Real-time Estimate
Cboe BZX
03:25:21 2024-05-09 pm EDT
|
5-day change
|
1st Jan Change
|
587.4
USD
|
-0.44%
|
|
-0.21%
|
+1.57%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,787
|
18,192
|
31,145
|
14,045
|
29,219
|
30,041
|
-
|
-
|
Enterprise Value (EV)
1 |
6,428
|
17,695
|
30,350
|
12,974
|
27,961
|
28,833
|
28,159
|
27,502
|
P/E ratio
|
-124
x
|
-209
x
|
-397
x
|
-123
x
|
-164
x
|
-360
x
|
-7,596
x
|
237
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
10.1
x
|
20.6
x
|
23.9
x
|
8.11
x
|
13.5
x
|
11.7
x
|
9.87
x
|
8.18
x
|
EV / Revenue
|
9.53
x
|
20
x
|
23.3
x
|
7.49
x
|
12.9
x
|
11.3
x
|
9.25
x
|
7.49
x
|
EV / EBITDA
|
76.8
x
|
162
x
|
187
x
|
57.1
x
|
69.4
x
|
57.2
x
|
45.4
x
|
33.5
x
|
EV / FCF
|
98.7
x
|
343
x
|
172
x
|
55
x
|
111
x
|
78.2
x
|
59.1
x
|
42.3
x
|
FCF Yield
|
1.01%
|
0.29%
|
0.58%
|
1.82%
|
0.9%
|
1.28%
|
1.69%
|
2.36%
|
Price to Book
|
10.5
x
|
24
x
|
35.7
x
|
14.3
x
|
-
|
17
x
|
13.2
x
|
10.1
x
|
Nbr of stocks (in thousands)
|
42,821
|
45,888
|
47,250
|
48,576
|
50,331
|
50,913
|
-
|
-
|
Reference price
2 |
158.5
|
396.4
|
659.2
|
289.1
|
580.5
|
590.0
|
590.0
|
590.0
|
Announcement Date
|
2/12/20
|
2/11/21
|
2/10/22
|
2/16/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
674.9
|
883
|
1,301
|
1,731
|
2,170
|
2,562
|
3,039
|
3,656
|
EBITDA
1 |
83.73
|
109.6
|
162.7
|
227.2
|
402.9
|
504.4
|
620.7
|
821.9
|
EBIT
1 |
54.94
|
74.91
|
117.6
|
169.1
|
330.3
|
425.7
|
536.4
|
706.7
|
Operating Margin
|
8.14%
|
8.48%
|
9.04%
|
9.77%
|
15.22%
|
16.61%
|
17.65%
|
19.33%
|
Earnings before Tax (EBT)
1 |
-50.77
|
-80.82
|
-73.82
|
-104.7
|
-157.7
|
-66.77
|
-67.18
|
129.8
|
Net income
1 |
-53.75
|
-85.03
|
-77.84
|
-112.7
|
-176.3
|
-53.92
|
18.45
|
127.8
|
Net margin
|
-7.96%
|
-9.63%
|
-5.98%
|
-6.51%
|
-8.12%
|
-2.1%
|
0.61%
|
3.5%
|
EPS
2 |
-1.280
|
-1.900
|
-1.660
|
-2.350
|
-3.530
|
-1.159
|
-0.0477
|
2.494
|
Free Cash Flow
1 |
65.13
|
51.64
|
176.9
|
235.7
|
250.9
|
367
|
472.3
|
646.6
|
FCF margin
|
9.65%
|
5.85%
|
13.6%
|
13.62%
|
11.56%
|
14.32%
|
15.54%
|
17.68%
|
FCF Conversion (EBITDA)
|
77.78%
|
47.14%
|
108.69%
|
103.75%
|
62.26%
|
72.76%
|
76.08%
|
78.67%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
2,559.38%
|
505.75%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/12/20
|
2/11/21
|
2/10/22
|
2/16/23
|
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 |
339.2
|
369.3
|
395.6
|
421.8
|
444
|
469.7
|
501.6
|
529.1
|
557.6
|
581.9
