Market Closed -
Nasdaq
04:00:00 2024-05-08 pm EDT
|
After market
07:59:27 pm
|
86.02
USD
|
-4.04%
|
|
87.67
|
+1.92%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,725
|
37,618
|
44,045
|
21,945
|
35,282
|
42,040
|
-
|
-
|
Enterprise Value (EV)
1 |
11,594
|
37,181
|
43,291
|
20,498
|
33,901
|
40,411
|
39,669
|
38,628
|
P/E ratio
|
114
x
|
162
x
|
327
x
|
408
x
|
200
x
|
131
x
|
94.6
x
|
58.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
17.7
x
|
45
x
|
36.8
x
|
13.9
x
|
18.1
x
|
17.6
x
|
14.7
x
|
12
x
|
EV / Revenue
|
17.5
x
|
44.5
x
|
36.2
x
|
13
x
|
17.4
x
|
16.9
x
|
13.9
x
|
11
x
|
EV / EBITDA
|
54.2
x
|
131
x
|
86.1
x
|
30.7
x
|
43.9
x
|
42
x
|
33.3
x
|
24.4
x
|
EV / FCF
|
592
x
|
114
x
|
134
x
|
44.1
x
|
61.5
x
|
55.2
x
|
47.6
x
|
44.3
x
|
FCF Yield
|
0.17%
|
0.87%
|
0.75%
|
2.27%
|
1.63%
|
1.81%
|
2.1%
|
2.26%
|
Price to Book
|
19.3
x
|
37.4
x
|
29
x
|
10.4
x
|
-
|
15.2
x
|
11.8
x
|
9.02
x
|
Nbr of stocks (in thousands)
|
451,344
|
469,643
|
480,633
|
489,511
|
490,297
|
488,728
|
-
|
-
|
Reference price
2 |
25.98
|
80.10
|
91.64
|
44.83
|
71.96
|
86.02
|
86.02
|
86.02
|
Announcement Date
|
2/27/20
|
2/18/21
|
2/16/22
|
2/15/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
661.1
|
836
|
1,196
|
1,578
|
1,946
|
2,388
|
2,856
|
3,503
|
EBITDA
1 |
213.9
|
283.7
|
502.7
|
667.7
|
771.5
|
961.2
|
1,193
|
1,581
|
EBIT
1 |
112.2
|
144.2
|
124.8
|
113.7
|
200.5
|
369.6
|
585.8
|
877.6
|
Operating Margin
|
16.97%
|
17.25%
|
10.43%
|
7.2%
|
10.3%
|
15.48%
|
20.51%
|
25.05%
|
Earnings before Tax (EBT)
1 |
116.2
|
143.9
|
122
|
127.4
|
268
|
427.2
|
635.2
|
960.7
|
Net income
1 |
108.3
|
242.3
|
137.8
|
53.38
|
178.9
|
314.9
|
475.9
|
781.1
|
Net margin
|
16.39%
|
28.98%
|
11.51%
|
3.38%
|
9.19%
|
13.19%
|
16.67%
|
22.3%
|
EPS
2 |
0.2270
|
0.4950
|
0.2800
|
0.1100
|
0.3600
|
0.6542
|
0.9089
|
1.471
|
Free Cash Flow
1 |
19.6
|
325
|
323.7
|
464.6
|
551.5
|
731.6
|
833.8
|
871.5
|
FCF margin
|
2.97%
|
38.87%
|
27.06%
|
29.44%
|
28.34%
|
30.63%
|
29.2%
|
24.88%
|
FCF Conversion (EBITDA)
|
9.16%
|
114.56%
|
64.39%
|
69.58%
|
71.49%
|
76.11%
|
69.89%
|
55.12%
|
FCF Conversion (Net income)
|
18.1%
|
134.1%
|
234.98%
|
870.23%
|
308.22%
|
232.33%
|
175.19%
|
111.57%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/27/20
|
2/18/21
|
2/16/22
|
2/15/23
|
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 |
301.1
|
395.6
|
315.3
|
377
|
394.8
|
490.7
|
382.8
|
464.3
|
