Market Closed -
London S.E.
11:35:10 2024-05-07 am EDT
|
5-day change
|
1st Jan Change
|
712.6
GBX
|
+1.01%
|
|
+2.44%
|
+12.13%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
159,002
|
104,963
|
122,091
|
123,096
|
153,588
|
164,432
|
-
|
-
|
Enterprise Value (EV)
1 |
159,002
|
104,963
|
122,091
|
123,096
|
153,588
|
164,432
|
164,432
|
164,432
|
P/E ratio
|
26.2
x
|
27.3
x
|
9.79
x
|
8.43
x
|
7.1
x
|
6.47
x
|
7.54
x
|
7.09
x
|
Yield
|
6.5%
|
2.9%
|
4.12%
|
5.13%
|
7.54%
|
9.19%
|
7.18%
|
7.33%
|
Capitalization / Revenue
|
2.87
x
|
2.08
x
|
2.46
x
|
2.38
x
|
2.33
x
|
2.51
x
|
2.56
x
|
2.54
x
|
EV / Revenue
|
2.87
x
|
2.08
x
|
2.46
x
|
2.38
x
|
2.33
x
|
2.51
x
|
2.56
x
|
2.54
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.89
x
|
0.6
x
|
0.69
x
|
0.73
x
|
0.85
x
|
0.93
x
|
0.87
x
|
0.81
x
|
Nbr of stocks (in thousands)
|
20,258,598
|
20,261,513
|
20,114,611
|
19,735,210
|
18,986,604
|
18,570,439
|
-
|
-
|
Reference price
2 |
7.849
|
5.180
|
6.070
|
6.237
|
8.089
|
8.855
|
8.855
|
8.855
|
Announcement Date
|
2/18/20
|
2/23/21
|
2/22/22
|
2/21/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
55,409
|
50,366
|
49,552
|
51,727
|
66,058
|
65,620
|
64,109
|
64,635
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
22,614
|
18,907
|
14,932
|
18,397
|
33,988
|
33,211
|
31,233
|
30,104
|
Operating Margin
|
40.81%
|
37.54%
|
30.13%
|
35.57%
|
51.45%
|
50.61%
|
48.72%
|
46.57%
|
Earnings before Tax (EBT)
1 |
13,347
|
8,777
|
18,906
|
17,528
|
30,348
|
33,896
|
29,065
|
28,870
|
Net income
1 |
5,969
|
3,898
|
12,607
|
14,822
|
22,432
|
25,701
|
20,899
|
21,139
|
Net margin
|
10.77%
|
7.74%
|
25.44%
|
28.65%
|
33.96%
|
39.17%
|
32.6%
|
32.71%
|
EPS
2 |
0.3000
|
0.1900
|
0.6200
|
0.7400
|
1.140
|
1.369
|
1.175
|
1.250
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.5100
|
0.1500
|
0.2500
|
0.3200
|
0.6100
|
0.8136
|
0.6357
|
0.6494
|
Announcement Date
|
2/18/20
|
2/23/21
|
2/22/22
|
2/21/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
26,477
|
11,989
|
12,464
|
12,772
|
11,616
|
14,875
|
20,171
|
16,705
|
16,161
|
13,021
|
20,752
|
15,942
|
15,816
|
15,446
|
16,427
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
11,535
|
2,445
|
4,152
|
4,665
|
3,641
|
5,939
|
12,585
|
8,845
|
8,193
|
4,376
|
12,601
|
-
|
-
|
-
|
-
|
Operating Margin
|
43.57%
|
20.39%
|
33.31%
|
36.53%
|
31.34%
|
39.93%
|
62.39%
|
52.95%
|
50.7%
|
33.61%
|
60.72%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
4,318
|
2,664
|
4,166
|
5,010
|
3,147
|
5,205
|
12,886
|
8,771
|
7,714
|
977
|
12,650
|
-
|
-
|
-
|
-
|
Net income
|
1,977
|
1,788
|
2,803
|
5,486
|
1,913
|
4,620
|
10,327
|
6,639
|
5,619
|
-153
|
10,183
|
-
|
-
|
-
|
-
|
Net margin
|
7.47%
|
14.91%
|
22.49%
|
42.95%
|
16.47%
|
31.06%
|
51.2%
|
39.74%
|
34.77%
|
-1.18%
|
49.07%
|
-
|
-
|
-
|
-
|
EPS
2 |
0.1000
|
0.0900
|
0.1400
|
0.2800
|
0.1000
|
0.2200
|
0.5200
|
0.3400
|
0.2900
|
-0.0100
|
0.5400
|
0.3118
|
0.2821
|
0.2465
|
-
|
Dividend per Share
|
-
|
0.1800
|
-
|
0.0900
|
-
|
0.2300
|
0.1000
|
0.1000
|
0.1000
|
0.3100
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/3/20
|
2/22/22
|
4/26/22
|
8/1/22
|
10/25/22
|
2/21/23
|
5/2/23
|
8/1/23
|
10/30/23
|
2/21/24
|
4/30/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
6.35%
|
2.05%
|
7.1%
|
8.7%
|
13.6%
|
14.4%
|
12.3%
|
12.1%
|
ROA (Net income/ Total Assets)
|
0.45%
|
0.14%
|
0.5%
|
0.5%
|
0.75%
|
0.85%
|
0.69%
|
0.71%
|
Assets
1 |
1,339,242
|
2,849,624
|
2,505,864
|
2,964,400
|
2,994,127
|
3,041,489
|
3,019,136
|
2,962,779
|
Book Value Per Share
2 |
8.770
|
8.620
|
8.760
|
8.500
|
9.510
|
9.490
|
10.20
|
10.90
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/18/20
|
2/23/21
|
2/22/22
|
2/21/23
|
2/21/24
|
-
|
-
|
-
|
Last Close Price
8.855
USD Average target price
10.01
USD Spread / Average Target +13.06% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.65% | 165B | | +13.19% | 551B | | +13.01% | 295B | | +12.83% | 249B | | +22.72% | 210B | | +12.69% | 170B | | +19.80% | 169B | | +3.67% | 144B | | -11.88% | 139B | | +6.44% | 129B |
Other Banks
|