Market Closed -
Nyse
01:30:02 27/04/2024 am IST
|
5-day change
|
1st Jan Change
|
237.8
USD
|
+0.26%
|
|
-3.34%
|
-20.04%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,666
|
20,064
|
37,914
|
18,849
|
17,157
|
13,772
|
-
|
-
|
Enterprise Value (EV)
1 |
10,754
|
18,741
|
36,468
|
17,168
|
15,120
|
11,243
|
10,615
|
9,924
|
P/E ratio
|
46.8
x
|
64
x
|
82
x
|
46.2
x
|
42.1
x
|
32.1
x
|
26.1
x
|
22.1
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
5.09
x
|
7.54
x
|
10.1
x
|
3.91
x
|
3.66
x
|
2.85
x
|
2.5
x
|
2.15
x
|
EV / Revenue
|
4.69
x
|
7.05
x
|
9.7
x
|
3.56
x
|
3.22
x
|
2.33
x
|
1.93
x
|
1.55
x
|
EV / EBITDA
|
25.3
x
|
35.8
x
|
47.9
x
|
19.3
x
|
18.1
x
|
14
x
|
10.9
x
|
8.66
x
|
EV / FCF
|
57.2
x
|
39.4
x
|
79.1
x
|
44.9
x
|
28.3
x
|
18.4
x
|
14.9
x
|
12.5
x
|
FCF Yield
|
1.75%
|
2.54%
|
1.26%
|
2.23%
|
3.53%
|
5.44%
|
6.72%
|
8.01%
|
Price to Book
|
7.7
x
|
10.1
x
|
15.3
x
|
6.3
x
|
4.95
x
|
3.42
x
|
2.9
x
|
2.47
x
|
Nbr of stocks (in thousands)
|
54,985
|
55,989
|
56,720
|
57,513
|
57,700
|
57,926
|
-
|
-
|
Reference price
2 |
212.2
|
358.4
|
668.4
|
327.7
|
297.3
|
237.8
|
237.8
|
237.8
|
Announcement Date
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,294
|
2,659
|
3,758
|
4,825
|
4,691
|
4,832
|
5,506
|
6,393
|
EBITDA
1 |
424.6
|
523.2
|
761.6
|
888.3
|
834.2
|
804.7
|
973.1
|
1,145
|
EBIT
1 |
389.2
|
472.7
|
678.2
|
818.2
|
765.1
|
733.4
|
877.1
|
1,044
|
Operating Margin
|
16.97%
|
17.77%
|
18.05%
|
16.96%
|
16.31%
|
15.18%
|
15.93%
|
16.33%
|
Earnings before Tax (EBT)
1 |
299.5
|
378.5
|
533.4
|
507.3
|
536.6
|
552.5
|
682
|
774.5
|
Net income
1 |
261.1
|
327.2
|
481.7
|
419.4
|
417.1
|
438.1
|
539.2
|
649.4
|
Net margin
|
11.38%
|
12.3%
|
12.82%
|
8.69%
|
8.89%
|
9.07%
|
9.79%
|
10.16%
|
EPS
2 |
4.530
|
5.600
|
8.150
|
7.090
|
7.060
|
7.413
|
9.096
|
10.76
|
Free Cash Flow
1 |
188.1
|
475.6
|
460.8
|
382.5
|
534.2
|
611.6
|
713.5
|
795.2
|
FCF margin
|
8.2%
|
17.88%
|
12.26%
|
7.93%
|
11.39%
|
12.66%
|
12.96%
|
12.44%
|
FCF Conversion (EBITDA)
|
44.32%
|
90.9%
|
60.51%
|
43.06%
|
64.04%
|
76%
|
73.32%
|
69.43%
|
FCF Conversion (Net income)
|
72.07%
|
145.38%
|
95.68%
|
91.19%
|
128.08%
|
139.59%
|
132.32%
|
122.47%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
988.5
|
1,107
|
1,172
|
1,195
|
1,227
|
1,231
|
1,211
|
1,170
|
1,152
|
1,157
|
1,161
|
1,178
|
1,219
|
