{ "ticker": { "uuid": "e36e5e4d-8979-4d92-b6b5-89f1a09a2cf4", "symbol": "DS81", "name": "DSV A/S I", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Integrated Freight & Logistics", "page_url": "https://sharemaestro.com/factors/ticker/e36e5e4d-8979-4d92-b6b5-89f1a09a2cf4/", "api_url": "https://sharemaestro.com/factors/api/tickers/e36e5e4d-8979-4d92-b6b5-89f1a09a2cf4/" }, "latest_snapshot": { "ticker": { "uuid": "e36e5e4d-8979-4d92-b6b5-89f1a09a2cf4", "symbol": "DS81", "name": "DSV A/S I", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Integrated Freight & Logistics", "page_url": "https://sharemaestro.com/factors/ticker/e36e5e4d-8979-4d92-b6b5-89f1a09a2cf4/", "api_url": "https://sharemaestro.com/factors/api/tickers/e36e5e4d-8979-4d92-b6b5-89f1a09a2cf4/" }, "week_end_date": "2026-08-09", "universe": "EUR_DE", "score": { "os": 0.94, "value": 0.98, "quality": 0.37, "momentum": 0.73, "coverage": 0.909, "confidence": 0.851, "delta": 0 }, "headline_factors": { "price": 180.15, "market_cap": 43014940645.81, "pe_ratio": 5.3138, "earnings_yield": 0.1534, "ebitda_to_ev": 0.1922, "shareholder_yield": -0.0432, "roe": 0.0663, "piotroski_f_score": 6, "momentum_12_1": 0.5068, "volatility_252d": 0.4467 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 5.3138, "ev_ebitda": 5.2016, "earnings_yield": 0.1534, "fcf_yield": 0.1481, "shareholder_yield": -0.0432 }, "quality": { "roe": 0.0663, "roic": 0.0712, "gross_margin": 0.2703, "fcf_margin": 0.0764, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.4801, "eps_growth_1y": -0.2053, "fcf_growth_1y": 1.0487 }, "momentum": { "price_return_12m": 0.2211, "momentum_12_1": 0.5068, "relative_strength": 0.1318 }, "scores": { "value_percentile": 0.98, "quality_percentile": 0.37, "momentum_percentile": 0.73, "growth_composite": 35, "yield_composite": 72, "overall_composite": 6, "os_score": 0.94, "factor_coverage": 0.909, "signal_confidence": 0.851 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 214.9, "os": 0.94, "value": 0.98, "quality": 0.34, "momentum": 0.79, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 6.3333, "earnings_yield": 0.1441, "shareholder_yield": -0.0362, "roe": 0.0663, "momentum_12_1": 0.3198 }, { "week_end_date": "2026-06-14", "price": 215.8, "os": 0.95, "value": 0.98, "quality": 0.33, "momentum": 0.82, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 6.3598, "earnings_yield": 0.1439, "shareholder_yield": -0.0361, "roe": 0.0663, "momentum_12_1": 0.5004 }, { "week_end_date": "2026-06-21", "price": 210.1, "os": 0.92, "value": 0.98, "quality": 0.38, "momentum": 0.63, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 6.1918, "earnings_yield": 0.1453, "shareholder_yield": -0.037, "roe": 0.0663, "momentum_12_1": 0.1394 }, { "week_end_date": "2026-06-28", "price": 208.5, "os": 0.92, "value": 0.98, "quality": 0.39, "momentum": 0.64, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 6.1446, "earnings_yield": 0.1457, "shareholder_yield": -0.0373, "roe": 0.0663, "momentum_12_1": 0.201 }, { "week_end_date": "2026-07-05", "price": 221.8, "os": 0.94, "value": 0.98, "quality": 0.38, "momentum": 0.7, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 6.5366, "earnings_yield": 0.1424, "shareholder_yield": -0.0351, "roe": 0.0663, "momentum_12_1": 0.2447 }, { "week_end_date": "2026-07-12", "price": 222.3, "os": 0.95, "value": 0.98, "quality": 0.37, "momentum": 0.81, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 6.5513, "earnings_yield": 0.1423, "shareholder_yield": -0.035, "roe": 0.0663, "momentum_12_1": 0.376 }, { "week_end_date": "2026-07-19", "price": 227, "os": 0.95, "value": 0.98, "quality": 0.36, "momentum": 0.84, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 6.6899, "earnings_yield": 0.1411, "shareholder_yield": -0.0343, "roe": 0.0663, "momentum_12_1": 0.4311 }, { "week_end_date": "2026-07-26", "price": 194.45, "os": 0.94, "value": 0.98, "quality": 0.35, "momentum": 0.75, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 5.7356, "earnings_yield": 0.1479, "shareholder_yield": -0.04, "roe": 0.0644, "momentum_12_1": 0.3398 }, { "week_end_date": "2026-08-02", "price": 187.9, "os": 0.94, "value": 0.98, "quality": 0.37, "momentum": 0.74, "confidence": 0.861, "coverage": 0.909, "pe_ratio": 5.5424, "earnings_yield": 0.1512, "shareholder_yield": -0.0414, "roe": 