Market Closed -
Nasdaq
04:00:00 2024-05-20 pm EDT
|
5-day change
|
1st Jan Change
|
33.14
USD
|
+0.30%
|
|
+0.70%
|
+40.19%
|
Fiscal Period: Januar |
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
11,877
|
6,049
|
4,282
|
6,641
|
-
|
-
|
Enterprise Value (EV)
1 |
10,521
|
4,763
|
3,003
|
5,732
|
5,661
|
5,514
|
P/E ratio
|
-19.1
x
|
-21.9
x
|
-22.3
x
|
-40
x
|
-45.8
x
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
37
x
|
12.7
x
|
7.34
x
|
10.3
x
|
8.8
x
|
7.35
x
|
EV / Revenue
|
32.8
x
|
10
x
|
5.15
x
|
8.88
x
|
7.5
x
|
6.11
x
|
EV / EBITDA
|
-123
x
|
-39.5
x
|
-43
x
|
-155
x
|
277
x
|
226
x
|
EV / FCF
|
-168
x
|
-51
x
|
-131
x
|
175
x
|
84.9
x
|
46.5
x
|
FCF Yield
|
-0.6%
|
-1.96%
|
-0.76%
|
0.57%
|
1.18%
|
2.15%
|
Price to Book
|
9.43
x
|
5.07
x
|
3.59
x
|
5.53
x
|
5.29
x
|
4.78
x
|
Nbr of stocks (in thousands)
|
178,896
|
187,968
|
195,864
|
200,987
|
-
|
-
|
Reference price
2 |
66.39
|
32.18
|
21.86
|
33.04
|
33.04
|
33.04
|
Announcement Date
|
3/10/22
|
3/9/23
|
3/5/24
|
-
|
-
|
-
|
Fiscal Period: Januar |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
-
|
320.8
|
475.9
|
583.1
|
645.6
|
754.4
|
903
|
EBITDA
1 |
-
|
-85.88
|
-120.6
|
-69.85
|
-36.9
|
20.43
|
24.37
|
EBIT
1 |
-
|
-88.38
|
-125.1
|
-79.36
|
-43.58
|
12.36
|
48.02
|
Operating Margin
|
-
|
-27.55%
|
-26.3%
|
-13.61%
|
-6.75%
|
1.64%
|
5.32%
|
Earnings before Tax (EBT)
1 |
-
|
-289.2
|
-273.3
|
-189.6
|
-163.4
|
-135.7
|
-
|
Net income
1 |
-83.52
|
-290.1
|
-274.3
|
-190.7
|
-188.8
|
-166.9
|
-119.7
|
Net margin
|
-
|
-90.45%
|
-57.64%
|
-32.7%
|
-29.24%
|
-22.13%
|
-13.26%
|
EPS
2 |
-1.320
|
-3.480
|
-1.470
|
-0.9800
|
-0.8266
|
-0.7218
|
-
|
Free Cash Flow
1 |
-
|
-62.81
|
-93.46
|
-22.88
|
32.81
|
66.66
|
118.5
|
FCF margin
|
-
|
-19.58%
|
-19.64%
|
-3.92%
|
5.08%
|
8.84%
|
13.12%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
326.22%
|
486.25%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/29/21
|
3/10/22
|
3/9/23
|
3/5/24
|
-
|
-
|
-
|
Fiscal Period: January |
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Net sales
1 |
96.52
|
100.9
|
113.9
|
125.3
|
135.8
|
138
|
143.2
|
146.1
|
155.8
|
153.2
|
156.4
|
162.1
|
174
|
175.7
|
EBITDA
1 |
-30.07
|
-31.11
|
-34.95
|
-29.13
|
-25.36
|
-25.68
|
-32.81
|
-7.831
|
-3.537
|
-15.3
|
-13.15
|
-9.159
|
1.846
|
-
|
EBIT
1 |
-31.09
|
-32.01
|
-35.99
|
-30.36
|
-26.77
|
-27.26
|
-35.1
|
-10.54
|
-6.457
|
-17.18
|
-16.39
|
-11.03
|
0.9966
|
-0.4678
|
Operating Margin
|
-32.21%
|
-31.73%
|
-31.61%
|
-24.22%
|
-19.71%
|
-19.76%
|
-24.5%
|
-7.21%
|
-4.14%
|
-11.21%
|
-10.48%
|
-6.8%
|
0.57%
|
-0.27%
|
Earnings before Tax (EBT)
1 |
-227.2
|
-77.93
|
-74.63
|
-71.64
|
-49.09
|
-52.95
|
-66.4
|
-39.22
|
-31.06
|
-45.2
|
-44.4
|
-41.5
|
-32.4
|
-
|
Net income
1 |
-227.7
|
-78.22
|
-74.76
|
-71.96
|
-49.36
|
-53.26
|
-66.32
|
-39.47
|
-31.62
|
-47.79
|
-47.61
|
-44.8
|
-36.8
|
-45.79
|
Net margin
|
-235.9%
|
-77.52%
|
-65.66%
|
-57.41%
|
-36.35%
|
-38.6%
|
-46.29%
|
-27.01%
|
-20.3%
|
-31.19%
|
-30.45%
|
-27.64%
|
-21.15%
|
-26.06%
|
EPS
2 |
-1.700
|
-0.4300
|
-0.4000
|
-0.3800
|
-0.2600
|
-0.2600
|
-0.3400
|
-0.2000
|
-0.1600
|
-0.2294
|
-0.2240
|
-0.2120
|
-0.1738
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/10/22
|
6/2/22
|
9/1/22
|
12/7/22
|
3/9/23
|
6/7/23
|
8/31/23
|
12/7/23
|
3/5/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: January |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
1,356
|
1,286
|
1,279
|
908
|
980
|
1,126
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-62.8
|
-93.5
|
-22.9
|
32.8
|
66.7
|
119
|
ROE (net income / shareholders' equity)
|
-
|
-15.4%
|
-8.21%
|
-1.3%
|
1.04%
|
4.7%
|
13.2%
|
ROA (Net income/ Total Assets)
|
-
|
-8.62%
|
-6.28%
|
-0.95%
|
0.4%
|
2.56%
|
-
|
Assets
1 |
-
|
3,365
|
4,366
|
20,091
|
-47,371
|
-6,515
|
-
|
Book Value Per Share
2 |
-
|
7.040
|
6.350
|
6.090
|
5.970
|
6.250
|
6.910
|
Cash Flow per Share
2 |
-
|
-0.6800
|
-0.4500
|
-0.0600
|
0.2600
|
0.3800
|
-
|
Capex
1 |
-
|
0.21
|
0.25
|
0.7
|
0.73
|
0.79
|
-
|
Capex / Sales
|
-
|
0.07%
|
0.05%
|
0.12%
|
0.11%
|
0.1%
|
-
|
Announcement Date
|
7/29/21
|
3/10/22
|
3/9/23
|
3/5/24
|
-
|
-
|
-
|
Last Close Price
33.04
USD Average target price
33.67
USD Spread / Average Target +1.90% Consensus |
1st Jan change
|
Capi.
|
---|
| +40.19% | 6.64B | | +13.11% | 3,123B | | +11.55% | 86.45B | | +7.38% | 78.6B | | -14.34% | 53.99B | | +25.92% | 48.46B | | -24.39% | 46.78B | | +35.49% | 46.36B | | +80.54% | 42.36B | | -6.24% | 25.25B |
Other Software
|