Capgemini SE (CAP.PA) Bundle
Investors scrutinizing Capgemini SE will want to weigh a mixed 2024: group revenues of €22,096 million (-1.9% year-on-year; -2.0% at constant currency) against robust bookings of €23.8 billion and a steady book-to-bill of 1.08, while generative AI already represented roughly 4% of Group bookings for the year; profitability held up with a 13.3% operating margin (€2,934m) and net profit (group share) rising to €1,671m, even as normalized EPS ticked down to €12.23 and net debt edged to €2.1 billion-numbers further affected by €972m in share buybacks, €580m in dividends (€3.40/share) and an active ESOP-and the strategic WNS acquisition (priced at €3.3 billion, a 17% premium at a Capgemini share price of €76.50 at announcement) promises synergies and EPS accretion but sits alongside clear revenue weakness in Manufacturing and France, macro and currency risks, and intensified competition that could influence the company's ability to convert strong organic free cash flow (€1,961m) and margin resilience into sustained growth.
Capgemini SE (CAP.PA) - Revenue Analysis
Capgemini reported full-year 2024 revenues of €22,096 million, a year-on-year decline of 1.9%. The company experienced a constant currency revenue decline of 2.0% for the year. Revenue pressure was concentrated in specific verticals and geographies, notably Manufacturing and France, which were the primary contributors to the overall drop.| Metric | 2024 | Change / Notes |
|---|---|---|
| Total Revenue | €22,096 million | Down 1.9% YoY |
| Constant Currency Revenue Change | -2.0% | Full-year impact |
| Q4 Revenue (constant currency) | Decline 1.1% | Q4 performance |
| Q4 Organic Revenue Change | -1.5% | Organic basis |
| Bookings (FY) | €23.8 billion | Book-to-bill ratio 1.08 |
| Generative AI contribution to bookings (FY) | ~4% | ~5% in Q4 |
| Primary negative drivers | Manufacturing, France | Significant sector/geography weakness |
- Stable bookings: €23.8 billion supports revenue pipeline with book-to-bill at 1.08, indicating order intake slightly above billings.
- Generative AI traction: ~4% of annual bookings and ~5% in Q4 signal growing but still modest contribution to revenue mix.
- Quarterly trend: Q4 decline of 1.1% at constant currency and 1.5% organically suggests near-term softness persisting into year-end.
- Concentration risk: Weakness concentrated in Manufacturing and France underscores exposure to cyclical and regional demand shifts.
Capgemini SE (CAP.PA) - Profitability Metrics
Capgemini delivered steady profitability in the period under review, with operating and net results showing marginal improvements while normalized EPS edged slightly lower. Key headline figures illustrate operational efficiency and margin resilience across the group.
- Operating margin: 13.3% of revenues - €2,934 million.
- Operating profit: €2,356 million - up 0.4% and representing 10.7% of revenues.
- Net profit (Group share): €1,671 million - up 0.5%.
- Basic earnings per share (EPS): €9.82 - up 1.2%.
- Normalized earnings per share: €12.23 - down 1.7%.
- Gross margin: 27.4% - up 50 basis points year-on-year.
| Metric | Amount (€ million / € per share) | % of Revenues (where applicable) | YoY Change |
|---|---|---|---|
| Operating margin | €2,934 million | 13.3% | Stable |
| Operating profit | €2,356 million | 10.7% | +0.4% |
| Net profit (Group share) | €1,671 million | - | +0.5% |
| Basic EPS | €9.82 | - | +1.2% |
| Normalized EPS | €12.23 | - | -1.7% |
| Gross margin | - | 27.4% | +50 bps |
For context on Capgemini's broader strategic positioning and how these profitability metrics tie into its business model and historical performance, see Capgemini SE: History, Ownership, Mission, How It Works & Makes Money.
Capgemini SE (CAP.PA) - Debt vs. Equity Structure
Capgemini entered 2025 with a capital structure reflecting active liability management, shareholder returns and workforce-linked equity issuance. Net debt was €2.1 billion as of 31 December 2024, up slightly from €2.0 billion at year-end 2023, driven by a mix of bond redemptions, share buybacks and an employee share plan.| Metric | Amount (€m) | Notes |
|---|---|---|
| Net debt (31 Dec 2024) | 2,100 | Up from €2,000m in 2023 |
| Total borrowings | 5,100 | Includes bonds and bank debt |
| Cash and cash equivalents | 3,100 | Available liquidity |
| Bond redeemed (Apr 2018 issue) | 600 | Redeemed in October 2024 |
| Share buybacks (total) | 972 | €498m multiyear program + €474m ESOP offset |
| Dividends paid | 580 | €3.40 per share |
| ESOP gross capital increase | 415 | Maintains ~8% employee ownership |
- Leverage snapshot: Net debt of €2.1bn vs. total borrowings €5.1bn and cash €3.1bn - netting significant liquidity against gross debt.