1,260
|
1,283
|
EBITDA
1 |
201.2
|
230
|
212.9
|
194.7
|
248.7
|
237.1
|
195.5
|
208.1
|
213
|
217.6
|
182.7
|
190.1
|
211.5
|
221.7
|
222
|
EBIT
1 |
179.6
|
206.4
|
188.7
|
177.5
|
232.4
|
219.6
|
178.3
|
190.8
|
195.6
|
200.4
|
164
|
172
|
192.2
|
203
|
199.8
|
Operating Margin
|
18.17%
|
18.64%
|
16.1%
|
14.85%
|
18.94%
|
17.84%
|
14.72%
|
16.3%
|
16.98%
|
17.32%
|
14.12%
|
14.6%
|
15.77%
|
16.11%
|
15.58%
|
Earnings before Tax (EBT)
1 |
135.4
|
159.9
|
106.3
|
8.658
|
191.1
|
201.2
|
127.3
|
150
|
131.9
|
127.4
|
125.8
|
135.8
|
145.7
|
144.9
|
151.7
|
Net income
1 |
115.7
|
142.3
|
89.72
|
18.6
|
156.1
|
155
|
102.3
|
120
|
97.2
|
97.55
|
106.5
|
103.8
|
112.5
|
115.1
|
119.9
|
Net margin
|
11.7%
|
12.85%
|
7.66%
|
1.56%
|
12.72%
|
12.59%
|
8.45%
|
10.26%
|
8.44%
|
8.43%
|
9.18%
|
8.81%
|
9.23%
|
9.14%
|
9.34%
|
EPS
2 |
1.950
|
2.400
|
1.520
|
0.3200
|
2.630
|
2.610
|
1.730
|
2.030
|
1.650
|
1.660
|
1.782
|
1.750
|
1.889
|
1.940
|
2.000
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
04/11/21
|
17/02/22
|
05/05/22
|
04/08/22
|
03/11/22
|
16/02/23
|
05/05/23
|
03/08/23
|
02/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
911
|
1,322
|
1,447
|
1,681
|
2,036
|
2,529
|
3,157
|
3,848
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
188
|
476
|
461
|
382
|
534
|
612
|
713
|
795
|
ROE (net income / shareholders' equity)
|
21.9%
|
20.7%
|
21.6%
|
23.5%
|
19.3%
|
15.5%
|
15.5%
|
15.3%
|
ROA (Net income/ Total Assets)
|
16.2%
|
14.9%
|
15.4%
|
17.1%
|
15%
|
11.1%
|
11.7%
|
12.1%
|
Assets
1 |
1,610
|
2,192
|
3,122
|
2,449
|
2,787
|
3,951
|
4,625
|
5,350
|
Book Value Per Share
2 |
27.50
|
35.30
|
43.80
|
52.10
|
60.10
|
69.50
|
81.90
|
96.10
|
Cash Flow per Share
2 |
4.990
|
9.310
|
9.690
|
7.820
|
9.520
|
11.20
|
12.50
|
14.60
|
Capex
1 |
99.3
|
68.8
|
112
|
81.6
|
28.4
|
82.9
|
110
|
132
|
Capex / Sales
|
4.33%
|
2.59%
|
2.97%
|
1.69%
|
0.61%
|
1.71%
|
2%
|
2.07%
|
Announcement Date
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Last Close Price
237.8
USD Average target price
309.1
USD Spread / Average Target +30.01% Consensus |
1st Jan change
|
Capi.
|
---|
| -20.04% | 13.77B | | -12.23% | 194B | | +0.74% | 166B | | +2.19% | 153B | | +4.34% | 99.85B | | +7.04% | 77.56B | | +19.09% | 73.55B | | -7.30% | 71B | | -20.54% | 52.81B | | +0.53% | 47.86B |
Other IT Services & Consulting
|