End-of-day quote
LUXEMBOURG S.E.
03:30:00 24/06/2024 am IST
|
5-day change
|
1st Jan Change
|
79.5
USD
|
+0.63%
|
|
+5.30%
|
-0.62%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,71,949
|
1,86,061
|
2,79,278
|
1,99,431
|
3,63,581
|
3,75,837
|
-
|
-
|
Enterprise Value (EV)
1 |
93,011
|
1,14,674
|
2,20,217
|
1,78,961
|
3,00,755
|
3,28,112
|
3,28,886
|
3,11,156
|
P/E ratio
|
14.2
x
|
7.09
x
|
6.35
x
|
13.6
x
|
22.9
x
|
15.2
x
|
13.9
x
|
12.5
x
|
Yield
|
6.05%
|
10.4%
|
11.2%
|
5.59%
|
3.47%
|
5.53%
|
5.14%
|
5.94%
|
Capitalization / Revenue
|
0.49
x
|
0.45
x
|
0.52
x
|
0.37
x
|
0.75
x
|
0.67
x
|
0.58
x
|
0.49
x
|
EV / Revenue
|
0.26
x
|
0.28
x
|
0.41
x
|
0.33
x
|
0.62
x
|
0.58
x
|
0.51
x
|
0.41
x
|
EV / EBITDA
|
6.55
x
|
4.04
x
|
4.16
x
|
11.5
x
|
21.6
x
|
12.1
x
|
10.7
x
|
8.86
x
|
EV / FCF
|
3.35
x
|
-24.6
x
|
7.22
x
|
-10.4
x
|
5.97
x
|
-41.6
x
|
73.4
x
|
-
|
FCF Yield
|
29.9%
|
-4.06%
|
13.9%
|
-9.64%
|
16.8%
|
-2.4%
|
1.36%
|
-
|
Price to Book
|
0.97
x
|
0.92
x
|
1.2
x
|
0.94
x
|
1.52
x
|
1.52
x
|
1.48
x
|
1.5
x
|
Nbr of stocks (in thousands)
|
7,42,760
|
7,42,760
|
7,42,760
|
7,42,760
|
7,42,760
|
7,42,760
|
-
|
-
|
Reference price
2 |
231.5
|
250.5
|
376.0
|
268.5
|
489.5
|
506.0
|
506.0
|
506.0
|
Announcement Date
|
17/03/20
|
17/03/21
|
16/03/22
|
12/03/23
|
15/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,51,330
|
4,12,780
|
5,35,239
|
5,37,192
|
4,82,314
|
5,62,391
|
6,42,650
|
7,64,565
|
EBITDA
1 |
14,190
|
28,361
|
52,914
|
15,603
|
13,935
|
27,011
|
30,725
|
35,137
|
EBIT
1 |
11,617
|
24,957
|
49,326
|
12,982
|
11,164
|
24,891
|
28,544
|
35,015
|
Operating Margin
|
3.31%
|
6.05%
|
9.22%
|
2.42%
|
2.31%
|
4.43%
|
4.44%
|
4.58%
|
Earnings before Tax (EBT)
1 |
19,304
|
33,120
|
59,089
|
21,616
|
22,094
|
33,496
|
36,314
|
36,989
|
Net income
1 |
12,139
|
26,558
|
44,550
|
14,691
|
15,928
|
24,918
|
26,626
|
27,855
|
Net margin
|
3.46%
|
6.43%
|
8.32%
|
2.73%
|
3.3%
|
4.43%
|
4.14%
|
3.64%
|
EPS
2 |
16.25
|
35.35
|
59.21
|
19.78
|
21.36
|
33.23
|
36.45
|
40.57
|
Free Cash Flow
1 |
27,799
|
-4,659
|
30,513
|
-17,245
|
50,399
|
-7,878
|
4,482
|
-
|
FCF margin
|
7.91%
|
-1.13%
|
5.7%
|
-3.21%
|
10.45%
|
-1.4%
|
0.7%
|
-
|
FCF Conversion (EBITDA)
|
195.91%
|
-
|
57.67%
|
-
|
361.66%
|
-
|
14.59%
|
-
|
FCF Conversion (Net income)
|
229.02%
|
-
|
68.49%
|
-
|
316.41%
|
-
|
16.83%
|
-
|
Dividend per Share
2 |
14.00
|
26.00
|
42.00
|
15.00
|
17.00
|
27.99
|
26.01
|
30.08
|
Announcement Date
|
17/03/20
|
17/03/21
|
16/03/22
|
12/03/23
|
15/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
1,51,904
|
