Real-time Estimate
Cboe Europe
04:30:38 2024-06-11 am EDT
|
5-day change
|
1st Jan Change
|
838.6
GBX
|
+0.26%
|
|
-0.99%
|
+7.55%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,727
|
8,243
|
7,759
|
8,767
|
10,662
|
11,266
|
-
|
-
|
Enterprise Value (EV)
1 |
13,385
|
10,325
|
9,204
|
9,012
|
12,118
|
12,779
|
12,348
|
11,908
|
P/E ratio
|
47.6
x
|
-7.51
x
|
99.3
x
|
5.56
x
|
26.1
x
|
26.9
x
|
21.4
x
|
19.4
x
|
Yield
|
0.88%
|
-
|
-
|
1.58%
|
2.3%
|
2.37%
|
2.76%
|
2.93%
|
Capitalization / Revenue
|
3.71
x
|
4.96
x
|
4.31
x
|
3.67
x
|
3.34
x
|
3.25
x
|
3.01
x
|
2.87
x
|
EV / Revenue
|
4.63
x
|
6.22
x
|
5.12
x
|
3.77
x
|
3.8
x
|
3.68
x
|
3.29
x
|
3.04
x
|
EV / EBITDA
|
13.1
x
|
29
x
|
19.9
x
|
15.9
x
|
13
x
|
12
x
|
10.3
x
|
9.38
x
|
EV / FCF
|
18.5
x
|
-54.9
x
|
21.8
x
|
23.5
x
|
23
x
|
17.6
x
|
14.6
x
|
12.9
x
|
FCF Yield
|
5.39%
|
-1.82%
|
4.59%
|
4.25%
|
4.34%
|
5.67%
|
6.84%
|
7.77%
|
Price to Book
|
1.84
x
|
1.51
x
|
1.35
x
|
1.23
x
|
1.62
x
|
1.67
x
|
1.61
x
|
1.56
x
|
Nbr of stocks (in thousands)
|
1,251,721
|
1,501,403
|
1,501,965
|
1,414,961
|
1,364,766
|
1,346,954
|
-
|
-
|
Reference price
2 |
8.570
|
5.490
|
5.166
|
6.196
|
7.812
|
8.364
|
8.364
|
8.364
|
Announcement Date
|
3/10/20
|
4/22/21
|
3/15/22
|
3/9/23
|
3/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,890
|
1,661
|
1,799
|
2,389
|
3,190
|
3,469
|
3,748
|
3,922
|
EBITDA
1 |
1,024
|
356.1
|
463.1
|
566.2
|
931.3
|
1,065
|
1,203
|
1,269
|
EBIT
1 |
933.1
|
267.8
|
388.4
|
535
|
853.8
|
970.2
|
1,103
|
1,163
|
Operating Margin
|
32.28%
|
16.12%
|
21.59%
|
22.39%
|
26.77%
|
27.97%
|
29.43%
|
29.65%
|
Earnings before Tax (EBT)
1 |
318.7
|
-1,140
|
137.1
|
1,947
|
492.1
|
615.6
|
769.3
|
850.7
|
Net income
1 |
225.5
|
-1,042
|
77.9
|
1,632
|
419
|
416
|
509.3
|
560.8
|
Net margin
|
7.8%
|
-62.71%
|
4.33%
|
68.28%
|
13.14%
|
11.99%
|
13.59%
|
14.3%
|
EPS
2 |
0.1800
|
-0.7310
|
0.0520
|
1.114
|
0.2990
|
0.3104
|
0.3910
|
0.4319
|
Free Cash Flow
1 |
722.1
|
-187.9
|
422.8
|
383.4
|
526.4
|
724.1
|
844.5
|
925.4
|
FCF margin
|
24.98%
|
-11.31%
|
23.51%
|
16.05%
|
16.5%
|
20.87%
|
22.53%
|
23.6%
|
FCF Conversion (EBITDA)
|
70.53%
|
-
|
91.3%
|
67.71%
|
56.52%
|
67.99%
|
70.21%
|
72.9%
|
FCF Conversion (Net income)
|
320.22%
|
-
|
542.75%
|
23.5%
|
125.63%
|
174.05%
|
165.8%
|
165.02%
|
Dividend per Share
2 |
0.0755
|
-
|
-
|
0.0980
|
0.1800
|
0.1978
|
0.2312
|
0.2448
|
Announcement Date
|
3/10/20
|
4/22/21
|
3/15/22
|
3/9/23
|
3/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2021 S1
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
1,483
|
814.4
|
688.9
|
1,096
|
1,293
|
1,520
|
1,669
|
1,689
|
1,792
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
69.2
|
213.3
|
-
|
413.5
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
10.04%
|
19.46%
|
-
|
27.2%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
0.0300
|
-
|
0.0580
|
-
|
-
|
-
|
Announcement Date
|
3/10/20
|
9/21/20
|
7/29/21
|
8/4/22
|
3/9/23
|
7/27/23
|
3/8/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,658
|
2,082
|
1,444
|
245
|
1,456
|
1,514
|
1,083
|
642
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.596
x
|
5.847
x
|
3.119
x
|
0.432
x
|
1.564
x
|
1.421
x
|
0.9001
x
|
0.5057
x
|
Free Cash Flow
1 |
722
|
-188
|
423
|
383
|
526
|
724
|
844
|
925
|
ROE (net income / shareholders' equity)
|
3.79%
|
-18.8%
|
4.49%
|
5.98%
|
9.14%
|
9.85%
|
11%
|
11.6%
|
ROA (Net income/ Total Assets)
|
4.08%
|
-10.2%
|
0.78%
|
3.46%
|
5.37%
|
4.13%
|
4.84%
|
3.39%
|
Assets
1 |
5,522
|
10,228
|
9,958
|
47,219
|
7,803
|
10,070
|
10,516
|
16,552
|
Book Value Per Share
2 |
4.650
|
3.640
|
3.830
|
5.040
|
4.810
|
5.010
|
5.190
|
5.350
|
Cash Flow per Share
2 |
0.5700
|
-0.1000
|
0.3100
|
0.3100
|
0.4400
|
0.6400
|
0.7500
|
0.8000
|
Capex
1 |
49.8
|
48.4
|
48.8
|
67.5
|
93.8
|
115
|
110
|
123
|
Capex / Sales
|
1.72%
|
2.91%
|
2.71%
|
2.83%
|
2.94%
|
3.31%
|
2.92%
|
3.13%
|
Announcement Date
|
3/10/20
|
4/22/21
|
3/15/22
|
3/9/23
|
3/8/24
|
-
|
-
|
-
|
Last Close Price
8.364
GBP Average target price
9.665
GBP Spread / Average Target +15.55% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.42% | 14.34B | | -1.34% | 1.2B | | -7.04% | 711M | | -15.58% | 657M | | -7.24% | 588M | | +35.80% | 289M | | +11.04% | 270M | | 0.00% | 261M | | +62.34% | 164M | | +1.26% | 75.1M |
Exhibition & Conference Services
|