493.3
|
605.8
|
480.5
|
567.1
|
603.2
|
739.6
|
580.3
|
EBITDA
1 |
122.7
|
191.5
|
121
|
138.9
|
162.7
|
245.1
|
108.7
|
179.6
|
199.5
|
283.7
|
133.7
|
219.2
|
247
|
360.7
|
172.7
|
EBIT
1 |
80.45
|
-25.36
|
-17.05
|
1.743
|
28.8
|
100.2
|
-23.31
|
41.67
|
37.68
|
144.4
|
2.436
|
81.31
|
102.6
|
205
|
38.04
|
Operating Margin
|
26.72%
|
-6.41%
|
-5.41%
|
0.46%
|
7.3%
|
20.41%
|
-6.09%
|
8.98%
|
7.64%
|
23.84%
|
0.51%
|
14.34%
|
17.02%
|
27.72%
|
6.55%
|
Earnings before Tax (EBT)
1 |
78.98
|
-26.58
|
-17.33
|
2.082
|
30.5
|
112.1
|
-9.608
|
59.93
|
57
|
160.7
|
15.05
|
94.95
|
116.7
|
217.5
|
55.08
|
Net income
1 |
59.38
|
8.039
|
-14.6
|
-19.07
|
15.87
|
71.19
|
9.326
|
32.94
|
39.35
|
97.32
|
13.79
|
69.65
|
84.26
|
158.1
|
38.81
|
Net margin
|
19.72%
|
2.03%
|
-4.63%
|
-5.06%
|
4.02%
|
14.51%
|
2.44%
|
7.1%
|
7.98%
|
16.07%
|
2.87%
|
12.28%
|
13.97%
|
21.37%
|
6.69%
|
EPS
2 |
0.1200
|
0.0200
|
-0.0300
|
-0.0400
|
0.0300
|
0.1400
|
0.0200
|
0.0700
|
0.0800
|
0.1900
|
0.0255
|
0.1378
|
0.1645
|
0.3225
|
0.0755
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/8/21
|
2/16/22
|
5/10/22
|
8/9/22
|
11/9/22
|
2/15/23
|
5/10/23
|
8/9/23
|
11/9/23
|
2/15/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
131
|
437
|
754
|
1,447
|
1,380
|
1,629
|
2,372
|
3,412
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
19.6
|
325
|
324
|
465
|
552
|
732
|
834
|
872
|
ROE (net income / shareholders' equity)
|
21.5%
|
29.8%
|
35.9%
|
28.7%
|
29.4%
|
22.7%
|
23.2%
|
23.4%
|
ROA (Net income/ Total Assets)
|
7.61%
|
10.8%
|
14.4%
|
13.1%
|
13.6%
|
8.81%
|
10.1%
|
12.4%
|
Assets
1 |
1,423
|
2,241
|
957.3
|
406.9
|
1,320
|
3,575
|
4,700
|
6,310
|
Book Value Per Share
2 |
1.350
|
2.140
|
3.160
|
4.310
|
-
|
5.680
|
7.280
|
9.540
|
Cash Flow per Share
2 |
0.4700
|
0.8000
|
1.100
|
1.290
|
1.440
|
1.620
|
1.960
|
2.320
|
Capex
1 |
35.7
|
74.1
|
54.8
|
84.2
|
46.8
|
62.7
|
66.2
|
77.7
|
Capex / Sales
|
5.4%
|
8.86%
|
4.58%
|
5.33%
|
2.4%
|
2.62%
|
2.32%
|
2.22%
|
Announcement Date
|
2/27/20
|
2/18/21
|
2/16/22
|
2/15/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
86.02
USD Average target price
95.51
USD Spread / Average Target +11.04% Consensus |
1st Jan change
|
Capi.
|
---|
| +19.54% | 42.04B | | +9.17% | 3,051B | | +6.91% | 83.97B | | +3.74% | 76.9B | | -13.64% | 54B | | -24.95% | 46.47B | | +25.57% | 48.01B | | +64.81% | 38.34B | | -14.63% | 24.97B | | -9.31% | 24.9B |
Other Software
|