Market Closed -
London S.E.
11:35:05 2024-07-08 am EDT
|
5-day change
|
1st Jan Change
|
2,400
GBX
|
+3.00%
|
|
+8.11%
|
+37.14%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
464
|
521.6
|
895.1
|
780.6
|
758.1
|
1,021
|
-
|
-
|
Enterprise Value (EV)
1 |
425.5
|
441.8
|
790.9
|
655.5
|
582.9
|
787.4
|
692.1
|
568.5
|
P/E ratio
|
-
|
-
|
-
|
-
|
8.6
x
|
11.2
x
|
10.3
x
|
9.22
x
|
Yield
|
0.61%
|
0.62%
|
0.5%
|
0.78%
|
0.91%
|
0.7%
|
0.81%
|
1%
|
Capitalization / Revenue
|
13.1
x
|
11.3
x
|
11.6
x
|
7.94
x
|
6.86
x
|
7.92
x
|
6.87
x
|
5.87
x
|
EV / Revenue
|
12
x
|
9.56
x
|
10.2
x
|
6.67
x
|
5.28
x
|
6.1
x
|
4.66
x
|
3.27
x
|
EV / EBITDA
|
28
x
|
24.4
x
|
22.5
x
|
16.1
x
|
12.8
x
|
16.2
x
|
12.5
x
|
-
|
EV / FCF
|
33.7
x
|
-58.5
x
|
23.9
x
|
17.7
x
|
7.69
x
|
7.61
x
|
6.8
x
|
4.91
x
|
FCF Yield
|
2.97%
|
-1.71%
|
4.18%
|
5.66%
|
13%
|
13.1%
|
14.7%
|
20.4%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
37,124
|
40,124
|
40,964
|
42,197
|
43,322
|
42,540
|
-
|
-
|
Reference price
2 |
12.50
|
13.00
|
21.85
|
18.50
|
17.50
|
24.00
|
24.00
|
24.00
|
Announcement Date
|
3/18/20
|
3/17/21
|
3/16/22
|
3/22/23
|
3/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
35.38
|
46.22
|
77.47
|
98.33
|
110.4
|
129
|
148.6
|
174
|
EBITDA
1 |
15.19
|
18.09
|
35.13
|
40.61
|
45.58
|
48.54
|
55.31
|
-
|
EBIT
1 |
14.73
|
17.15
|
33.59
|
38.27
|
39.2
|
40.54
|
45.31
|
-
|
Operating Margin
|
41.65%
|
37.11%
|
43.36%
|
38.92%
|
35.5%
|
31.43%
|
30.49%
|
-
|
Earnings before Tax (EBT)
1 |
13.55
|
17.14
|
33.18
|
47.21
|
115.9
|
84.17
|
91.98
|
151.2
|
Net income
|
-
|
-
|
-
|
-
|
88.82
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
80.43%
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
-
|
2.034
|
2.134
|
2.329
|
2.603
|
Free Cash Flow
1 |
12.64
|
-7.547
|
33.07
|
37.11
|
75.84
|
103.4
|
101.8
|
115.9
|
FCF margin
|
35.72%
|
-16.33%
|
42.68%
|
37.74%
|
68.67%
|
80.17%
|
68.5%
|
66.61%
|
FCF Conversion (EBITDA)
|
83.21%
|
-
|
94.14%
|
91.39%
|
166.38%
|
213.03%
|
184.03%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
85.38%
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0760
|
0.0800
|
0.1100
|
0.1440
|
0.1600
|
0.1691
|
0.1936
|
0.2400
|
Announcement Date
|
3/18/20
|
3/17/21
|
3/16/22
|
3/22/23
|
3/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
38.6
|
79.8
|
104
|
125
|
175
|
234
|
329
|
452
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
12.6
|
-7.55
|
33.1
|
37.1
|
75.8
|
103
|
102
|
116
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
2.080
|
2.280
|
2.610
|
2.840
|
Capex
1 |
-
|
-
|
-
|
-
|
15
|
6.1
|
6.8
|
7.9
|
Capex / Sales
|
-
|
-
|
-
|
-
|
13.54%
|
4.73%
|
4.58%
|
4.54%
|
Announcement Date
|
3/18/20
|
3/17/21
|
3/16/22
|
3/22/23
|
3/20/24
|
-
|
-
|
-
|
Average target price
26.88
GBP Spread / Average Target +11.98% Consensus |
1st Jan change
|
Capi.
|
---|
| +37.14% | 1.27B | | -29.06% | 22.17B | | -10.42% | 15.18B | | +48.94% | 13.28B | | -9.93% | 12.54B | | -34.52% | 9.36B | | -16.21% | 8.06B | | -24.07% | 6.28B | | -0.77% | 5.63B | | -20.18% | 4.87B |
Brokerage Services
|