Market Closed -
Nyse
04:00:02 2024-05-08 pm EDT
|
5-day change
|
1st Jan Change
|
249.2
USD
|
-0.14%
|
|
+6.05%
|
-16.19%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,666
|
20,064
|
37,914
|
18,849
|
17,157
|
14,435
|
-
|
-
|
Enterprise Value (EV)
1 |
10,754
|
18,741
|
36,468
|
17,168
|
15,120
|
11,912
|
11,291
|
10,621
|
P/E ratio
|
46.8
x
|
64
x
|
82
x
|
46.2
x
|
42.1
x
|
33.9
x
|
27.6
x
|
23.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
5.09
x
|
7.54
x
|
10.1
x
|
3.91
x
|
3.66
x
|
3
x
|
2.64
x
|
2.29
x
|
EV / Revenue
|
4.69
x
|
7.05
x
|
9.7
x
|
3.56
x
|
3.22
x
|
2.47
x
|
2.07
x
|
1.68
x
|
EV / EBITDA
|
25.3
x
|
35.8
x
|
47.9
x
|
19.3
x
|
18.1
x
|
14.9
x
|
11.7
x
|
9.41
x
|
EV / FCF
|
57.2
x
|
39.4
x
|
79.1
x
|
44.9
x
|
28.3
x
|
19.6
x
|
15.9
x
|
13.3
x
|
FCF Yield
|
1.75%
|
2.54%
|
1.26%
|
2.23%
|
3.53%
|
5.11%
|
6.28%
|
7.51%
|
Price to Book
|
7.7
x
|
10.1
x
|
15.3
x
|
6.3
x
|
4.95
x
|
3.61
x
|
3.07
x
|
2.63
x
|
Nbr of stocks (in thousands)
|
54,985
|
55,989
|
56,720
|
57,513
|
57,700
|
57,926
|
-
|
-
|
Reference price
2 |
212.2
|
358.4
|
668.4
|
327.7
|
297.3
|
249.2
|
249.2
|
249.2
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,294
|
2,659
|
3,758
|
4,825
|
4,691
|
4,814
|
5,467
|
6,305
|
EBITDA
1 |
424.6
|
523.2
|
761.6
|
888.3
|
834.2
|
800.7
|
966.3
|
1,128
|
EBIT
1 |
389.2
|
472.7
|
678.2
|
818.2
|
765.1
|
729.7
|
869.7
|
1,032
|
Operating Margin
|
16.97%
|
17.77%
|
18.05%
|
16.96%
|
16.31%
|
15.16%
|
15.91%
|
16.37%
|
Earnings before Tax (EBT)
1 |
299.5
|
378.5
|
533.4
|
507.3
|
536.6
|
550.6
|
678.3
|
785.1
|
Net income
1 |
261.1
|
327.2
|
481.7
|
419.4
|
417.1
|
436.5
|
535.5
|
642.8
|
Net margin
|
11.38%
|
12.3%
|
12.82%
|
8.69%
|
8.89%
|
9.07%
|
9.8%
|
10.2%
|
EPS
2 |
4.530
|
5.600
|
8.150
|
7.090
|
7.060
|
7.362
|
9.033
|
10.70
|
Free Cash Flow
1 |
188.1
|
475.6
|
460.8
|
382.5
|
534.2
|
609.1
|
709
|
797.7
|
FCF margin
|
8.2%
|
17.88%
|
12.26%
|
7.93%
|
11.39%
|
12.65%
|
12.97%
|
12.65%
|
FCF Conversion (EBITDA)
|
44.32%
|
90.9%
|
60.51%
|
43.06%
|
64.04%
|
76.07%
|
73.37%
|
70.69%
|
FCF Conversion (Net income)
|
72.07%
|
145.38%
|
95.68%
|
91.19%
|
128.08%
|
139.54%
|
132.39%
|
124.08%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
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 |
988.5
|
1,107
|
1,172
|
1,195
|
1,227
|
1,231
|
1,211
|
1,170
|
1,152
|