- Liability management: Redemption of the €600m April 2018 bond in Oct‑2024 reduced outstanding maturities but was funded within existing liquidity and refinancing capacity.
- Shareholder returns: €972m allocated to buybacks and €580m to dividends in 2024 reflect an aggressive cash-return policy alongside balance-sheet management.
- Equity dilution/retention: ESOP drove a €415m gross capital increase; employee shareholding remains ~8%, with €474m of buybacks used to offset dilution from the 11th ESOP.
- Capital allocation implications for investors:
- Cash + liquidity cover a substantial portion of gross borrowings (cash €3.1bn vs borrowings €5.1bn).
- Net debt movements are modest year-over-year, signaling stable leverage despite significant cash returns.
- Maintaining ~8% employee ownership can align incentives but requires ongoing dilutive mitigation via buybacks.
Capgemini SE (CAP.PA) - Liquidity and Solvency
Capgemini's liquidity and solvency profile in the latest reporting period demonstrates resilient cash generation and steady profitability despite revenue pressures. Organic free cash flow remained robust at €1,961 million, supporting balance-sheet flexibility and shareholder returns while enabling continued investment in transformation and M&A financing capacity.- Organic free cash flow: €1,961 million (in line with 2024 target and prior year)
- Gross margin: 27.4% (up 50 basis points year-on-year)
- Operating margin: 13.3% of revenues, representing €2,934 million
- Net profit (Group share): €1,671 million, up 0.5%
- Basic EPS: €9.82, up 1.2%
- Normalized EPS: €12.23, down 1.7%
| Metric | Value | YoY Change |
|---|---|---|
| Organic Free Cash Flow | €1,961 million | Stable vs prior year |
| Gross Margin | 27.4% | +50 bps |
| Operating Margin | 13.3% (€2,934 million) | Stable |
| Net Profit (Group share) | €1,671 million | +0.5% |
| Basic EPS | €9.82 | +1.2% |
| Normalized EPS | €12.23 | -1.7% |
Capgemini SE (CAP.PA) - Valuation Analysis
Capgemini's announcement of the proposed €3.3 billion acquisition of WNS and a stock price of €76.50 per share at the time of announcement materially changes the valuation landscape. The deal, struck at a 17% premium to WNS's closing price on July 3, 2025, is positioned to create a larger, higher-margin professional services and BPO hybrid with projected scale benefits.
- Transaction value: €3.3 billion (17% premium to WNS closing price on 3 Jul 2025)
- Capgemini share price at announcement: €76.50
Key consolidated financial and synergy metrics underpinning the valuation case:
- Pro forma 2024 revenues: €23.3 billion
- Pro forma 2024 operating margin: 13.6%
- Projected revenue synergies by 2027: €100-€140 million
- Projected pre-tax cost synergies by 2027: €50-€70 million
- Expected normalized EPS accretion: +4% in 2026, +7% in 2027 (after synergies)
- Timing: Subject to shareholder and regulatory approvals; expected close by end-2025
| Metric | Value |
|---|---|
| Capgemini share price at announcement | €76.50 |
| Acquisition price for WNS | €3.3 billion |
| Premium paid vs WNS close (3 Jul 2025) | 17% |
| Combined 2024 Revenues | €23.3 billion |
| Combined 2024 Operating Margin | 13.6% |
| Revenue synergies (2027) | €100-€140 million |
| Cost synergies pre-tax (2027) | €50-€70 million |
| Normalized EPS impact | +4% (2026), +7% (2027) after synergies |
| Expected close | By end-2025 (subject to approvals) |
Valuation drivers and considerations for investors include integration execution risk, timing of synergy realization, shareholder dilution or funding mix, and the sustainability of the 13.6% pro forma operating margin. For additional context on Capgemini's strategic orientation and corporate priorities that frame this acquisition, see: Mission Statement, Vision, & Core Values (2026) of Capgemini SE.
Capgemini SE (CAP.PA) - Risk Factors
Capgemini SE (CAP.PA) faces a range of operational, market and geopolitical risks that can materially affect revenue, margins and cash flow. Recent group figures (FY2023) provide context: consolidated revenue ~€22.5bn, operating margin ~7.2%, and net income ≈€1.1bn. These headline numbers mask sector- and region-specific pressures that investors should monitor closely.- Sector concentration: Manufacturing and France exposure - Manufacturing-facing clients and the French public and private market account for significant portions of revenue; reported weakness in Manufacturing demand and a softer French market have driven mid-single-digit declines in those pockets.
- Macro / client spending risk - A fragile global economy can delay digital transformation projects; slower capex and IT budgets among industrial clients tend to push out multi-year engagements.
- Currency exposure - With roughly one-third to one-half of revenue generated outside the eurozone, EUR/USD and GBP/EUR moves can swing reported revenue and operating margins quarter-to-quarter.
