Market Closed -
London S.E.
11:35:07 2024-05-28 am EDT
|
5-day change
|
1st Jan Change
|
430
GBX
|
-1.15%
|
|
-0.35%
|
+18.29%
|
Fiscal Period: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
484.1
|
439.5
|
893.2
|
961.1
|
853.3
|
952.8
|
-
|
-
|
Enterprise Value (EV)
1 |
923.4
|
1,015
|
1,423
|
1,544
|
1,548
|
1,698
|
1,749
|
1,838
|
P/E ratio
|
9.74
x
|
36.7
x
|
13.9
x
|
9.83
x
|
6.41
x
|
8.11
x
|
10.2
x
|
11.2
x
|
Yield
|
4.97%
|
7.29%
|
4.23%
|
5.29%
|
6.38%
|
5.74%
|
5.9%
|
6.07%
|
Capitalization / Revenue
|
0.65
x
|
0.56
x
|
0.81
x
|
0.77
x
|
0.57
x
|
0.56
x
|
0.54
x
|
0.52
x
|
EV / Revenue
|
1.24
x
|
1.3
x
|
1.28
x
|
1.24
x
|
1.04
x
|
1
x
|
1
x
|
1.01
x
|
EV / EBITDA
|
3.44
x
|
3.58
x
|
4.71
x
|
4.21
x
|
3.75
x
|
3.95
x
|
4.03
x
|
4.09
x
|
EV / FCF
|
45.3
x
|
47
x
|
8.65
x
|
20.1
x
|
386
x
|
88.2
x
|
100
x
|
-141
x
|
FCF Yield
|
2.21%
|
2.13%
|
11.6%
|
4.96%
|
0.26%
|
1.13%
|
1%
|
-0.71%
|
Price to Book
|
0.87
x
|
0.51
x
|
0.99
x
|
1.02
x
|
0.87
x
|
0.91
x
|
0.87
x
|
0.85
x
|
Nbr of stocks (in thousands)
|
131,550
|
244,707
|
245,381
|
242,080
|
226,944
|
221,572
|
-
|
-
|
Reference price
2 |
3.680
|
1.796
|
3.640
|
3.970
|
3.760
|
4.300
|
4.300
|
4.300
|
Announcement Date
|
6/25/19
|
9/16/20
|
7/7/21
|
7/6/22
|
7/5/23
|
-
|
-
|
-
|
Fiscal Period: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
745.5
|
779.3
|
1,109
|
1,244
|
1,490
|
1,704
|
1,752
|
1,822
|
EBITDA
1 |
268.4
|
283.8
|
302.3
|
366.7
|
412.2
|
429.6
|
434.4
|
449.7
|
EBIT
1 |
76.2
|
74.82
|
105.5
|
164
|
189.2
|
205.2
|
195.6
|
191.3
|
Operating Margin
|
10.22%
|
9.6%
|
9.5%
|
13.19%
|
12.7%
|
12.04%
|
11.16%
|
10.5%
|
Earnings before Tax (EBT)
1 |
60.41
|
-
|
67.18
|
132.7
|
178.7
|
160.7
|
131.8
|
129.6
|
Net income
1 |
51.42
|
7.676
|
65.57
|
101.5
|
139.2
|
118.9
|
95.48
|
93.81
|
Net margin
|
6.9%
|
0.98%
|
5.91%
|
8.17%
|
9.34%
|
6.98%
|
5.45%
|
5.15%
|
EPS
2 |
0.3780
|
0.0490
|
0.2620
|
0.4040
|
0.5870
|
0.5304
|
0.4224
|
0.3833
|
Free Cash Flow
1 |
20.4
|
21.6
|
164.5
|
76.61
|
4.005
|
19.25
|
17.45
|
-13.05
|
FCF margin
|
2.74%
|
2.77%
|
14.83%
|
6.16%
|
0.27%
|
1.13%
|
1%
|
-0.72%
|
FCF Conversion (EBITDA)
|
7.6%
|
7.61%
|
54.41%
|
20.89%
|
0.97%
|
4.48%
|
4.02%
|
-
|
FCF Conversion (Net income)
|
39.67%
|
281.4%
|
250.9%
|
75.44%
|
2.88%
|
16.19%
|
18.28%
|
-
|
Dividend per Share
2 |
0.1830
|
0.1310
|
0.1540
|
0.2100
|
0.2400
|
0.2469
|
0.2536
|
0.2612
|
Announcement Date
|
6/25/19
|
9/16/20
|
7/7/21
|
7/6/22
|
7/5/23
|
-
|
-
|
-
|
Fiscal Period: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
439
|
576
|
530
|
583
|
694
|
745
|
797
|
885
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.636
x
|
2.029
x
|
1.754
x
|
1.588
x
|
1.685
x
|
1.734
x
|
1.834
x
|
1.968
x
|
Free Cash Flow
1 |
20.4
|
21.6
|
165
|
76.6
|
4.01
|
19.3
|
17.5
|
-13.1
|
ROE (net income / shareholders' equity)
|
9.33%
|
6.62%
|
7.37%
|
13.5%
|
13.2%
|
12.9%
|
10.5%
|
9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
5.8%
|
4.56%
|
4.29%
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
2,050
|
2,092
|
2,186
|
Book Value Per Share
2 |
4.230
|
3.540
|
3.690
|
3.880
|
4.340
|
4.720
|
4.910
|
5.040
|
Cash Flow per Share
2 |
2.010
|
1.540
|
1.010
|
1.160
|
1.490
|
0.9100
|
0.9800
|
0.9000
|
Capex
1 |
244
|
214
|
88.3
|
215
|
278
|
415
|
479
|
505
|
Capex / Sales
|
32.72%
|
27.42%
|
7.96%
|
17.31%
|
18.67%
|
24.37%
|
27.31%
|
27.7%
|
Announcement Date
|
6/25/19
|
9/16/20
|
7/7/21
|
7/6/22
|
7/5/23
|
-
|
-
|
-
|
Average target price
4.517
GBP Spread / Average Target +5.04% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.29% | 1.23B | | +1.68% | 81.35B | | +1.23% | 74.91B | | -.--% | 26.71B | | +24.75% | 12.61B | | -10.81% | 12.15B | | -0.42% | 10.15B | | -17.36% | 7.71B | | -12.24% | 7.26B | | +12.65% | 6.64B |
Other Ground Freight & Logistics
|