1,157
|
1,161
|
1,177
|
1,215
|
1,254
|
1,284
|
EBITDA
1 |
201.2
|
230
|
212.9
|
194.7
|
248.7
|
237.1
|
195.5
|
208.1
|
213
|
217.6
|
182.7
|
190.5
|
209.9
|
218.1
|
222
|
EBIT
1 |
179.6
|
206.4
|
188.7
|
177.5
|
232.4
|
219.6
|
178.3
|
190.8
|
195.6
|
200.4
|
163.8
|
171.9
|
191.1
|
201.5
|
197.7
|
Operating Margin
|
18.17%
|
18.64%
|
16.1%
|
14.85%
|
18.94%
|
17.84%
|
14.72%
|
16.3%
|
16.98%
|
17.32%
|
14.11%
|
14.6%
|
15.73%
|
16.07%
|
15.4%
|
Earnings before Tax (EBT)
1 |
135.4
|
159.9
|
106.3
|
8.658
|
191.1
|
201.2
|
127.3
|
150
|
131.9
|
127.4
|
125.8
|
135.9
|
144.5
|
142.7
|
151.7
|
Net income
1 |
115.7
|
142.3
|
89.72
|
18.6
|
156.1
|
155
|
102.3
|
120
|
97.2
|
97.55
|
106.5
|
103.8
|
111.9
|
114
|
118.7
|
Net margin
|
11.7%
|
12.85%
|
7.66%
|
1.56%
|
12.72%
|
12.59%
|
8.45%
|
10.26%
|
8.44%
|
8.43%
|
9.17%
|
8.82%
|
9.21%
|
9.09%
|
9.24%
|
EPS
2 |
1.950
|
2.400
|
1.520
|
0.3200
|
2.630
|
2.610
|
1.730
|
2.030
|
1.650
|
1.660
|
1.782
|
1.751
|
1.877
|
1.917
|
2.000
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/4/21
|
2/17/22
|
5/5/22
|
8/4/22
|
11/3/22
|
2/16/23
|
5/5/23
|
8/3/23
|
11/2/23
|
2/15/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
911
|
1,322
|
1,447
|
1,681
|
2,036
|
2,523
|
3,144
|
3,815
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
188
|
476
|
461
|
382
|
534
|
609
|
709
|
798
|
ROE (net income / shareholders' equity)
|
21.9%
|
20.7%
|
21.6%
|
23.5%
|
19.3%
|
16%
|
15.7%
|
15.2%
|
ROA (Net income/ Total Assets)
|
16.2%
|
14.9%
|
15.4%
|
17.1%
|
15%
|
11.1%
|
11.6%
|
12%
|
Assets
1 |
1,610
|
2,192
|
3,122
|
2,449
|
2,787
|
3,934
|
4,612
|
5,364
|
Book Value Per Share
2 |
27.50
|
35.30
|
43.80
|
52.10
|
60.10
|
69.00
|
81.10
|
94.90
|
Cash Flow per Share
2 |
4.990
|
9.310
|
9.690
|
7.820
|
9.520
|
11.40
|
12.30
|
13.90
|
Capex
1 |
99.3
|
68.8
|
112
|
81.6
|
28.4
|
82.1
|
108
|
129
|
Capex / Sales
|
4.33%
|
2.59%
|
2.97%
|
1.69%
|
0.61%
|
1.71%
|
1.97%
|
2.04%
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
249.2
USD Average target price
295.6
USD Spread / Average Target +18.64% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.19% | 14.44B | | -11.09% | 196B | | +4.20% | 172B | | +3.88% | 156B | | +4.28% | 99.43B | | +10.39% | 80.17B | | +22.89% | 75.89B | | -6.35% | 70.99B | | -20.71% | 52.69B | | -9.15% | 42.62B |
Other IT Services & Consulting
|