Real-time Estimate
Tradegate
01:43:01 26/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
26.12
EUR
|
+2.05%
|
|
+0.97%
|
+51.69%
|
Fiscal Period: December |
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,444
|
3,610
|
-
|
-
|
Enterprise Value (EV)
1 |
2,887
|
4,519
|
4,372
|
4,164
|
P/E ratio
|
14.2
x
|
20.1
x
|
15.4
x
|
12.8
x
|
Yield
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.72
x
|
2.29
x
|
2.09
x
|
1.91
x
|
EV / Revenue
|
2.03
x
|
2.87
x
|
2.53
x
|
2.21
x
|
EV / EBITDA
|
7.4
x
|
9.98
x
|
8.4
x
|
7.16
x
|
EV / FCF
|
12.4
x
|
28
x
|
19.8
x
|
16.6
x
|
FCF Yield
|
8.06%
|
3.57%
|
5.04%
|
6.01%
|
Price to Book
|
-837
x
|
19.7
x
|
8.85
x
|
5.37
x
|
Nbr of stocks (in thousands)
|
1,40,000
|
1,39,648
|
-
|
-
|
Reference price
2 |
17.46
|
25.85
|
25.85
|
25.85
|
Announcement Date
|
27/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,293
|
1,424
|
1,577
|
1,731
|
1,885
|
EBITDA
1 |
-
|
345.6
|
390.3
|
452.8
|
520.7
|
581.7
|
EBIT
1 |
-
|
208
|
277.5
|
327.3
|
390
|
448.3
|
Operating Margin
|
-
|
16.09%
|
19.49%
|
20.76%
|
22.53%
|
23.78%
|
Earnings before Tax (EBT)
1 |
98.14
|
112
|
215.3
|
260.4
|
335.8
|
400.7
|
Net income
1 |
60.92
|
73.77
|
174.2
|
179.3
|
235.3
|
282.7
|
Net margin
|
-
|
5.71%
|
12.24%
|
11.37%
|
13.59%
|
15%
|
EPS
2 |
-
|
0.5300
|
1.230
|
1.284
|
1.678
|
2.013
|
Free Cash Flow
1 |
-
|
91.28
|
232.8
|
161.4
|
220.5
|
250.4
|
FCF margin
|
-
|
7.06%
|
16.35%
|
10.24%
|
12.74%
|
13.28%
|
FCF Conversion (EBITDA)
|
-
|
26.41%
|
59.65%
|
35.65%
|
42.35%
|
43.05%
|
FCF Conversion (Net income)
|
-
|
123.73%
|
133.61%
|
90.01%
|
93.72%
|
88.57%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/03/22
|
31/03/23
|
27/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
---|
Net sales
1 |
353.8
|
354.8
|
350.1
|
365
|
373
|
390.9
|
388.4
|
EBITDA
|
86.2
|
114.6
|
105.5
|
83.97
|
105.8
|
-
|
-
|
EBIT
1 |
65.87
|
84.51
|
74.49
|
52.6
|
74.16
|
95.44
|
85.62
|
Operating Margin
|
18.62%
|
23.82%
|
21.28%
|
14.41%
|
19.88%
|
24.42%
|
22.05%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/05/23
|
03/08/23
|
15/11/23
|
27/03/24
|
08/05/24
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
1,334
|
443
|
909
|
762
|
554
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
3.86
x
|
1.135
x
|
2.008
x
|
1.463
x
|
0.9523
x
|
Free Cash Flow
1 |
-
|
91.3
|
233
|
161
|
220
|
250
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
226%
|
78.5%
|
54.1%
|
ROA (Net income/ Total Assets)
|
-
|
5.28%
|
11.1%
|
11.1%
|
13.6%
|
15.3%
|
Assets
1 |
-
|
1,398
|
1,569
|
1,608
|
1,729
|
1,845
|
Book Value Per Share
2 |
-
|
-1.160
|
-0.0200
|
1.310
|
2.920
|
4.820
|
Cash Flow per Share
2 |
-
|
1.350
|
2.220
|
2.050
|
2.420
|
2.850
|
Capex
1 |
-
|
97.1
|
81.7
|
101
|
110
|
117
|
Capex / Sales
|
-
|
7.51%
|
5.74%
|
6.39%
|
6.36%
|
6.22%
|
Announcement Date
|
30/03/22
|
31/03/23
|
27/03/24
|
-
|
-
|
-
|
Last Close Price
25.85
EUR Average target price
28.04
EUR Spread / Average Target +8.45% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.12% | 27.41B | | -20.57% | 12.92B | | +12.02% | 13.18B | | -29.50% | 5.11B | | -34.27% | 3.43B | | -12.07% | 2.94B | | +9.20% | 2.58B | | -13.27% | 2.02B | | -31.51% | 1.92B |
Cloud Computing Services
|