0.0663, "momentum_12_1": 0.4955 }, { "week_end_date": "2026-08-09", "price": 180.15, "os": 0.94, "value": 0.98, "quality": 0.37, "momentum": 0.73, "confidence": 0.851, "coverage": 0.909, "pe_ratio": 5.3138, "earnings_yield": 0.1534, "shareholder_yield": -0.0432, "roe": 0.0663, "momentum_12_1": 0.5068 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 247331000000, "cost_of_revenue": 180472000000, "gross_profit": 66859000000, "ebit": 19568000000, "ebitda": 24518000000, "pretax_income": null, "tax_provision": null, "net_income": 8095000000, "net_income_to_common": 8095000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10528000000, "total_current_assets": 78207000000, "total_assets": 290373000000, "short_term_debt": 10055000000, "long_term_debt": 56950000000, "total_debt": 97935000000, "total_liabilities": null, "total_equity": 117414000000, "shares_outstanding": 236744523, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21481000000, "capital_expenditure": -2588000000, "free_cash_flow": 18893000000, "dividends_paid": -1683000000, "share_repurchases": 0, "shares_issued": 2080000000, "net_debt_issued": -7535000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 247331000000, "cost_of_revenue": 180472000000, "gross_profit": 66859000000, "ebit": 19568000000, "ebitda": 24518000000, "pretax_income": null, "tax_provision": null, "net_income": 8095000000, "net_income_to_common": 8095000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10528000000, "total_current_assets": 78207000000, "total_assets": 290373000000, "short_term_debt": 10055000000, "long_term_debt": 56950000000, "total_debt": 97935000000, "total_liabilities": null, "total_equity": 117414000000, "shares_outstanding": 236744523, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21481000000, "capital_expenditure": -2588000000, "free_cash_flow": 18893000000, "dividends_paid": -1683000000, "share_repurchases": 0, "shares_issued": 2080000000, "net_debt_issued": -7535000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 247331000000, "cost_of_revenue": 180472000000, "gross_profit": 66859000000, "ebit": 19568000000, "ebitda": 24518000000, "pretax_income": null, "tax_provision": null, "net_income": 8095000000, "net_income_to_common": 8095000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10528000000, "total_current_assets": 78207000000, "total_assets": 290373000000, "short_term_debt": 10055000000, "long_term_debt": 56950000000, "total_debt": 97935000000, "total_liabilities": null, "total_equity": 117414000000, "shares_outstanding": 236744523, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21481000000, "capital_expenditure": -2588000000, "free_cash_flow": 18893000000, "dividends_paid": -1683000000, "share_repurchases": 0, "shares_issued": 2080000000, "net_debt_issued": -7535000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 247331000000, "cost_of_revenue": 180472000000, "gross_profit": 66859000000, "ebit": 19568000000, "ebitda": 24518000000, "pretax_income": null, "tax_provision": null, "net_income": 8095000000, "net_income_to_common": 8095000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10528000000, "total_current_assets": 78207000000, "total_assets": 290373000000, "short_term_debt": 10055000000, "long_term_debt": 56950000000, "total_debt": 97935000000, "total_liabilities": null, "total_equity": 117414000000, "shares_outstanding": 236744523, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21481000000, "capital_expenditure": -2588000000, "free_cash_flow": 18893000000, "dividends_paid": -1683000000, "share_repurchases": 0, "shares_issued": 2080000000, "net_debt_issued": -7535000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 247331000000, "cost_of_revenue": 180472000000, "gross_profit": 66859000000, "ebit": 19568000000, "ebitda": 24518000000, "pretax_income": null, "tax_provision": null, "net_income": 8095000000, "net_income_to_common": 8095000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10528000000, "total_current_assets": 78207000000, "total_assets": 290373000000, "short_term_debt": 10055000000, "long_term_debt": 56950000000, "total_debt": 97935000000, "total_liabilities": null, "total_equity": 117414000000, "shares_outstanding": 236744523, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21481000000, "capital_expenditure": -2588000000, "free_cash_flow": 