Market Closed -
Nasdaq
04:00:00 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
64.18
USD
|
+0.23%
|
|
+1.23%
|
+9.65%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,260
|
24,111
|
58,762
|
38,195
|
44,946
|
48,971
|
-
|
-
|
Enterprise Value (EV)
1 |
16,050
|
22,274
|
57,199
|
36,928
|
43,498
|
45,945
|
43,947
|
41,861
|
P/E ratio
|
57.1
x
|
51
x
|
99
x
|
46.1
x
|
40.1
x
|
45.8
x
|
39.2
x
|
31.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
8.47
x
|
9.29
x
|
17.6
x
|
8.65
x
|
8.47
x
|
8.47
x
|
7.44
x
|
6.46
x
|
EV / Revenue
|
7.44
x
|
8.59
x
|
17.1
x
|
8.36
x
|
8.2
x
|
7.94
x
|
6.67
x
|
5.52
x
|
EV / EBITDA
|
27.2
x
|
29
x
|
59.6
x
|
28.1
x
|
26.8
x
|
27.3
x
|
22.4
x
|
18.1
x
|
EV / FCF
|
22.4
x
|
24.5
x
|
47.5
x
|
25.5
x
|
25.1
x
|
27.3
x
|
21.7
x
|
16.3
x
|
FCF Yield
|
4.46%
|
4.08%
|
2.1%
|
3.92%
|
3.98%
|
3.66%
|
4.6%
|
6.12%
|
Price to Book
|
14.1
x
|
29.1
x
|
76.8
x
|
-137
x
|
-98.4
x
|
71.4
x
|
25.5
x
|
15.2
x
|
Nbr of stocks (in thousands)
|
855,169
|
811,660
|
817,499
|
781,236
|
767,910
|
763,031
|
-
|
-
|
Reference price
2 |
21.35
|
29.71
|
71.88
|
48.89
|
58.53
|
64.18
|
64.18
|
64.18
|
Announcement Date
|
2/6/20
|
2/4/21
|
2/3/22
|
2/7/23
|
2/6/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,156
|
2,594
|
3,342
|
4,417
|
5,305
|
5,784
|
6,585
|
7,584
|
EBITDA
1 |
590.8
|
766.8
|
959.9
|
1,312
|
1,620
|
1,683
|
1,964
|
2,311
|
EBIT
1 |
529.2
|
698
|
875.5
|
1,208
|
1,507
|
1,556
|
1,796
|
2,190
|
Operating Margin
|
24.54%
|
26.9%
|
26.2%
|
27.35%
|
28.41%
|
26.91%
|
27.27%
|
28.88%
|
Earnings before Tax (EBT)
1 |
379.2
|
541.7
|
628.4
|
955.5
|
1,334
|
1,347
|
1,649
|
2,328
|
Net income
1 |
326.5
|
488.5
|
606.8
|
857.3
|
1,148
|
1,103
|
1,314
|
1,646
|
Net margin
|
15.14%
|
18.83%
|
18.16%
|
19.41%
|
21.64%
|
19.07%
|
19.95%
|
21.71%
|
EPS
2 |
0.3740
|
0.5820
|
0.7260
|
1.060
|
1.460
|
1.401
|
1.638
|
2.049
|
Free Cash Flow
1 |
715.8
|
907.8
|
1,204
|
1,449
|
1,731
|
1,682
|
2,021
|
2,564
|
FCF margin
|
33.2%
|
34.99%
|
36.02%
|
32.81%
|
32.64%
|
29.08%
|
30.68%
|
33.8%
|
FCF Conversion (EBITDA)
|
121.16%
|
118.39%
|
125.41%
|
110.44%
|
106.85%
|
99.96%
|
102.88%
|
110.93%
|
FCF Conversion (Net income)
|
219.23%
|
185.83%
|
198.38%
|
169.07%
|
150.85%
|
152.51%
|
153.81%
|
155.73%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/6/20
|
2/4/21
|
2/3/22
|
2/7/23
|
2/6/24
|
-
|
-
|
-
|
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 |
867.2
|
963.6
|
954.8
|
1,030
|
