Real-time Estimate
Cboe BZX
01:32:44 2024-05-21 pm EDT
|
5-day change
|
1st Jan Change
|
284.8
USD
|
-0.79%
|
|
+3.09%
|
+8.44%
|
Fiscal Period: Januar |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
161,709
|
206,488
|
229,141
|
166,458
|
272,095
|
278,458
|
-
|
-
|
Enterprise Value (EV)
1 |
156,435
|
197,195
|
229,196
|
163,369
|
267,327
|
264,266
|
253,159
|
243,688
|
P/E ratio
|
1,215
x
|
51.5
x
|
157
x
|
800
x
|
66.9
x
|
47.4
x
|
39.8
x
|
32.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
9.46
x
|
9.72
x
|
8.65
x
|
5.31
x
|
7.81
x
|
7.33
x
|
6.64
x
|
5.93
x
|
EV / Revenue
|
9.15
x
|
9.28
x
|
8.65
x
|
5.21
x
|
7.67
x
|
6.95
x
|
6.03
x
|
5.19
x
|
EV / EBITDA
|
31.2
x
|
29.8
x
|
27.8
x
|
18.3
x
|
21
x
|
19
x
|
16.5
x
|
14.5
x
|
EV / FCF
|
42.4
x
|
48.2
x
|
43.4
x
|
25.9
x
|
28.1
x
|
22.6
x
|
19
x
|
16.4
x
|
FCF Yield
|
2.36%
|
2.07%
|
2.31%
|
3.86%
|
3.55%
|
4.43%
|
5.25%
|
6.09%
|
Price to Book
|
4.57
x
|
5.06
x
|
3.82
x
|
2.86
x
|
4.64
x
|
4.38
x
|
3.94
x
|
3.51
x
|
Nbr of stocks (in thousands)
|
887,000
|
915,445
|
985,000
|
991,000
|
968,000
|
970,000
|
-
|
-
|
Reference price
2 |
182.3
|
225.6
|
232.6
|
168.0
|
281.1
|
287.1
|
287.1
|
287.1
|
Announcement Date
|
2/25/20
|
2/25/21
|
3/1/22
|
3/1/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: Januar |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
17,098
|
21,252
|
26,492
|
31,352
|
34,857
|
38,009
|
41,950
|
46,952
|
EBITDA
1 |
5,009
|
6,612
|
8,249
|
8,903
|
12,722
|
13,914
|
15,332
|
16,841
|
EBIT
1 |
2,874
|
3,766
|
4,951
|
7,068
|
10,632
|
12,343
|
14,144
|
16,545
|
Operating Margin
|
16.81%
|
17.72%
|
18.69%
|
22.54%
|
30.5%
|
32.48%
|
33.72%
|
35.24%
|
Earnings before Tax (EBT)
1 |
706
|
2,561
|
1,532
|
660
|
4,950
|
7,658
|
9,467
|
11,195
|
Net income
1 |
126
|
4,072
|
1,444
|
208
|
4,136
|
6,053
|
7,281
|
8,702
|
Net margin
|
0.74%
|
19.16%
|
5.45%
|
0.66%
|
11.87%
|
15.93%
|
17.36%
|
18.53%
|
EPS
2 |
0.1500
|
4.380
|
1.480
|
0.2100
|
4.200
|
6.052
|
7.221
|
8.806
|
Free Cash Flow
1 |
3,688
|
4,091
|
5,283
|
6,313
|
9,498
|
11,705
|
13,299
|
14,835
|
FCF margin
|
21.57%
|
19.25%
|
19.94%
|
20.14%
|
27.25%
|
30.8%
|
31.7%
|
31.6%
|
FCF Conversion (EBITDA)
|
73.63%
|
61.87%
|
64.04%
|
70.91%
|
74.66%
|
84.12%
|
86.75%
|
88.09%
|
FCF Conversion (Net income)
|
2,926.98%
|
100.47%
|
365.86%
|
3,035.1%
|
229.64%
|
193.37%
|
182.67%
|
170.49%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/25/20
|
2/25/21
|
3/1/22
|
3/1/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: January |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Net sales
1 |
6,863