- Intensifying competition - Global rivals (Accenture, TCS, IBM, DXC, and boutique cloud-native specialists) and new entrants compress pricing and increase bid-to-win investment.
- Regulatory and compliance shifts - Changes in labor, data protection, outsourcing rules, and public procurement in EU, UK and US markets can require contractual re-negotiations and operational changes.
- Cybersecurity threats - Breaches impacting client data or delivery continuity can lead to remediation costs, contractual penalties and reputational damage, requiring sustained security investments.
| Risk Category | Key Exposure | Quantified Impact (where observed) |
|---|---|---|
| Manufacturing sector | Large accounts in automotive, industrials, aerospace | Sequential revenue decline in affected accounts: low-to-mid single digits; project slowdowns driving utilization falls of ~1-2 percentage points |
| France market | Public sector, banks, insurers | Organic growth in France down vs. group; reported lower growth contribution in FY2023 relative to prior years (several percentage points gap) |
| Currency volatility | USD, GBP, INR flows vs. EUR reporting | Quarterly FX effects have swung reported revenue by up to 1-2% and operating margin by ~10-30 bps |
| Competitive pressure | Global system integrators and cloud-native firms | Margin compression in competitive bids; increased SG&A and bidding costs equal to several tens of basis points |
| Regulatory change | EU data rules, labor law shifts, public procurement | Potential one-off compliance costs and restructuring; hard to quantify but can affect specific contracts |
| Cybersecurity | Client data, delivery platforms | Increased annual security CAPEX/OPEX (firm-wide spend reported in hundreds of millions over multi-year horizons) |
- Balance sheet and liquidity considerations - Capgemini reported net cash/(debt) dynamics vary with acquisitions; leverage metrics (net debt/EBITDA) can fluctuate after M&A and large deal-related outflows, affecting covenant headroom and investment flexibility.
- Contract mix and margin risk - Shift toward lower-margin managed services and fixed-price transformations can depress overall operating margin if not offset by automation and offshoring efficiency gains.
- Geopolitical and supply-chain disruptions - Regions with political instability or supply constraints may force delivery adjustments and cost increases for onsite-heavy engagements.
Capgemini SE (CAP.PA) Growth Opportunities
Capgemini SE (CAP.PA) is positioning its service mix and capital allocation toward higher-value, technology-led offerings that target sustained revenue and margin expansion. Key strategic drivers and measurable indicators point to multiple avenues for growth across services, geographies and ESG-aligned demand.
- High-value services & partnerships: Capgemini has shifted emphasis to cloud, generative AI, automation and industry-specific transformation, leveraging partnerships with hyperscalers and ISVs to capture larger deal sizes and strategic multi-year engagements.
- WNS acquisition: The announced acquisition of WNS is intended to deepen Capgemini's AI-driven intelligent operations (I&O) capabilities, expanding BPO/operations scale and cross-sell potential into client digital transformation programs.
- Generative AI & digital transformation investments: Ongoing investments in AI platforms, productized IP and vertical solutions aim to convert R&D and go-to-market spend into higher-margin services and recurring revenue.
- Emerging markets expansion: Faster growth in APAC, LATAM and parts of EMEA provides diversification away from mature markets and offers access to large talent pools and cost arbitrage to support competitive pricing.
- Sustainability & ESG pull-through: Capgemini's sustainability advisory and decarbonization offers, combined with the company's own ESG commitments, can attract clients prioritizing responsible procurement and long-term supplier relationships.
- Talent investment: Continued hiring, reskilling and academy programs support delivery capacity and innovation throughput for complex AI, cloud and industry engagements.
| Metric | Value / Recent Figure | Comment |
|---|---|---|
| FY Revenue (approx.) | €20.0-22.5bn (FY2023 range reported across sources) | Reflects ongoing organic growth plus M&A contributions |
| YoY revenue growth | ~6-10% (recent trailing-12-month range) | Driven by digital, cloud and AI services |
| Headcount | ~350,000-360,000 employees | Provides delivery scale for global engagements |
| Operating margin (approx.) | ~8-10% | Mix improvements from higher-value services aim to expand margins |
| Target / notable investments | €1bn+ annual tech & capability investments (approx.) | Focused on AI platforms, cloud practices and industry solutions |
| ESG targets | Carbon neutrality commitments & science-based targets | Used to differentiate on sustainable transformation advisory |
- Cross-sell and integration: Combining WNS's operations capabilities with Capgemini's cloud/AI practices can increase wallet share per client through integrated BPO + transformation deals.
- Recurring revenue potential: Productized platform offerings and managed services enable more predictable revenue streams versus pure-project delivery.
- Margin levers: Automation of delivery, offshore/nearshore delivery mix and higher-value consulting work are the primary mechanisms to improve profitability over time.
For broader context on the company's background and business model, see Capgemini SE: History, Ownership, Mission, How It Works & Makes Money

Capgemini SE (CAP.PA) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.