
|
-5.16%
|
-4.72%
|
-0.33%
|
-2.45%
|
-0.34%
|
-2.21%
|
-0.52%
|
3.08%
|
2.59%
|
3.01%
|
3.48%
|
4.04%
|
4.51%
|
EPS
2 |
-
|
-0.1700
|
-0.3800
|
-0.3600
|
-0.0200
|
-0.1800
|
-0.0300
|
-0.2000
|
-0.0500
|
0.2800
|
0.2334
|
0.2890
|
0.3403
|
0.4035
|
0.4760
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/4/21
|
2/24/22
|
5/5/22
|
8/4/22
|
11/3/22
|
2/23/23
|
5/4/23
|
8/3/23
|
11/2/23
|
2/22/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
601
|
1,266
|
754
|
1,056
|
1,979
|
4,239
|
7,392
|
10,624
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
403
|
243
|
714
|
5.09
|
-50.2
|
1,962
|
2,927
|
3,766
|
ROE (net income / shareholders' equity)
|
27%
|
19.1%
|
29.9%
|
5.93%
|
6.28%
|
9.05%
|
10.6%
|
11.9%
|
ROA (Net income/ Total Assets)
|
11.2%
|
5.83%
|
7.49%
|
-2.33%
|
3.44%
|
5.38%
|
5.97%
|
6.14%
|
Assets
1 |
3,357
|
3,655
|
2,219
|
23,195
|
283.7
|
14,997
|
24,174
|
40,227
|
Book Value Per Share
2 |
3.530
|
5.840
|
7.040
|
28.70
|
30.40
|
33.60
|
38.20
|
44.20
|
Cash Flow per Share
2 |
1.000
|
0.7500
|
1.690
|
0.3000
|
0.1600
|
3.220
|
5.320
|
6.420
|
Capex
1 |
62.5
|
138
|
134
|
171
|
151
|
233
|
266
|
358
|
Capex / Sales
|
2.75%
|
1.46%
|
0.76%
|
0.97%
|
0.69%
|
0.93%
|
0.95%
|
1.17%
|
Announcement Date
|
2/26/20
|
2/23/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
74.48
USD Average target price
90.94
USD Spread / Average Target +22.10% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.71% | 46.28B | | +17.35% | 91.21B | | +7.41% | 69.43B | | -1.91% | 31.78B | | +7.50% | 21.83B | | -16.97% | 11.95B | | -9.73% | 10.07B | | +11.32% | 9.07B | | -25.92% | 7.68B | | +303.14% | 5.71B |
Transaction & Payment Services
|