Market Closed -
Nasdaq
04:00:00 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
177
USD
|
+1.28%
|
|
+4.63%
|
-20.09%
|
Fiscal Period: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,590
|
16,948
|
32,317
|
21,997
|
23,398
|
26,197
|
-
|
-
|
Enterprise Value (EV)
1 |
10,225
|
16,439
|
31,728
|
21,235
|
22,432
|
24,789
|
24,222
|
23,533
|
P/E ratio
|
-366
x
|
-146
x
|
-122
x
|
-56
x
|
-115
x
|
-193
x
|
-240
x
|
-517
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
35
x
|
39.3
x
|
48
x
|
20.2
x
|
14.5
x
|
12.3
x
|
9.84
x
|
7.9
x
|
EV / Revenue
|
33.8
x
|
38.1
x
|
47.1
x
|
19.5
x
|
13.9
x
|
11.7
x
|
9.1
x
|
7.1
x
|
EV / EBITDA
|
288
x
|
345
x
|
295
x
|
140
x
|
75.6
x
|
53.8
x
|
39.7
x
|
29.1
x
|
EV / FCF
|
348
x
|
598
x
|
221
x
|
84.1
x
|
67.2
x
|
50.6
x
|
37.9
x
|
28.2
x
|
FCF Yield
|
0.29%
|
0.17%
|
0.45%
|
1.19%
|
1.49%
|
1.98%
|
2.64%
|
3.55%
|
Price to Book
|
34.8
x
|
34.6
x
|
54.9
x
|
38.1
x
|
-
|
23
x
|
16.4
x
|
12.1
x
|
Nbr of stocks (in thousands)
|
125,662
|
130,518
|
136,987
|
141,863
|
145,891
|
149,858
|
-
|
-
|
Reference price
2 |
84.27
|
129.8
|
235.9
|
155.1
|
160.4
|
174.8
|
174.8
|
174.8
|
Announcement Date
|
9/10/19
|
9/9/20
|
9/9/21
|
9/8/22
|
9/5/23
|
-
|
-
|
-
|
Fiscal Period: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
302.8
|
431.3
|
673.1
|
1,091
|
1,617
|
2,123
|
2,662
|
3,315
|
EBITDA
1 |
35.5
|
47.66
|
107.6
|
152.1
|
296.6
|
461
|
609.6
|
809.6
|
EBIT
1 |
25.1
|
29.92
|
77.96
|
111.6
|
240.8
|
397.5
|
522.5
|
691.8
|
Operating Margin
|
8.29%
|
6.94%
|
11.58%
|
10.23%
|
14.89%
|
18.73%
|
19.62%
|
20.87%
|
Earnings before Tax (EBT)
1 |
-27.91
|
-112.7
|
-257.2
|
-383.6
|
-182.6
|
-96.59
|
-70.14
|
2.819
|
Net income
1 |
-28.66
|
-115.1
|
-262
|
-390.3
|
-202.3
|
-135
|
-106.1
|
-56.2
|
Net margin
|
-9.46%
|
-26.69%
|
-38.93%
|
-35.77%
|
-12.51%
|
-6.36%
|
-3.99%
|
-1.7%
|
EPS
2 |
-0.2300
|
-0.8900
|
-1.930
|
-2.770
|
-1.400
|
-0.9053
|
-0.7289
|
-0.3380
|
Free Cash Flow
1 |
29.34
|
27.51
|
143.7
|
252.6
|
333.6
|
489.7
|
639.2
|
835.4
|
FCF margin
|
9.69%
|
6.38%
|
21.36%
|
23.16%
|
20.63%
|
23.07%
|
24.01%
|
25.2%
|
FCF Conversion (EBITDA)
|
82.67%
|
57.72%
|
133.56%
|
166.13%
|
112.49%
|
106.23%
|
104.86%
|
103.2%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
9/10/19
|
9/9/20
|
9/9/21
|
9/8/22
|
9/5/23
|
-
|
-
|
-
|
Fiscal Period: Juli |
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
|
2025 Q2
|
2025 Q3
|
---|
Net sales
1 |
230.5
|
255.6
|
286.8
|
318.1
|