18893000000, "dividends_paid": -1683000000, "share_repurchases": 0, "shares_issued": 2080000000, "net_debt_issued": -7535000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 247331000000, "cost_of_revenue": 180472000000, "gross_profit": 66859000000, "ebit": 19568000000, "ebitda": 24518000000, "pretax_income": null, "tax_provision": null, "net_income": 8095000000, "net_income_to_common": 8095000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10528000000, "total_current_assets": 78207000000, "total_assets": 290373000000, "short_term_debt": 10055000000, "long_term_debt": 56950000000, "total_debt": 97935000000, "total_liabilities": null, "total_equity": 117414000000, "shares_outstanding": 236744523, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21481000000, "capital_expenditure": -2588000000, "free_cash_flow": 18893000000, "dividends_paid": -1683000000, "share_repurchases": 0, "shares_issued": 2080000000, "net_debt_issued": -7535000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 247331000000, "cost_of_revenue": 180472000000, "gross_profit": 66859000000, "ebit": 19568000000, "ebitda": 24518000000, "pretax_income": null, "tax_provision": null, "net_income": 8095000000, "net_income_to_common": 8095000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10528000000, "total_current_assets": 78207000000, "total_assets": 290373000000, "short_term_debt": 10055000000, "long_term_debt": 56950000000, "total_debt": 97935000000, "total_liabilities": null, "total_equity": 117414000000, "shares_outstanding": 236744523, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21481000000, "capital_expenditure": -2588000000, "free_cash_flow": 18893000000, "dividends_paid": -1683000000, "share_repurchases": 0, "shares_issued": 2080000000, "net_debt_issued": -7535000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 247331000000, "cost_of_revenue": 180472000000, "gross_profit": 66859000000, "ebit": 19568000000, "ebitda": 24518000000, "pretax_income": null, "tax_provision": null, "net_income": 8095000000, "net_income_to_common": 8095000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10528000000, "total_current_assets": 78207000000, "total_assets": 290373000000, "short_term_debt": 10055000000, "long_term_debt": 56950000000, "total_debt": 97935000000, "total_liabilities": null, "total_equity": 117414000000, "shares_outstanding": 236744523, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21481000000, "capital_expenditure": -2588000000, "free_cash_flow": 18893000000, "dividends_paid": -1683000000, "share_repurchases": 0, "shares_issued": 2080000000, "net_debt_issued": -7535000000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 76688000000, "cost_of_revenue": 56411000000, "gross_profit": 20277000000, "ebit": 6255000000, "ebitda": 7478000000, "pretax_income": null, "tax_provision": null, "net_income": 2277000000, "net_income_to_common": 2277000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10058000000, "total_current_assets": 91152000000, "total_assets": 303511000000, "short_term_debt": 15179000000, "long_term_debt": 48193000000, "total_debt": 95527000000, "total_liabilities": null, "total_equity": 125609000000, "shares_outstanding": 238705398, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -308000000, "capital_expenditure": -750000000, "free_cash_flow": -1058000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 208000000, "net_debt_issued": 199000000 } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 76688000000, "cost_of_revenue": 56411000000, "gross_profit": 20277000000, "ebit": 6255000000, "ebitda": 7478000000, "pretax_income": null, "tax_provision": null, "net_income": 2277000000, "net_income_to_common": 2277000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10058000000, "total_current_assets": 91152000000, "total_assets": 303511000000, "short_term_debt": 15179000000, "long_term_debt": 48193000000, "total_debt": 95527000000, "total_liabilities": null, "total_equity": 125609000000, "shares_outstanding": 238705398, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -308000000, "capital_expenditure": -750000000, "free_cash_flow": -1058000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 208000000, "net_debt_issued": 199000000 } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 