|
7,326
|
7,411
|
7,720
|
7,837
|
8,384
|
8,247
|
8,603
|
8,720
|
9,287
|
9,147
|
9,340
|
9,464
|
10,015
|
9,978
|
EBITDA
1 |
2,321
|
2,027
|
1,702
|
1,951
|
2,244
|
3,006
|
3,057
|
3,139
|
3,111
|
3,415
|
3,526
|
3,566
|
3,540
|
3,816
|
3,628
|
EBIT
1 |
1,358
|
1,096
|
1,308
|
1,536
|
1,777
|
2,447
|
2,274
|
2,721
|
2,717
|
2,920
|
2,957
|
3,038
|
3,057
|
3,300
|
3,284
|
Operating Margin
|
19.79%
|
14.96%
|
17.65%
|
19.9%
|
22.67%
|
29.19%
|
27.57%
|
31.63%
|
31.16%
|
31.44%
|
32.33%
|
32.53%
|
32.3%
|
32.95%
|
32.91%
|
Earnings before Tax (EBT)
1 |
299
|
-197
|
-29
|
181
|
475
|
33
|
326
|
1,492
|
1,487
|
1,645
|
1,816
|
1,882
|
1,892
|
2,132
|
2,192
|
Net income
1 |
468
|
-28
|
28
|
68
|
210
|
-98
|
199
|
1,267
|
1,224
|
1,446
|
1,427
|
1,473
|
1,508
|
1,682
|
1,614
|
Net margin
|
6.82%
|
-0.38%
|
0.38%
|
0.88%
|
2.68%
|
-1.17%
|
2.41%
|
14.73%
|
14.04%
|
15.57%
|
15.6%
|
15.77%
|
15.93%
|
16.79%
|
16.17%
|
EPS
2 |
0.4700
|
-0.0300
|
0.0300
|
0.0700
|
0.2100
|
-0.1000
|
0.2000
|
1.280
|
1.250
|
1.470
|
1.434
|
1.471
|
1.503
|
1.671
|
1.568
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/30/21
|
3/1/22
|
5/31/22
|
8/24/22
|
11/30/22
|
3/1/23
|
5/31/23
|
8/30/23
|
11/29/23
|
2/28/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
55
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
5,274
|
9,293
|
-
|
3,089
|
4,768
|
14,192
|
25,299
|
34,770
|
Leverage (Debt/EBITDA)
|
-
|
-
|
0.006667
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3,688
|
4,091
|
5,283
|
6,313
|
9,498
|
11,705
|
13,299
|
14,835
|
ROE (net income / shareholders' equity)
|
10.3%
|
10.8%
|
9.35%
|
8.97%
|
13.7%
|
15.4%
|
16.8%
|
17.2%
|
ROA (Net income/ Total Assets)
|
5.93%
|
7.54%
|
5.77%
|
5.38%
|
8.14%
|
7.24%
|
7.45%
|
6.63%
|
Assets
1 |
2,126
|
53,979
|
25,029
|
3,863
|
50,804
|
83,641
|
97,666
|
131,227
|
Book Value Per Share
2 |
39.90
|
44.60
|
60.90
|
58.80
|
60.60
|
65.60
|
72.90
|
81.70
|
Cash Flow per Share
2 |
5.100
|
5.160
|
6.160
|
7.130
|
10.40
|
12.60
|
14.30
|
15.70
|
Capex
1 |
643
|
710
|
717
|
798
|
736
|
752
|
855
|
975
|
Capex / Sales
|
3.76%
|
3.34%
|
2.71%
|
2.55%
|
2.11%
|
1.98%
|
2.04%
|
2.08%
|
Announcement Date
|
2/25/20
|
2/25/21
|
3/1/22
|
3/1/23
|
2/28/24
|
-
|
-
|
-
|
Last Close Price
287.1
USD Average target price
336.4
USD Spread / Average Target +17.20% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.85% | 278B | | -10.03% | 25.7B | | +53.93% | 17.63B | | -12.03% | 14.36B | | -26.39% | 5.41B | | -23.20% | 4.24B | | +48.34% | 3.92B | | +4.48% | 3.44B | | +18.10% | 2.82B | | -6.48% | 2.27B |
Cloud Computing Services
|