Real-time Estimate
Tradegate
10:44:47 2024-05-22 am EDT
|
5-day change
|
1st Jan Change
|
82.48
EUR
|
-1.23%
|
|
-8.29%
|
-5.79%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,020
|
2,769
|
1,518
|
1,173
|
1,112
|
-
|
-
|
Enterprise Value (EV)
1 |
1,150
|
2,935
|
1,680
|
1,386
|
1,240
|
1,195
|
1,121
|
P/E ratio
|
56
x
|
93.1
x
|
19.8
x
|
22.8
x
|
18
x
|
13.9
x
|
11.8
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.37
x
|
5.07
x
|
1.77
x
|
1.29
x
|
1.13
x
|
1.01
x
|
0.9
x
|
EV / Revenue
|
2.67
x
|
5.38
x
|
1.96
x
|
1.52
x
|
1.25
x
|
1.08
x
|
0.9
x
|
EV / EBITDA
|
15.1
x
|
36.8
x
|
11.3
x
|
11
x
|
8.86
x
|
7.07
x
|
6.05
x
|
EV / FCF
|
17.5
x
|
-332
x
|
44.4
x
|
19.6
x
|
18
x
|
18.4
x
|
15.1
x
|
FCF Yield
|
5.73%
|
-0.3%
|
2.25%
|
5.11%
|
5.56%
|
5.44%
|
6.64%
|
Price to Book
|
15.4
x
|
28.8
x
|
9.28
x
|
6.48
x
|
4.51
x
|
3.46
x
|
2.66
x
|
Nbr of stocks (in thousands)
|
11,383
|
13,776
|
13,672
|
13,322
|
13,322
|
-
|
-
|
Reference price
2 |
89.60
|
201.0
|
111.0
|
88.05
|
83.50
|
83.50
|
83.50
|
Announcement Date
|
4/30/21
|
4/29/22
|
4/14/23
|
4/16/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
402.4
|
430.4
|
546
|
856.3
|
912.1
|
988.6
|
1,106
|
1,241
|
EBITDA
1 |
-
|
76.2
|
79.68
|
148.5
|
126.1
|
140
|
168.9
|
185.4
|
EBIT
1 |
-
|
54.56
|
55.12
|
115.3
|
86.2
|
102.7
|
127.8
|
146.8
|
Operating Margin
|
-
|
12.68%
|
10.09%
|
13.47%
|
9.45%
|
10.39%
|
11.56%
|
11.83%
|
Earnings before Tax (EBT)
1 |
-
|
37.74
|
38.24
|
101.7
|
69.84
|
88.7
|
117
|
138
|
Net income
1 |
-
|
18.45
|
30
|
77.32
|
52.14
|
61
|
81.03
|
95.23
|
Net margin
|
-
|
4.29%
|
5.49%
|
9.03%
|
5.72%
|
6.17%
|
7.33%
|
7.67%
|
EPS
2 |
-
|
1.600
|
2.160
|
5.620
|
3.860
|
4.630
|
6.020
|
7.070
|
Free Cash Flow
1 |
-
|
65.87
|
-8.836
|
37.81
|
70.78
|
68.93
|
64.97
|
74.43
|
FCF margin
|
-
|
15.31%
|
-1.62%
|
4.42%
|
7.76%
|
6.97%
|
5.87%
|
6%
|
FCF Conversion (EBITDA)
|
-
|
86.44%
|
-
|
25.47%
|
56.13%
|
49.23%
|
38.46%
|
40.16%
|
FCF Conversion (Net income)
|
-
|
357.09%
|
-
|
48.9%
|
135.75%
|
113.01%
|
80.17%
|
78.16%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/9/20
|
4/30/21
|
4/29/22
|
4/14/23
|
4/16/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
---|
Net sales
1 |
-
|
-
|
-
|
229.8
|
299.5
|
-
|
234.3
|
238.3
|
EBITDA
|
-
|
-
|
40.17
|
48.43
|
31.4
|
-
|
32
|
-
|
EBIT
|
-
|
-
|
31.07
|
39.19
|
-
|
-
|
22.08
|
-
|
Operating Margin
|
-
|
-
|
-
|
17.05%
|
-
|
-
|
9.42%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
10.56
|
13.92
|
-
|
-
|
-
|
26.59
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
1.010
|
-
|
-
|
-
|
1.930
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/13/21
|
5/13/22
|
8/12/22
|
11/14/22
|
5/15/23
|
8/14/23
|
11/14/23
|
5/14/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
130
|
166
|
162
|
213
|
128
|
82.6
|
8.33
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
1.706
x
|
2.083
x
|
1.092
x
|
1.692
x
|
0.9116
x
|
0.4888
x
|
0.045
x
|
Free Cash Flow
1 |
-
|
65.9
|
-8.84
|
37.8
|
70.8
|
68.9
|
65
|
74.4
|
ROE (net income / shareholders' equity)
|
-
|
-
|
42.7%
|
59.1%
|
30.1%
|
33.2%
|
29.3%
|
25.8%
|
ROA (Net income/ Total Assets)
|
-
|
5.06%
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
364.4
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
5.820
|
6.980
|
12.00
|
13.60
|
18.50
|
24.10
|
31.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
3.57
|
52.8
|
4.14
|
6.88
|
7.3
|
8.23
|
9.37
|
Capex / Sales
|
-
|
0.83%
|
9.67%
|
0.48%
|
0.75%
|
0.74%
|
0.74%
|
0.75%
|
Announcement Date
|
12/9/20
|
4/30/21
|
4/29/22
|
4/14/23
|
4/16/24
|
-
|
-
|
-
|
Last Close Price
83.5
EUR Average target price
116.5
EUR Spread / Average Target +39.52% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.79% | 1.21B | | -12.24% | 191B | | +1.02% | 166B | | +6.19% | 159B | | +8.86% | 103B | | +36.56% | 84.49B | | +11.74% | 82.27B | | -5.71% | 71.3B | | -18.11% | 54.34B | | -8.39% | 43.63B |
Other IT Services & Consulting
|