1,38,423
|
1,26,922
|
1,44,771
|
1,27,076
|
1,11,398
|
1,15,704
|
1,35,052
|
1,20,161
|
1,21,697
|
1,31,836
|
1,54,003
|
1,54,854
|
1,46,429
|
1,50,711
|
EBITDA
1 |
13,327
|
11,325
|
3,394
|
-
|
-3,598
|
-2,465
|
2,402
|
9,752
|
4,246
|
5,563
|
5,682
|
7,336
|
7,129
|
5,632
|
5,682
|
EBIT
1 |
12,907
|
10,676
|
2,750
|
3,822
|
-4,266
|
-3,121
|
1,714
|
9,046
|
3,525
|
4,848
|
5,442
|
7,862
|
6,558
|
5,247
|
6,234
|
Operating Margin
|
8.5%
|
7.71%
|
2.17%
|
2.64%
|
-3.36%
|
-2.8%
|
1.48%
|
6.7%
|
2.93%
|
3.98%
|
4.13%
|
5.11%
|
4.24%
|
3.58%
|
4.14%
|
Earnings before Tax (EBT)
1 |
14,783
|
13,711
|
3,244
|
8,035
|
-3,374
|
-1,429
|
3,135
|
14,133
|
6,255
|
7,276
|
7,049
|
12,216
|
7,644
|
6,933
|
7,380
|
Net income
1 |
12,058
|
10,430
|
1,896
|
6,189
|
-3,823
|
-1,682
|
2,586
|
11,097
|
3,927
|
5,447
|
4,846
|
8,968
|
5,622
|
5,379
|
5,409
|
Net margin
|
7.94%
|
7.53%
|
1.49%
|
4.27%
|
-3.01%
|
-1.51%
|
2.24%
|
8.22%
|
3.27%
|
4.48%
|
3.68%
|
5.82%
|
3.63%
|
3.67%
|
3.59%
|
EPS
2 |
15.98
|
13.87
|
2.550
|
8.270
|
-5.150
|
-2.260
|
3.480
|
14.89
|
5.280
|
7.300
|
6.523
|
12.08
|
7.568
|
7.476
|
7.579
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24.06
|
-
|
-
|
-
|
Announcement Date
|
16/03/22
|
11/05/22
|
11/08/22
|
11/11/22
|
12/03/23
|
12/05/23
|
11/08/23
|
13/11/23
|
15/03/24
|
14/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
78,938
|
71,388
|
59,061
|
20,470
|
62,826
|
47,725
|
46,950
|
64,680
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
27,799
|
-4,659
|
30,513
|
-17,245
|
50,399
|
-7,878
|
4,483
|
-
|
ROE (net income / shareholders' equity)
|
7.18%
|
14%
|
20.5%
|
6.61%
|
7.04%
|
9.91%
|
10.5%
|
11.8%
|
ROA (Net income/ Total Assets)
|
3.5%
|
7.1%
|
9.89%
|
3.01%
|
3.35%
|
5.03%
|
5.43%
|
-
|
Assets
1 |
3,47,085
|
3,74,263
|
4,50,335
|
4,87,661
|
4,75,627
|
4,95,628
|
4,89,960
|
-
|
Book Value Per Share
2 |
238.0
|
272.0
|
313.0
|
286.0
|
323.0
|
334.0
|
343.0
|
338.0
|
Cash Flow per Share
2 |
47.30
|
-2.790
|
43.30
|
-21.00
|
69.80
|
-1.590
|
11.00
|
-
|
Capex
1 |
7,528
|
2,566
|
2,178
|
1,524
|
1,688
|
1,468
|
1,723
|
1,173
|
Capex / Sales
|
2.14%
|
0.62%
|
0.41%
|
0.28%
|
0.35%
|
0.26%
|
0.27%
|
0.15%
|
Announcement Date
|
17/03/20
|
17/03/21
|
16/03/22
|
12/03/23
|
15/03/24
|
-
|
-
|
-
|
Average target price
550.1
TWD Spread / Average Target +8.71% Consensus |
1st Jan change
|
Capi.
|
---|
| +83.46% | 99.55B | | +24.38% | 27.45B | | +21.52% | 21.78B | | +3.85% | 17.92B | | +8.80% | 14.89B | | +8.69% | 9.9B | | +9.53% | 9.53B | | +32.88% | 9.5B | | +108.32% | 8.26B |
Other Computer Hardware
|