Delayed
Nasdaq
|
5-day change
|
1st Jan Change
|
- USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,227
|
2,178
|
2,408
|
2,073
|
3,830
|
4,035
|
-
|
-
|
Enterprise Value (EV)
1 |
2,961
|
2,899
|
3,551
|
3,176
|
4,732
|
4,752
|
4,582
|
4,444
|
P/E ratio
|
66.6
x
|
-671
x
|
61.7
x
|
27.7
x
|
64
x
|
29.5
x
|
24.6
x
|
18.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
4.96
x
|
5.53
x
|
4.37
x
|
2.8
x
|
4.69
x
|
4.62
x
|
4.32
x
|
3.99
x
|
EV / Revenue
|
6.6
x
|
7.37
x
|
6.45
x
|
4.28
x
|
5.79
x
|
5.45
x
|
4.91
x
|
4.4
x
|
EV / EBITDA
|
12.3
x
|
15.9
x
|
13.1
x
|
9.38
x
|
12.7
x
|
11.8
x
|
10.5
x
|
9.34
x
|
EV / FCF
|
28.4
x
|
128
x
|
21.1
x
|
18.7
x
|
31.7
x
|
29.4
x
|
22.8
x
|
-
|
FCF Yield
|
3.52%
|
0.78%
|
4.74%
|
5.36%
|
3.15%
|
3.4%
|
4.38%
|
-
|
Price to Book
|
6.56
x
|
6.26
x
|
9.26
x
|
9.52
x
|
9.1
x
|
6.99
x
|
5.77
x
|
4.67
x
|
Nbr of stocks (in thousands)
|
159,150
|
162,269
|
156,064
|
149,876
|
166,314
|
166,516
|
-
|
-
|
Reference price
2 |
13.99
|
13.42
|
15.43
|
13.83
|
23.03
|
24.23
|
24.23
|
24.23
|
Announcement Date
|
3/2/20
|
3/1/21
|
4/21/22
|
3/1/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
448.7
|
393.6
|
550.6
|
741.6
|
817.3
|
872.6
|
934
|
1,010
|
EBITDA
1 |
241.4
|
181.8
|
270.9
|
338.5
|
371.5
|
402.1
|
434.8
|
475.9
|
EBIT
1 |
96.46
|
37.82
|
111.9
|
164.7
|
188.8
|
261.9
|
287.2
|
-
|
Operating Margin
|
21.49%
|
9.61%
|
20.32%
|
22.21%
|
23.1%
|
30.01%
|
30.75%
|
-
|
Earnings before Tax (EBT)
1 |
46.92
|
1.986
|
67.9
|
127.1
|
87
|
197.5
|
232.6
|
311.6
|
Net income
1 |
33.34
|
-3.445
|
41.45
|
92.48
|
57.02
|
134.2
|
156.2
|
206.8
|
Net margin
|
7.43%
|
-0.88%
|
7.53%
|
12.47%
|
6.98%
|
15.38%
|
16.73%
|
20.47%
|
EPS
2 |
0.2100
|
-0.0200
|
0.2500
|
0.5000
|
0.3600
|
0.8227
|
0.9854
|
1.305
|
Free Cash Flow
1 |
104.1
|
22.65
|
168.2
|
170.2
|
149.1
|
161.8
|
200.6
|
-
|
FCF margin
|
23.2%
|
5.75%
|
30.54%
|
22.94%
|
18.24%
|
18.54%
|
21.47%
|
-
|
FCF Conversion (EBITDA)
|
43.13%
|
12.46%
|
62.07%
|
50.26%
|
40.14%
|
40.23%
|
46.12%
|
-
|
FCF Conversion (Net income)
|
312.26%
|
-
|
405.73%
|
184%
|
261.54%
|
120.49%
|
128.36%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/2/20
|
3/1/21
|
4/21/22
|
3/1/23
|
2/29/24
|
-
|
-
|
-
|
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 |
162.1
|
170
|
170.4
|
187.5
|
197.7
|
186.1
|
191.9
|
204.5
|
209.9
|
211
|
203
|
218.7
|
227.2
|
224.1
|
218.7
|
EBITDA
1 |
82.05
|
