Real-time Estimate
Cboe Europe
09:53:05 2024-05-23 am EDT
|
5-day change
|
1st Jan Change
|
833.8
GBX
|
+0.69%
|
|
-1.82%
|
+0.95%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,972
|
3,347
|
3,403
|
1,868
|
1,740
|
1,746
|
-
|
-
|
Enterprise Value (EV)
1 |
5,760
|
4,744
|
4,008
|
2,687
|
2,662
|
2,589
|
2,497
|
2,438
|
P/E ratio
|
33.1
x
|
-153
x
|
13.1
x
|
9.97
x
|
46.6
x
|
21.6
x
|
13.3
x
|
10.3
x
|
Yield
|
3.03%
|
-
|
2.44%
|
4.38%
|
2.17%
|
2.37%
|
3.22%
|
4.17%
|
Capitalization / Revenue
|
0.57
x
|
0.54
x
|
0.74
x
|
0.37
x
|
0.36
x
|
0.36
x
|
0.35
x
|
0.33
x
|
EV / Revenue
|
0.83
x
|
0.77
x
|
0.87
x
|
0.54
x
|
0.55
x
|
0.54
x
|
0.5
x
|
0.46
x
|
EV / EBITDA
|
7.91
x
|
9.39
x
|
7.83
x
|
5.91
x
|
7.47
x
|
7.44
x
|
6.02
x
|
5.26
x
|
EV / FCF
|
23.6
x
|
13
x
|
24
x
|
21.7
x
|
17.4
x
|
18.9
x
|
16.7
x
|
15.7
x
|
FCF Yield
|
4.24%
|
7.68%
|
4.16%
|
4.62%
|
5.74%
|
5.29%
|
5.99%
|
6.37%
|
Price to Book
|
1.54
x
|
1.24
x
|
1.54
x
|
0.9
x
|
0.86
x
|
0.85
x
|
0.81
x
|
0.76
x
|
Nbr of stocks (in thousands)
|
221,270
|
221,762
|
218,933
|
210,029
|
210,003
|
210,861
|
-
|
-
|
Reference price
2 |
17.95
|
15.09
|
15.54
|
8.894
|
8.286
|
8.280
|
8.280
|
8.280
|
Announcement Date
|
3/3/20
|
3/2/21
|
3/1/22
|
2/28/23
|
3/5/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,956
|
6,158
|
4,587
|
4,995
|
4,862
|
4,787
|
5,000
|
5,278
|
EBITDA
1 |
728.4
|
505.1
|
511.7
|
454.4
|
356.4
|
347.8
|
414.9
|
463.3
|
EBIT
1 |
442
|
226.7
|
352.8
|
295.3
|
180.4
|
168.9
|
225.7
|
275.7
|
Operating Margin
|
6.35%
|
3.68%
|
7.69%
|
5.91%
|
3.71%
|
3.53%
|
4.51%
|
5.22%
|
Earnings before Tax (EBT)
1 |
180.8
|
-7.7
|
305.6
|
245
|
70
|
120.1
|
182.4
|
234.6
|
Net income
1 |
121.1
|
-22.4
|
278.9
|
192.2
|
38.1
|
81.85
|
131.2
|
170.4
|
Net margin
|
1.74%
|
-0.36%
|
6.08%
|
3.85%
|
0.78%
|
1.71%
|
2.62%
|
3.23%
|
EPS
2 |
0.5423
|
-0.0986
|
1.188
|
0.8920
|
0.1780
|
0.3835
|
0.6204
|
0.8034
|
Free Cash Flow
1 |
244.2
|
364.4
|
166.8
|
124
|
152.7
|
136.8
|
149.6
|
155.3
|
FCF margin
|
3.51%
|
5.92%
|
3.64%
|
2.48%
|
3.14%
|
2.86%
|
2.99%
|
2.94%
|
FCF Conversion (EBITDA)
|
33.53%
|
72.14%
|
32.6%
|
27.29%
|
42.85%
|
39.34%
|
36.07%
|
33.53%
|
FCF Conversion (Net income)
|
201.65%
|
-
|
59.81%
|
64.52%
|
400.79%
|
167.19%
|
114.06%
|
91.16%
|
Dividend per Share
2 |
0.5434
|
-
|
0.3800
|
0.3900
|
0.1800
|
0.1964
|
0.2663
|
0.3451
|
Announcement Date
|
3/3/20
|
3/2/21
|
3/1/22
|
2/28/23
|
3/5/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
---|
Net sales
1 |
4,184
|
2,781
|
3,377
|
-
|
2,288
|
2,535
|
2,460
|
2,472
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
206.3
|
-
|
EBIT
1 |
-
|
42
|
184.7
|
-
|
188.8
|
163
|
132.3
|
112
|
Operating Margin
|
-
|
1.51%
|
5.47%
|
-
|
8.25%
|
6.43%
|
5.38%
|
4.53%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
145.7
|
-
|
-
|
-
|
85.7
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/3/20
|
9/8/20
|
3/2/21
|
-
|
3/1/22
|
8/2/22
|
2/28/23
|
8/1/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,788
|
1,397
|
605
|
819
|
922
|
843
|
751
|
692
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.454
x
|
2.766
x
|
1.182
x
|
1.801
x
|
2.587
x
|
2.424
x
|
1.81
x
|
1.495
x
|
Free Cash Flow
1 |
244
|
364
|
167
|
124
|
153
|
137
|
150
|
155
|
ROE (net income / shareholders' equity)
|
10.6%
|
3.98%
|
11.3%
|
8.86%
|
1.84%
|
4.36%
|
6.49%
|
7.83%
|
ROA (Net income/ Total Assets)
|
4.83%
|
1.68%
|
5.32%
|
4.5%
|
0.93%
|
2.34%
|
3.66%
|
4.55%
|
Assets
1 |
2,505
|
-1,330
|
5,240
|
4,268
|
4,081
|
3,502
|
3,586
|
3,743
|
Book Value Per Share
2 |
11.60
|
12.20
|
10.10
|
9.930
|
9.690
|
9.770
|
10.20
|
10.90
|
Cash Flow per Share
2 |
1.650
|
2.190
|
1.400
|
1.190
|
1.020
|
1.060
|
1.280
|
1.310
|
Capex
1 |
125
|
122
|
163
|
132
|
64.9
|
81.5
|
101
|
112
|
Capex / Sales
|
1.8%
|
1.97%
|
3.54%
|
2.64%
|
1.33%
|
1.7%
|
2.02%
|
2.11%
|
Announcement Date
|
3/3/20
|
3/2/21
|
3/1/22
|
2/28/23
|
3/5/24
|
-
|
-
|
-
|
Last Close Price
8.28
GBP Average target price
8.229
GBP Spread / Average Target -0.62% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.89% | 2.22B | | +3.07% | 12.3B | | -13.04% | 285M | | -3.16% | 156M | | -.--% | 132M | | -16.00% | 106M | | +0.49% | 74.75M |
Builder Merchants
|