|
617.4
|
620
|
648.1
|
679
|
715.6
|
EBITDA
1 |
44.38
|
50.14
|
47.76
|
43.65
|
56.3
|
79.54
|
84.26
|
90.66
|
110.7
|
117.3
|
113.8
|
111.9
|
132.2
|
151.3
|
140.6
|
EBIT
1 |
32.93
|
38.16
|
34.96
|
29.39
|
40.74
|
64.01
|
67.68
|
74.24
|
90.22
|
98.14
|
92.57
|
92.74
|
111.7
|
130.8
|
118.5
|
Operating Margin
|
9.71%
|
10.33%
|
8.84%
|
6.97%
|
9.18%
|
13.63%
|
13.49%
|
14.03%
|
16.18%
|
16.86%
|
14.99%
|
14.96%
|
17.23%
|
19.27%
|
16.56%
|
Earnings before Tax (EBT)
1 |
-12.62
|
-14.99
|
-7.897
|
-54.24
|
-29.66
|
-12.89
|
-36.02
|
-105.6
|
-6.875
|
-9.248
|
7.72
|
-37.31
|
-19.18
|
-6.71
|
-3.85
|
Net income
1 |
-13.74
|
-16.37
|
-9.341
|
-56.36
|
-31.41
|
-15.64
|
-38.28
|
-118.9
|
-5.463
|
-13.61
|
-26.77
|
-28.84
|
-8.038
|
-8.867
|
-4.349
|
Net margin
|
-4.05%
|
-4.43%
|
-2.36%
|
-13.36%
|
-7.08%
|
-3.33%
|
-7.63%
|
-22.48%
|
-0.98%
|
-2.34%
|
-4.48%
|
-4.65%
|
-1.24%
|
-1.31%
|
-0.61%
|
EPS
2 |
-0.2900
|
-0.3500
|
-0.2000
|
-1.180
|
-0.6500
|
-0.3200
|
-0.7800
|
-2.390
|
-0.1100
|
-0.2700
|
-0.5074
|
-0.6497
|
-0.1959
|
-0.1188
|
-0.0838
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/3/21
|
2/10/22
|
5/5/22
|
8/4/22
|
11/2/22
|
2/16/23
|
5/3/23
|
8/2/23
|
11/8/23
|
2/14/24
|
5/8/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
359
|
497
|
795
|
1,071
|
1,258
|
1,128
|
1,824
|
2,360
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
65.1
|
51.6
|
177
|
236
|
251
|
367
|
472
|
647
|
ROE (net income / shareholders' equity)
|
15.6%
|
9.13%
|
11.3%
|
15.2%
|
26.6%
|
24.5%
|
23.6%
|
23.4%
|
ROA (Net income/ Total Assets)
|
5.81%
|
-4.8%
|
4.46%
|
6.01%
|
10.9%
|
12.2%
|
12.8%
|
13.6%
|
Assets
1 |
-925.6
|
1,771
|
-1,746
|
-1,876
|
-1,610
|
-442.5
|
144.4
|
938.5
|
Book Value Per Share
2 |
15.10
|
16.50
|
18.40
|
20.20
|
-
|
34.80
|
44.80
|
58.40
|
Cash Flow per Share
2 |
2.830
|
1.990
|
5.090
|
5.680
|
7.040
|
8.300
|
10.40
|
-
|
Capex
1 |
40.4
|
37.3
|
28.7
|
37.4
|
33.7
|
32
|
40
|
55.4
|
Capex / Sales
|
5.98%
|
4.22%
|
2.21%
|
2.16%
|
1.55%
|
1.25%
|
1.32%
|
1.51%
|
Announcement Date
|
2/12/20
|
2/11/21
|
2/10/22
|
2/16/23
|
2/14/24
|
-
|
-
|
-
|
Average target price
686.9
USD Spread / Average Target +16.42% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.57% | 30.04B | | +10.76% | 323B | | +27.46% | 220B | | +2.01% | 148B | | +16.94% | 59B | | +8.82% | 30.92B | | +101.77% | 21.87B | | +27.32% | 21.1B | | +2.86% | 14.94B | | +48.93% | 14.84B |
Enterprise Software
|