Real-time Estimate
Cboe Europe
07:17:57 2024-06-10 am EDT
|
5-day change
|
1st Jan Change
|
1,982
GBX
|
-0.24%
|
|
+2.27%
|
+9.69%
|
Fiscal Period: Septiembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
17,241
|
12,852
|
14,614
|
17,381
|
14,797
|
16,900
|
-
|
-
|
Enterprise Value (EV)
1 |
28,589
|
23,177
|
23,400
|
25,786
|
22,823
|
25,200
|
25,093
|
24,571
|
P/E ratio
|
17.3
x
|
8.65
x
|
5.21
x
|
11.3
x
|
6.65
x
|
7.51
x
|
6.76
x
|
6.23
x
|
Yield
|
11.3%
|
10.1%
|
8.92%
|
7.61%
|
8.81%
|
7.72%
|
8.22%
|
8.64%
|
Capitalization / Revenue
|
1.91
x
|
1.43
x
|
1.68
x
|
1.97
x
|
1.56
x
|
1.77
x
|
1.74
x
|
1.72
x
|
EV / Revenue
|
3.17
x
|
2.58
x
|
2.7
x
|
2.92
x
|
2.41
x
|
2.64
x
|
2.59
x
|
2.5
x
|
EV / EBITDA
|
5.64
x
|
5.6
x
|
6.09
x
|
6.55
x
|
5.49
x
|
5.99
x
|
5.77
x
|
5.49
x
|
EV / FCF
|
10.1
x
|
6.22
x
|
15.4
x
|
10.1
x
|
9.65
x
|
8.41
x
|
8.61
x
|
8.76
x
|
FCF Yield
|
9.89%
|
16.1%
|
6.51%
|
9.94%
|
10.4%
|
11.9%
|
11.6%
|
11.4%
|
Price to Book
|
3.53
x
|
2.65
x
|
2.75
x
|
2.56
x
|
2.55
x
|
2.84
x
|
2.79
x
|
2.71
x
|
Nbr of stocks (in thousands)
|
943,066
|
939,802
|
937,666
|
936,986
|
887,651
|
850,516
|
-
|
-
|
Reference price
2 |
18.28
|
13.68
|
15.58
|
18.55
|
16.67
|
19.87
|
19.87
|
19.87
|
Announcement Date
|
11/5/19
|
11/17/20
|
11/16/21
|
11/15/22
|
11/14/23
|
-
|
-
|
-
|
Fiscal Period: Septiembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,013
|
9,000
|
8,679
|
8,839
|
9,478
|
9,529
|
9,693
|
9,826
|
EBITDA
1 |
5,065
|
4,136
|
3,842
|
3,938
|
4,157
|
4,210
|
4,350
|
4,477
|
EBIT
1 |
3,749
|
3,527
|
3,573
|
3,694
|
3,887
|
3,966
|
4,117
|
4,237
|
Operating Margin
|
41.6%
|
39.19%
|
41.17%
|
41.79%
|
41.01%
|
41.62%
|
42.47%
|
43.12%
|
Earnings before Tax (EBT)
1 |
1,690
|
2,166
|
3,238
|
2,551
|
3,111
|
3,213
|
3,386
|
3,419
|
Net income
1 |
1,010
|
1,495
|
2,834
|
1,570
|
2,328
|
2,213
|
2,379
|
2,422
|
Net margin
|
11.21%
|
16.61%
|
32.65%
|
17.76%
|
24.56%
|
23.23%
|
24.54%
|
24.65%
|
EPS
2 |
1.058
|
1.581
|
2.991
|
1.647
|
2.508
|
2.645
|
2.941
|
3.189
|
Free Cash Flow
1 |
2,827
|
3,728
|
1,524
|
2,562
|
2,364
|
2,996
|
2,913
|
2,806
|
FCF margin
|
31.37%
|
41.42%
|
17.56%
|
28.99%
|
24.94%
|
31.44%
|
30.06%
|
28.56%
|
FCF Conversion (EBITDA)
|
55.81%
|
90.14%
|
39.67%
|
65.06%
|
56.87%
|
71.15%
|
66.97%
|
62.67%
|
FCF Conversion (Net income)
|
279.9%
|
249.36%
|
53.78%
|
163.18%
|
101.55%
|
135.35%
|
122.47%
|
115.85%
|
Dividend per Share
2 |
2.066
|
1.377
|
1.391
|
1.412
|
1.468
|
1.535
|
1.633
|
1.717
|
Announcement Date
|
11/5/19
|