76688000000, "cost_of_revenue": 56411000000, "gross_profit": 20277000000, "ebit": 6255000000, "ebitda": 7478000000, "pretax_income": null, "tax_provision": null, "net_income": 2277000000, "net_income_to_common": 2277000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10058000000, "total_current_assets": 91152000000, "total_assets": 303511000000, "short_term_debt": 15179000000, "long_term_debt": 48193000000, "total_debt": 95527000000, "total_liabilities": null, "total_equity": 125609000000, "shares_outstanding": 238705398, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -308000000, "capital_expenditure": -750000000, "free_cash_flow": -1058000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 208000000, "net_debt_issued": 199000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 70416000000, "cost_of_revenue": 51513000000, "gross_profit": 18903000000, "ebit": 4855000000, "ebitda": 6075000000, "pretax_income": null, "tax_provision": null, "net_income": 1624000000, "net_income_to_common": 1624000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10314000000, "total_current_assets": 82567000000, "total_assets": 294978000000, "short_term_debt": 15015000000, "long_term_debt": 48053000000, "total_debt": 94456000000, "total_liabilities": null, "total_equity": 122034000000, "shares_outstanding": 238565473, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 451000000, "capital_expenditure": -936000000, "free_cash_flow": -485000000, "dividends_paid": -1683000000, "share_repurchases": null, "shares_issued": 2522000000, "net_debt_issued": -4167000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 70416000000, "cost_of_revenue": 51513000000, "gross_profit": 18903000000, "ebit": 4855000000, "ebitda": 6075000000, "pretax_income": null, "tax_provision": null, "net_income": 1624000000, "net_income_to_common": 1624000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10314000000, "total_current_assets": 82567000000, "total_assets": 294978000000, "short_term_debt": 15015000000, "long_term_debt": 48053000000, "total_debt": 94456000000, "total_liabilities": null, "total_equity": 122034000000, "shares_outstanding": 238565473, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 451000000, "capital_expenditure": -936000000, "free_cash_flow": -485000000, "dividends_paid": -1683000000, "share_repurchases": null, "shares_issued": 2522000000, "net_debt_issued": -4167000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 70416000000, "cost_of_revenue": 51513000000, "gross_profit": 18903000000, "ebit": 4855000000, "ebitda": 6075000000, "pretax_income": null, "tax_provision": null, "net_income": 1624000000, "net_income_to_common": 1624000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10314000000, "total_current_assets": 82567000000, "total_assets": 294978000000, "short_term_debt": 15015000000, "long_term_debt": 48053000000, "total_debt": 94456000000, "total_liabilities": null, "total_equity": 122034000000, "shares_outstanding": 238565473, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 451000000, "capital_expenditure": -936000000, "free_cash_flow": -485000000, "dividends_paid": -1683000000, "share_repurchases": null, "shares_issued": 2522000000, "net_debt_issued": -4167000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 70416000000, "cost_of_revenue": 51513000000, "gross_profit": 18903000000, "ebit": 4855000000, "ebitda": 6075000000, "pretax_income": null, "tax_provision": null, "net_income": 1624000000, "net_income_to_common": 1624000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10314000000, "total_current_assets": 82567000000, "total_assets": 294978000000, "short_term_debt": 15015000000, "long_term_debt": 48053000000, "total_debt": 94456000000, "total_liabilities": null, "total_equity": 122034000000, "shares_outstanding": 238565473, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 451000000, "capital_expenditure": -936000000, "free_cash_flow": -485000000, "dividends_paid": -1683000000, "share_repurchases": null, "shares_issued": 2522000000, "net_debt_issued": -4167000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 70416000000, "cost_of_revenue": 51513000000, "gross_profit": 18903000000, "ebit": 4855000000, "ebitda": 6075000000, "pretax_income": null, "tax_provision": null, "net_income": 1624000000, "net_income_to_common": 