79.98
|
75.3
|
88.76
|
90.89
|
83.59
|
87.87
|
94.97
|
97.38
|
91.28
|
92.97
|
101.7
|
106.2
|
101.3
|
99.93
|
EBIT
1 |
41.87
|
36.74
|
32.01
|
45.16
|
45.5
|
42.04
|
50.1
|
56.21
|
59.17
|
23.33
|
58.21
|
66.49
|
71.34
|
65.89
|
58.26
|
Operating Margin
|
25.83%
|
21.61%
|
18.78%
|
24.09%
|
23.02%
|
22.59%
|
26.11%
|
27.49%
|
28.19%
|
11.06%
|
28.67%
|
30.4%
|
31.39%
|
29.41%
|
26.64%
|
Earnings before Tax (EBT)
1 |
38.8
|
28.01
|
16.86
|
42.28
|
32.97
|
35
|
12.42
|
31.63
|
41.8
|
1.14
|
42.29
|
50.28
|
54.98
|
49.93
|
50.69
|
Net income
1 |
27.31
|
19.07
|
10.04
|
29.64
|
24.58
|
28.22
|
4.577
|
19.11
|
30.31
|
3.022
|
28.69
|
34.15
|
37.63
|
33.76
|
32.98
|
Net margin
|
16.85%
|
11.22%
|
5.89%
|
15.81%
|
12.43%
|
15.17%
|
2.39%
|
9.35%
|
14.44%
|
1.43%
|
14.13%
|
15.62%
|
16.56%
|
15.07%
|
15.08%
|
EPS
2 |
0.1400
|
0.1200
|
0.0600
|
0.1500
|
0.1500
|
0.1200
|
0.0300
|
0.1300
|
0.1800
|
0.0200
|
0.1768
|
0.2081
|
0.2307
|
0.2071
|
0.2160
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/4/21
|
4/21/22
|
5/9/22
|
8/3/22
|
11/2/22
|
3/1/23
|
5/4/23
|
8/9/23
|
11/9/23
|
2/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
735
|
722
|
1,142
|
1,103
|
902
|
717
|
547
|
409
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.045
x
|
3.969
x
|
4.217
x
|
3.258
x
|
2.428
x
|
1.783
x
|
1.259
x
|
0.8599
x
|
Free Cash Flow
1 |
104
|
22.6
|
168
|
170
|
149
|
162
|
201
|
-
|
ROE (net income / shareholders' equity)
|
10.4%
|
-1%
|
14.4%
|
37.7%
|
52.9%
|
33%
|
31.1%
|
34%
|
ROA (Net income/ Total Assets)
|
2.42%
|
-0.25%
|
2.59%
|
5.15%
|
9.73%
|
7.32%
|
8.32%
|
10.7%
|
Assets
1 |
1,376
|
1,387
|
1,602
|
1,797
|
586
|
1,833
|
1,878
|
1,925
|
Book Value Per Share
2 |
2.130
|
2.140
|
1.670
|
1.450
|
2.530
|
3.470
|
4.200
|
5.190
|
Cash Flow per Share
2 |
0.8300
|
0.2900
|
1.180
|
1.370
|
1.290
|
1.350
|
1.730
|
1.940
|
Capex
1 |
29.7
|
24.3
|
25
|
48.2
|
57
|
84.5
|
75.5
|
76.3
|
Capex / Sales
|
6.62%
|
6.16%
|
4.54%
|
6.5%
|
6.97%
|
9.68%
|
8.09%
|
7.55%
|
Announcement Date
|
3/2/20
|
3/1/21
|
4/21/22
|
3/1/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
24.23
USD Average target price
25.83
USD Spread / Average Target +6.62% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.98% | 1.89B | | 0.00% | 1.84B | | -3.22% | 1.71B | | -16.98% | 1.58B | | -23.29% | 1.36B | | -7.67% | 1.16B | | -4.66% | 1.05B | | +119.33% | 694M | | -25.60% | 619M |
Data Processing Services
|