355.5
|
387.6
|
418.8
|
455
|
496.7
|
525
|
536
|
565
|
616.1
|
650.3
|
674.2
|
EBITDA
1 |
32.97
|
32.33
|
37.64
|
49.12
|
53.98
|
62.2
|
78.41
|
102
|
103.7
|
118.6
|
116
|
123.9
|
143.6
|
154.4
|
156.7
|
EBIT
1 |
23.95
|
22.34
|
27.21
|
38.1
|
42.1
|
48.83
|
63.88
|
86
|
89.71
|
103.2
|
99.83
|
106.5
|
116.7
|
128.9
|
131.9
|
Operating Margin
|
10.39%
|
8.74%
|
9.49%
|
11.98%
|
11.84%
|
12.6%
|
15.25%
|
18.9%
|
18.06%
|
19.65%
|
18.63%
|
18.85%
|
18.95%
|
19.82%
|
19.56%
|
Earnings before Tax (EBT)
1 |
-88.32
|
-98.26
|
-101.9
|
-95.15
|
-63.42
|
-53.76
|
-39.36
|
-26.03
|
-24.49
|
-20.5
|
-27.25
|
-26.31
|
-20.28
|
-15.8
|
-13.36
|
Net income
1 |
-90.8
|
-100.4
|
-101.4
|
-97.65
|
-68.16
|
-57.45
|
-46.05
|
-30.67
|
-33.48
|
-28.47
|
-37.14
|
-36.54
|
-30.68
|
-26.22
|
-25.85
|
Net margin
|
-39.39%
|
-39.29%
|
-35.36%
|
-30.7%
|
-19.17%
|
-14.82%
|
-10.99%
|
-6.74%
|
-6.74%
|
-5.42%
|
-6.93%
|
-6.47%
|
-4.98%
|
-4.03%
|
-3.83%
|
EPS
2 |
-0.6500
|
-0.7100
|
-0.7200
|
-0.6900
|
-0.4800
|
-0.4000
|
-0.3200
|
-0.2100
|
-0.2300
|
-0.1900
|
-0.2541
|
-0.2460
|
-0.1877
|
-0.1624
|
-0.1700
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/30/21
|
2/24/22
|
5/26/22
|
9/8/22
|
12/1/22
|
3/2/23
|
6/1/23
|
9/5/23
|
11/27/23
|
2/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
365
|
509
|
589
|
763
|
966
|
1,408
|
1,975
|
2,664
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
29.3
|
27.5
|
144
|
253
|
334
|
490
|
639
|
835
|
ROE (net income / shareholders' equity)
|
11.1%
|
8.2%
|
14.9%
|
18.4%
|
42.7%
|
46.2%
|
38.3%
|
33.9%
|
ROA (Net income/ Total Assets)
|
-5.45%
|
-9.45%
|
-12.8%
|
-15.3%
|
8.6%
|
5%
|
5.79%
|
6.75%
|
Assets
1 |
526
|
1,219
|
2,046
|
2,545
|
-2,352
|
-2,703
|
-1,834
|
-833.2
|
Book Value Per Share
2 |
2.420
|
3.750
|
4.300
|
4.070
|
-
|
7.590
|
10.70
|
14.50
|
Cash Flow per Share
2 |
0.4700
|
0.6100
|
1.490
|
2.280
|
3.190
|
3.940
|
5.040
|
6.570
|
Capex
1 |
25.5
|
43.1
|
48.2
|
69.3
|
97.2
|
153
|
190
|
231
|
Capex / Sales
|
8.43%
|
9.99%
|
7.16%
|
6.35%
|
6.01%
|
7.23%
|
7.12%
|
6.98%
|
Announcement Date
|
9/10/19
|
9/9/20
|
9/9/21
|
9/8/22
|
9/5/23
|
-
|
-
|
-
|
Last Close Price
174.8
USD Average target price
258.5
USD Spread / Average Target +47.88% Consensus |
1st Jan change
|
Capi.
|
---|
| -20.09% | 26.2B | | +1.38% | 9.06B | | -25.68% | 714M | | -1.92% | 486M | | -9.71% | 443M | | -9.63% | 270M | | -28.88% | 206M | | -42.63% | 184M | | -6.34% | 159M | | -38.99% | 151M |
System Software
|