1624000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10314000000, "total_current_assets": 82567000000, "total_assets": 294978000000, "short_term_debt": 15015000000, "long_term_debt": 48053000000, "total_debt": 94456000000, "total_liabilities": null, "total_equity": 122034000000, "shares_outstanding": 238565473, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 451000000, "capital_expenditure": -936000000, "free_cash_flow": -485000000, "dividends_paid": -1683000000, "share_repurchases": null, "shares_issued": 2522000000, "net_debt_issued": -4167000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 70416000000, "cost_of_revenue": 51513000000, "gross_profit": 18903000000, "ebit": 4855000000, "ebitda": 6075000000, "pretax_income": null, "tax_provision": null, "net_income": 1624000000, "net_income_to_common": 1624000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10314000000, "total_current_assets": 82567000000, "total_assets": 294978000000, "short_term_debt": 15015000000, "long_term_debt": 48053000000, "total_debt": 94456000000, "total_liabilities": null, "total_equity": 122034000000, "shares_outstanding": 238565473, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 451000000, "capital_expenditure": -936000000, "free_cash_flow": -485000000, "dividends_paid": -1683000000, "share_repurchases": null, "shares_issued": 2522000000, "net_debt_issued": -4167000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 70416000000, "cost_of_revenue": 51513000000, "gross_profit": 18903000000, "ebit": 4855000000, "ebitda": 6075000000, "pretax_income": null, "tax_provision": null, "net_income": 1624000000, "net_income_to_common": 1624000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10314000000, "total_current_assets": 82567000000, "total_assets": 294978000000, "short_term_debt": 15015000000, "long_term_debt": 48053000000, "total_debt": 94456000000, "total_liabilities": null, "total_equity": 122034000000, "shares_outstanding": 238565473, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 451000000, "capital_expenditure": -936000000, "free_cash_flow": -485000000, "dividends_paid": -1683000000, "share_repurchases": null, "shares_issued": 2522000000, "net_debt_issued": -4167000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 70416000000, "cost_of_revenue": 51513000000, "gross_profit": 18903000000, "ebit": 4855000000, "ebitda": 6075000000, "pretax_income": null, "tax_provision": null, "net_income": 1624000000, "net_income_to_common": 1624000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10314000000, "total_current_assets": 82567000000, "total_assets": 294978000000, "short_term_debt": 15015000000, "long_term_debt": 48053000000, "total_debt": 94456000000, "total_liabilities": null, "total_equity": 122034000000, "shares_outstanding": 238565473, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 451000000, "capital_expenditure": -936000000, "free_cash_flow": -485000000, "dividends_paid": -1683000000, "share_repurchases": null, "shares_issued": 2522000000, "net_debt_issued": -4167000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 71685000000, "cost_of_revenue": 52566000000, "gross_profit": 19119000000, "ebit": 5549000000, "ebitda": 5297000000, "pretax_income": null, "tax_provision": null, "net_income": 917000000, "net_income_to_common": 917000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10528000000, "total_current_assets": 78207000000, "total_assets": 290373000000, "short_term_debt": 10055000000, "long_term_debt": 56950000000, "total_debt": 97935000000, "total_liabilities": null, "total_equity": 117414000000, "shares_outstanding": 236744523, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5745000000, "capital_expenditure": -548000000, "free_cash_flow": 5197000000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 883000000, "net_debt_issued": -13070000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "Combined Factor Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Value and Financial Strength", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "vc2_cheapest", "name": "Lowest Valuation Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Price Strength Relative to Volatility", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Price Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }