Market Closed -
Euronext Paris
11:36:15 2024-05-15 am EDT
|
After market
02:05:19 pm
|
2.218
EUR
|
-0.09%
|
|
2.219
|
+0.05%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,067
|
1,127
|
760.1
|
182.8
|
285.6
|
237.8
|
-
|
-
|
Enterprise Value (EV)
1 |
1,070
|
1,156
|
793.2
|
221.7
|
351.3
|
312.3
|
294.1
|
221.8
|
P/E ratio
|
27.6
x
|
32.7
x
|
35.3
x
|
-3.65
x
|
-12.6
x
|
148
x
|
17.1
x
|
8.54
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.56
x
|
1.38
x
|
0.87
x
|
0.2
x
|
0.27
x
|
0.21
x
|
0.19
x
|
0.18
x
|
EV / Revenue
|
1.57
x
|
1.42
x
|
0.91
x
|
0.25
x
|
0.33
x
|
0.28
x
|
0.24
x
|
0.16
x
|
EV / EBITDA
|
11.7
x
|
10.9
x
|
9.63
x
|
4.74
x
|
4.71
x
|
3.53
x
|
2.78
x
|
1.76
x
|
EV / FCF
|
22
x
|
9.68
x
|
28
x
|
6.06
x
|
28.1
x
|
13.6
x
|
8.91
x
|
7.31
x
|
FCF Yield
|
4.54%
|
10.3%
|
3.57%
|
16.5%
|
3.56%
|
7.36%
|
11.2%
|
13.7%
|
Price to Book
|
8.52
x
|
7.24
x
|
4.26
x
|
1.39
x
|
2.59
x
|
2.23
x
|
2
x
|
1.59
x
|
Nbr of stocks (in thousands)
|
107,128
|
107,128
|
107,128
|
107,128
|
107,128
|
107,128
|
-
|
-
|
Reference price
2 |
9.960
|
10.52
|
7.095
|
1.706
|
2.666
|
2.220
|
2.220
|
2.220
|
Announcement Date
|
4/28/20
|
5/23/21
|
4/27/22
|
4/20/23
|
4/3/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
682.2
|
814.7
|
873.8
|
904.6
|
1,056
|
1,121
|
1,235
|
1,353
|
EBITDA
1 |
91.1
|
106.5
|
82.4
|
46.74
|
74.6
|
88.37
|
105.8
|
126.3
|
EBIT
1 |
53.6
|
60.86
|
40.83
|
-0.283
|
22.6
|
36.8
|
50.85
|
69.25
|
Operating Margin
|
7.86%
|
7.47%
|
4.67%
|
-0.03%
|
2.14%
|
3.28%
|
4.12%
|
5.12%
|
Earnings before Tax (EBT)
|
48.61
|
44.13
|
17.06
|
-43.55
|
-
|
-
|
-
|
-
|
Net income
1 |
38.7
|
34.5
|
21.5
|
-50.1
|
-22.7
|
1.8
|
14.03
|
27.83
|
Net margin
|
5.67%
|
4.23%
|
2.46%
|
-5.54%
|
-2.15%
|
0.16%
|
1.14%
|
2.06%
|
EPS
2 |
0.3613
|
0.3220
|
0.2010
|
-0.4670
|
-0.2120
|
0.0150
|
0.1300
|
0.2600
|
Free Cash Flow
1 |
48.55
|
119.4
|
28.29
|
36.59
|
12.5
|
23
|
33
|
30.35
|
FCF margin
|
7.12%
|
14.65%
|
3.24%
|
4.04%
|
1.18%
|
2.05%
|
2.67%
|
2.24%
|
FCF Conversion (EBITDA)
|
53.29%
|
112.08%
|
34.33%
|
78.28%
|
16.76%
|
26.03%
|
31.2%
|
24.03%
|
FCF Conversion (Net income)
|
125.45%
|
346%
|
131.57%
|
-
|
-
|
1,277.78%
|
235.15%
|
109.04%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/28/20
|
5/23/21
|
4/27/22
|
4/20/23
|
4/3/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
---|
Net sales
1 |
362.8
|
451.9
|
441.2
|
212.1
|
220.3
|
444.4
|
212.4
|
247.8
|
-
|
263.4
|
518.7
|
250.7
|
285.7
|
-
|
265
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
21.8
|
39.06
|
29.6
|
-
|
-
|
6.7
|
-
|
-
|
-6.953
|
-
|
5
|
-
|
-
|
17.6
|
-
|
Operating Margin
|
6.01%
|
8.64%
|
6.71%
|
-
|
-
|
1.51%
|
-
|
-
|
-
|
-
|
0.96%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
9/30/20
|
5/23/21
|
7/27/21
|
11/3/21
|
4/27/22
|
7/27/22
|
10/27/22
|
4/20/23
|
4/20/23
|
10/3/23
|
-
|
11/8/23
|
4/3/24
|
4/3/24
|
5/13/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3
|
28.9
|
33.1
|
38.9
|
65.7
|
74.5
|
56.2
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16
|
Leverage (Debt/EBITDA)
|
0.0329
x
|
0.2714
x
|
0.4017
x
|
0.8322
x
|
0.8807
x
|
0.8427
x
|
0.5317
x
|
-
|
Free Cash Flow
1 |
48.6
|
119
|
28.3
|
36.6
|
12.5
|
23
|
33
|
30.4
|
ROE (net income / shareholders' equity)
|
36.3%
|
24.6%
|
12.9%
|
-15.4%
|
-18.8%
|
12.3%
|
17.9%
|
22%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
2%
|
3.1%
|
4.1%
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
90
|
452.7
|
678.9
|
Book Value Per Share
2 |
1.170
|
1.450
|
1.660
|
1.220
|
1.030
|
1.000
|
1.110
|
1.400
|
Cash Flow per Share
|
0.6400
|
1.280
|
0.4400
|
0.5400
|
-
|
-
|
-
|
-
|
Capex
1 |
20.3
|
17.5
|
19.3
|
21.6
|
21.6
|
34.5
|
37.3
|
40.2
|
Capex / Sales
|
2.98%
|
2.15%
|
2.2%
|
2.39%
|
2.05%
|
3.08%
|
3.02%
|
2.97%
|
Announcement Date
|
4/28/20
|
5/23/21
|
4/27/22
|
4/20/23
|
4/3/24
|
-
|
-
|
-
|
Last Close Price
2.22
EUR Average target price
2.75
EUR Spread / Average Target +23.87% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.80% | 257M | | -12.72% | 193B | | +2.29% | 169B | | +2.57% | 154B | | +6.32% | 100B | | +11.32% | 80.96B | | +33.90% | 79.71B | | -7.97% | 70.64B | | -18.13% | 53.75B | | -9.09% | 42.84B |
Other IT Services & Consulting
|