Real-time Estimate
Cboe Europe
11:03:47 2024-06-10 am EDT
|
5-day change
|
1st Jan Change
|
1,131
GBX
|
-1.91%
|
|
-1.39%
|
+7.69%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,108
|
3,443
|
2,982
|
3,776
|
3,659
|
3,941
|
-
|
-
|
Enterprise Value (EV)
1 |
3,234
|
3,443
|
2,982
|
3,776
|
3,659
|
4,454
|
4,454
|
4,454
|
P/E ratio
|
108
x
|
-15.1
x
|
21
x
|
108
x
|
6.64
x
|
8.46
x
|
7.76
x
|
7.06
x
|
Yield
|
2.38%
|
-
|
3.07%
|
2.79%
|
-
|
2.79%
|
3.1%
|
3.28%
|
Capitalization / Revenue
|
1.3
x
|
1.19
x
|
0.93
x
|
1.01
x
|
1.01
x
|
1.01
x
|
0.92
x
|
0.87
x
|
EV / Revenue
|
1.02
x
|
1.19
x
|
0.93
x
|
1.01
x
|
1.01
x
|
1.14
x
|
1.04
x
|
0.98
x
|
EV / EBITDA
|
-
|
-
|
-
|
29,446,460
x
|
-
|
-
|
-
|
-
|
EV / FCF
|
-71,454,479
x
|
-25,379,213
x
|
347,702,891
x
|
12,689,127
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
2.32
x
|
2.01
x
|
1.52
x
|
1.84
x
|
-
|
1.38
x
|
1.23
x
|
1.08
x
|
Nbr of stocks (in thousands)
|
288,502
|
346,382
|
346,463
|
346,543
|
347,168
|
341,785
|
-
|
-
|
Reference price
2 |
14.24
|
9.940
|
8.608
|
10.90
|
10.54
|
11.53
|
11.53
|
11.53
|
Announcement Date
|
3/2/20
|
3/3/21
|
3/2/22
|
3/8/23
|
3/5/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,157
|
2,891
|
3,201
|
3,735
|
3,621
|
3,890
|
4,269
|
4,529
|
EBITDA
|
-
|
-
|
-
|
128.2
|
-
|
-
|
-
|
-
|
EBIT
1 |
70.18
|
-160.7
|
180.6
|
77.57
|
-
|
569.3
|
631
|
655.3
|
Operating Margin
|
2.22%
|
-5.56%
|
5.64%
|
2.08%
|
-
|
14.64%
|
14.78%
|
14.47%
|
Earnings before Tax (EBT)
1 |
41.59
|
-192.4
|
143.1
|
37.73
|
492.9
|
523.2
|
583.2
|
626
|
Net income
1 |
38.3
|
-210.5
|
142.1
|
35.2
|
560.7
|
465.7
|
500.4
|
533.5
|
Net margin
|
1.21%
|
-7.28%
|
4.44%
|
0.94%
|
15.48%
|
11.97%
|
11.72%
|
11.78%
|
EPS
2 |
0.1324
|
-0.6565
|
0.4102
|
0.1013
|
1.587
|
1.364
|
1.485
|
1.632
|
Free Cash Flow
|
-45.26
|
-135.7
|
8.577
|
297.5
|
-
|
-
|
-
|
-
|
FCF margin
|
-1.43%
|
-4.69%
|
0.27%
|
7.97%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
232.06%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
6.04%
|
845.32%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.3395
|
-
|
0.2642
|
0.3039
|
-
|
0.3221
|
0.3572
|
0.3778
|
Announcement Date
|
3/2/20
|
3/3/21
|
3/2/22
|
3/8/23
|
3/5/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
1,326
|
1,701
|
1,285
|
1,746
|
1,382
|
2,169
|
1,498
|
2,141
|
1,477
|
2,324
|
1,592
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
293.4
|
293.4
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12.62%
|
18.43%
|
Earnings before Tax (EBT)
1 |
-
|
-105.7
|
-92.65
|
95.98
|
43
|
-87.91
|
128.4
|
208.1
|
284.4
|
220.7
|
286
|
Net income
1 |
-
|
-114.5
|
-
|
85.62
|
52.81
|
-71.29
|
108.7
|
196.6
|
363.8
|
196
|
254.2
|
Net margin
|
-
|
-6.73%
|
-
|
4.9%
|
3.82%
|
-3.29%
|
7.26%
|
9.18%
|
24.64%
|
8.43%
|
15.97%
|
EPS
2 |
-
|
-0.3821
|
-
|
0.2475
|
0.1521
|
-0.2071
|
0.3148
|
0.5564
|
1.029
|
0.5641
|
0.7458
|
Dividend per Share
2 |
-
|
-
|
-
|
0.0828
|
-
|
0.0990
|
0.2026
|
0.0983
|
-
|
0.0829
|
0.1673
|
Announcement Date
|
3/2/20
|
8/3/20
|
3/3/21
|
8/3/21
|
3/2/22
|
8/3/22
|
3/8/23
|
8/9/23
|
3/5/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
513
|
513
|
513
|
Net Cash position
1 |
874
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-45.3
|
-136
|
8.58
|
298
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
2.2%
|
-11.8%
|
8.1%
|
1.7%
|
-
|
17.2%
|
17.1%
|
16%
|
ROA (Net income/ Total Assets)
|
0.42%
|
-2.22%
|
1.37%
|
0.3%
|
-
|
5.05%
|
5.17%
|
4.84%
|
Assets
1 |
9,119
|
9,463
|
10,388
|
11,636
|
-
|
9,224
|
9,685
|
11,016
|
Book Value Per Share
2 |
6.140
|
4.960
|
5.670
|
5.920
|
-
|
8.360
|
9.370
|
10.60
|
Cash Flow per Share
2 |
0.1100
|
-0.2600
|
0.0400
|
0.9000
|
-
|
1.130
|
1.570
|
1.830
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/2/20
|
3/3/21
|
3/2/22
|
3/8/23
|
3/5/24
|
-
|
-
|
-
|
Last Close Price
11.53
GBP Average target price
12.93
GBP Spread / Average Target +12.12% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.25% | 5.01B | | +58.32% | 68.15B | | +12.37% | 50.45B | | +10.81% | 48.76B | | +17.72% | 43.56B | | +34.75% | 37.61B | | +71.69% | 31.77B | | +11.91% | 29.63B | | +27.71% | 25.69B | | +0.78% | 21.91B |
Other Property & Casualty Insurance
|