11/17/20
|
11/16/21
|
11/15/22
|
11/14/23
|
-
|
-
|
-
|
Fiscal Period: September |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
3,997
|
5,003
|
4,104
|
4,575
|
3,997
|
4,842
|
4,394
|
5,084
|
4,384
|
5,061
|
4,542
|
5,283
|
EBITDA
1 |
-
|
2,289
|
1,750
|
2,092
|
1,725
|
2,213
|
-
|
2,300
|
1,812
|
2,429
|
-
|
-
|
EBIT
1 |
1,469
|
2,058
|
1,589
|
1,984
|
1,600
|
2,094
|
-
|
2,171
|
1,669
|
2,297
|
-
|
-
|
Operating Margin
|
36.75%
|
41.14%
|
38.72%
|
43.37%
|
40.03%
|
43.25%
|
-
|
42.7%
|
38.07%
|
45.39%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
1,381
|
2,059
|
1,179
|
-
|
1,295
|
-
|
-
|
1,144
|
1,845
|
1,436
|
1,951
|
Net income
1 |
-
|
-
|
1,806
|
1,028
|
-
|
575
|
-
|
1,234
|
846
|
1,312
|
1,021
|
1,387
|
Net margin
|
-
|
-
|
44.01%
|
22.47%
|
-
|
11.88%
|
-
|
24.27%
|
19.3%
|
25.93%
|
22.48%
|
26.25%
|
EPS
2 |
-
|
-
|
1.909
|
1.082
|
-
|
0.5990
|
-
|
1.347
|
0.9560
|
1.451
|
1.145
|
1.577
|
Dividend per Share
2 |
0.4170
|
0.9600
|
0.4210
|
0.9698
|
0.4254
|
0.9863
|
-
|
1.036
|
-
|
1.070
|
-
|
-
|
Announcement Date
|
5/19/20
|
11/17/20
|
5/18/21
|
11/16/21
|
5/17/22
|
11/15/22
|
5/16/23
|
11/14/23
|
5/15/24
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
11,348
|
10,325
|
8,786
|
8,405
|
8,026
|
8,300
|
8,193
|
7,672
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.24
x
|
2.496
x
|
2.287
x
|
2.134
x
|
1.931
x
|
1.971
x
|
1.884
x
|
1.714
x
|
Free Cash Flow
1 |
2,827
|
3,728
|
1,524
|
2,562
|
2,364
|
2,996
|
2,913
|
2,806
|
ROE (net income / shareholders' equity)
|
50.7%
|
30.5%
|
55.4%
|
41.1%
|
39.9%
|
40.9%
|
46.1%
|
53.5%
|
ROA (Net income/ Total Assets)
|
8.4%
|
4.57%
|
9.23%
|
8.36%
|
8.51%
|
7.93%
|
8.35%
|
8.48%
|
Assets
1 |
12,025
|
32,692
|
30,700
|
18,788
|
27,357
|
27,912
|
28,494
|
28,553
|
Book Value Per Share
2 |
5.180
|
5.160
|
5.660
|
7.250
|
6.530
|
6.990
|
7.120
|
7.320
|
Cash Flow per Share
2 |
3.390
|
4.260
|
2.290
|
3.340
|
3.370
|
3.630
|
3.760
|
3.480
|
Capex
1 |
409
|
302
|
200
|
230
|
325
|
316
|
321
|
325
|
Capex / Sales
|
4.54%
|
3.36%
|
2.3%
|
2.6%
|
3.43%
|
3.31%
|
3.31%
|
3.31%
|
Announcement Date
|
11/5/19
|
11/17/20
|
11/16/21
|
11/15/22
|
11/14/23
|
-
|
-
|
-
|
Last Close Price
19.87
GBP Average target price
23.58
GBP Spread / Average Target +18.67% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.69% | 21.5B | | +5.17% | 68.73B | | +30.77% | 6.68B | | +86.26% | 2.39B | | -4.48% | 1.8B | | -5.94% | 1.67B | | -30.04% | 1.16B | | 0.00% | 649M | | +20.36% | 558M | | -24.70% | 404M |
Other Tobacco
|