XPARCAP
Market cap27bUSD
Dec 20, Last price
155.25EUR
1D
-0.83%
1Q
-17.44%
Jan 2017
93.70%
Name
Capgemini SE
Chart & Performance
Profile
Capgemini SE provides consulting, digital transformation, technology, and engineering services primarily in the Americas, Europe, the Middle East, Africa, and the Asia-Pacific. The company offers strategy and transformation services, including strategy, technology, data science, and creative design to support various clients within the digital economy. It also provides applications and technology services that helps the clients to develop, modernize, extend, and secure their IT and digital environment using the latest technologies, as well as offers local technology services in cloud, cybersecurity, quality assurance, testing, and new technology fields. In addition, the company offers business process outsourcing and transactional services, as well as installation and maintenance services for its clients' IT infrastructures in data centers or in the cloud. It serves various industries, including consumer goods and retail; energy and utilities; banking, capital markets, and insurance; manufacturing and life sciences; public sector; telecommunications, media, and technology; and services. Capgemini SE has a strategic partnership with CONA Services LLC to develop digital solutions for the consumer products industry and retail customers. The company was founded in 1967 and is headquartered in Paris, France.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 22,522,000 2.40% | 21,995,000 21.12% | 18,160,000 14.59% | |||||||
Cost of revenue | 19,531,000 | 19,128,000 | 15,820,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,991,000 | 2,867,000 | 2,340,000 | |||||||
NOPBT Margin | 13.28% | 13.03% | 12.89% | |||||||
Operating Taxes | 626,000 | 710,000 | 526,000 | |||||||
Tax Rate | 20.93% | 24.76% | 22.48% | |||||||
NOPAT | 2,365,000 | 2,157,000 | 1,814,000 | |||||||
Net income | 1,663,000 7.50% | 1,547,000 33.71% | 1,157,000 20.90% | |||||||
Dividends | (559,000) | (409,000) | (329,000) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (411,000) | (319,000) | 390,000 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 926,000 | 1,359,000 | 361,000 | |||||||
Long-term debt | 6,518,000 | 6,978,000 | 8,182,000 | |||||||
Deferred revenue | 996,000 | |||||||||
Other long-term liabilities | 1,309,000 | 1,175,000 | 466,000 | |||||||
Net debt | 3,579,000 | 4,367,000 | 5,254,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,525,000 | 2,517,000 | 2,581,000 | |||||||
CAPEX | (259,000) | (290,000) | (266,000) | |||||||
Cash from investing activities | (383,000) | (659,000) | (678,000) | |||||||
Cash from financing activities | (2,305,000) | (1,124,000) | (1,746,000) | |||||||
FCF | 2,391,000 | 2,263,000 | 1,803,000 | |||||||
Balance | ||||||||||
Cash | 3,697,000 | 4,188,000 | 3,514,000 | |||||||
Long term investments | 168,000 | (218,000) | (225,000) | |||||||
Excess cash | 2,738,900 | 2,870,250 | 2,381,000 | |||||||
Stockholders' equity | 7,228,000 | 6,037,000 | 4,870,000 | |||||||
Invested Capital | 15,494,100 | 14,761,750 | 14,479,000 | |||||||
ROIC | 15.63% | 14.75% | 12.64% | |||||||
ROCE | 16.40% | 15.98% | 13.64% | |||||||
EV | ||||||||||
Common stock shares outstanding | 177,396 | 176,020 | 173,899 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 3,691,000 | 3,586,000 | 3,012,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 186,000 | 157,000 | 178,000 | |||||||
Interest/NOPBT | 6.22% | 5.48% | 7.61% |