1,150
|
1,283
|
1,262
|
1,293
|
1,335
|
1,415
|
1,341
|
1,395
|
1,470
|
1,574
|
1,522
|
EBITDA
1 |
246.5
|
300
|
235.7
|
280.5
|
351.3
|
444.9
|
361.5
|
375.5
|
399.7
|
483.7
|
380.2
|
391.6
|
423.4
|
473.5
|
429.2
|
EBIT
1 |
223.6
|
274.7
|
210.2
|
255.4
|
324.9
|
417.6
|
334
|
348.1
|
371.4
|
453.5
|
348.8
|
359.4
|
391.2
|
446.3
|
389.7
|
Operating Margin
|
25.78%
|
28.51%
|
22.02%
|
24.79%
|
28.26%
|
32.55%
|
26.46%
|
26.93%
|
27.83%
|
32.05%
|
26.02%
|
25.77%
|
26.61%
|
28.36%
|
25.6%
|
Earnings before Tax (EBT)
1 |
156.7
|
207.3
|
138.7
|
183.9
|
264.7
|
368.2
|
291.1
|
299.2
|
327.8
|
415.6
|
300.5
|
303.1
|
333.8
|
404.3
|
337.9
|
Net income
1 |
163.1
|
199
|
138.4
|
173.5
|
231.6
|
313.8
|
247.7
|
266.3
|
322.9
|
310.9
|
244.6
|
250.7
|
280.5
|
322.1
|
278.5
|
Net margin
|
18.81%
|
20.65%
|
14.5%
|
16.84%
|
20.15%
|
24.46%
|
19.62%
|
20.6%
|
24.19%
|
21.97%
|
18.24%
|
17.97%
|
19.08%
|
20.46%
|
18.29%
|
EPS
2 |
0.1940
|
0.2380
|
0.1680
|
0.2100
|
0.2900
|
0.4000
|
0.3100
|
0.3300
|
0.4100
|
0.4000
|
0.3095
|
0.3143
|
0.3488
|
0.4092
|
0.3352
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/4/21
|
2/3/22
|
5/4/22
|
8/3/22
|
11/2/22
|
2/7/23
|
5/4/23
|
8/3/23
|
11/2/23
|
2/6/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
2,210
|
1,837
|
1,563
|
1,267
|
1,448
|
3,027
|
5,024
|
7,111
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
716
|
908
|
1,204
|
1,449
|
1,731
|
1,682
|
2,021
|
2,564
|
ROE (net income / shareholders' equity)
|
37%
|
44.4%
|
81.3%
|
-
|
-
|
467%
|
114%
|
79.9%
|
ROA (Net income/ Total Assets)
|
15.2%
|
12.3%
|
12.2%
|
15.8%
|
19.1%
|
15.2%
|
14.1%
|
13.3%
|
Assets
1 |
2,147
|
3,962
|
4,982
|
5,426
|
6,021
|
7,275
|
9,324
|
12,424
|
Book Value Per Share
2 |
1.510
|
1.020
|
0.9400
|
-0.3600
|
-0.6000
|
0.9000
|
2.520
|
4.230
|
Cash Flow per Share
2 |
0.9200
|
1.290
|
1.790
|
2.150
|
2.460
|
2.650
|
2.900
|
3.230
|
Capex
1 |
92.2
|
126
|
296
|
281
|
204
|
398
|
299
|
319
|
Capex / Sales
|
4.28%
|
4.85%
|
8.85%
|
6.37%
|
3.85%
|
6.88%
|
4.54%
|
4.2%
|
Announcement Date
|
2/6/20
|
2/4/21
|
2/3/22
|
2/7/23
|
2/6/24
|
-
|
-
|
-
|
Last Close Price
64.18
USD Average target price
76.29
USD Spread / Average Target +18.87% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.65% | 48.97B | | -1.17% | 94.04B | | -1.04% | 17.07B | | -9.60% | 13.14B | | +10.75% | 10.26B | | +64.17% | 4.83B | | -24.96% | 3.12B | | -17.66% | 1.67B | | -10.28% | 1.16B | | -21.86% | 791M |
Security Software
|