End-of-day quote
Nasdaq
|
5-day change
|
1st Jan Change
|
- USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
4,093
|
4,425
|
2,641
|
2,991
|
858.4
|
1,771
|
1,771
|
-
|
Enterprise Value (EV)
1 |
9,562
|
13,437
|
10,938
|
11,114
|
858.4
|
1,384
|
1,771
|
1,771
|
P/E ratio
|
7.09
x
|
7.03
x
|
-7.55
x
|
4.38
x
|
-
|
-
|
-
|
-
|
Yield
|
12.4%
|
11.1%
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.45
x
|
0.5
x
|
0.33
x
|
0.38
x
|
0.23
x
|
0.37
x
|
0.46
x
|
0.44
x
|
EV / Revenue
|
0.45
x
|
0.5
x
|
0.33
x
|
0.38
x
|
0.23
x
|
0.37
x
|
0.46
x
|
0.44
x
|
EV / EBITDA
|
1.25
x
|
1.05
x
|
0.76
x
|
0.9
x
|
-
|
0.86
x
|
1
x
|
0.96
x
|
EV / FCF
|
7,218,631
x
|
3,495,499
x
|
3,971,715
x
|
3,678,082
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
1.12
x
|
3.61
x
|
16.2
x
|
5.1
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
69,965
|
69,965
|
69,965
|
69,965
|
70,071
|
70,229
|
70,229
|
-
|
Reference price
2 |
58.50
|
63.25
|
37.75
|
42.75
|
12.25
|
25.22
|
25.22
|
25.22
|
Announcement Date
|
2/25/19
|
2/14/20
|
2/18/21
|
2/28/22
|
3/16/23
|
3/21/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
9,086
|
8,863
|
7,980
|
7,788
|
3,755
|
3,698
|
3,815
|
3,985
|
EBITDA
1 |
3,273
|
4,215
|
3,453
|
3,332
|
-
|
1,609
|
1,767
|
1,854
|
EBIT
|
554
|
2,019
|
635
|
1,479
|
-
|
-
|
-
|
-
|
Operating Margin
|
6.1%
|
22.78%
|
7.96%
|
18.99%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-248
|
1,181
|
26
|
909
|
-
|
-
|
-
|
-
|
Net income
|
582
|
621
|
-349
|
674
|
-317
|
-
|
-
|
-
|
Net margin
|
6.41%
|
7.01%
|
-4.37%
|
8.65%
|
-8.44%
|
-
|
-
|
-
|
EPS
|
8.250
|
9.000
|
-5.000
|
9.750
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
567
|
1,266
|
665
|
813.2
|
-
|
-
|
-
|
-
|
FCF margin
|
6.24%
|
14.28%
|
8.33%
|
10.44%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
17.32%
|
30.04%
|
19.26%
|
24.41%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
97.42%
|
203.86%
|
-
|
120.65%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
7.250
|
7.000
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/25/19
|
2/14/20
|
2/18/21
|
2/28/22
|
3/16/23
|
3/21/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
5,469
|
9,012
|
8,297
|
8,123
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.671
x
|
2.138
x
|
2.403
x
|
2.438
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
567
|
1,266
|
665
|
813
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
14.5%
|
25.4%
|
67.5%
|
53.5%
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
3.47%
|
4.12%
|
3.06%
|
4.42%
|
-
|
-
|
-
|
-
|
Assets
|
16,793
|
15,081
|
-11,389
|
15,236
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
52.50
|
17.50
|
2.330
|
8.380
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
36.00
|
42.20
|
34.90
|
37.70
|
-
|
-
|
-
|
-
|
Capex
1 |
1,948
|
1,683
|
1,778
|
1,826
|
-
|
651
|
689
|
749
|
Capex / Sales
|
21.44%
|
18.99%
|
22.28%
|
23.44%
|
-
|
17.6%
|
18.06%
|
18.8%
|
Announcement Date
|
2/25/19
|
2/14/20
|
2/18/21
|
2/28/22
|
3/16/23
|
3/21/24
|
-
|
-
|
Last Close Price
25.22
USD Average target price
40
USD Spread / Average Target +58.60% Consensus |
1st Jan change
|
Capi.
|
---|
| +23.66% | 91.61B | | -7.91% | 24.98B | | -15.11% | 20.84B | | +4.79% | 10.55B | | -21.88% | 9.88B | | +0.49% | 10.15B | | +4.01% | 9.25B | | -18.81% | 9.18B | | +18.67% | 6.58B |
Wireless Telecom
|