Market Closed -
London S.E.
09:30:02 2024-05-17 am EDT
|
5-day change
|
1st Jan Change
|
207.6
USD
|
+15.12%
|
|
-0.22%
|
+9.69%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,972
|
7,591
|
13,593
|
7,564
|
8,985
|
10,780
|
-
|
-
|
Enterprise Value (EV)
1 |
9,817
|
7,772
|
13,956
|
8,796
|
10,113
|
11,558
|
11,163
|
10,739
|
P/E ratio
|
16
x
|
19.3
x
|
14.6
x
|
12
x
|
40.4
x
|
20.9
x
|
16
x
|
13.3
x
|
Yield
|
0.49%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.89
x
|
0.85
x
|
1.23
x
|
0.36
x
|
0.43
x
|
0.47
x
|
0.44
x
|
0.42
x
|
EV / Revenue
|
0.98
x
|
0.87
x
|
1.26
x
|
0.42
x
|
0.49
x
|
0.51
x
|
0.46
x
|
0.41
x
|
EV / EBITDA
|
8.8
x
|
9.04
x
|
9.33
x
|
7.05
x
|
13.7
x
|
10.9
x
|
8.84
x
|
7.69
x
|
EV / FCF
|
16.5
x
|
15.9
x
|
17.5
x
|
-1,491
x
|
26
x
|
29
x
|
18.5
x
|
15
x
|
FCF Yield
|
6.06%
|
6.29%
|
5.71%
|
-0.07%
|
3.85%
|
3.45%
|
5.41%
|
6.69%
|
Price to Book
|
1.65
x
|
1.37
x
|
2.18
x
|
1.28
x
|
1.42
x
|
1.5
x
|
1.38
x
|
1.26
x
|
Nbr of stocks (in thousands)
|
51,535
|
51,163
|
50,468
|
47,463
|
47,573
|
47,561
|
-
|
-
|
Reference price
2 |
174.1
|
148.4
|
269.3
|
159.4
|
188.9
|
226.6
|
226.6
|
226.6
|
Announcement Date
|
2/11/20
|
2/9/21
|
2/28/22
|
2/28/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,031
|
8,900
|
11,046
|
20,862
|
20,761
|
22,734
|
24,334
|
25,902
|
EBITDA
1 |
1,116
|
859.6
|
1,496
|
1,247
|
736.7
|
1,064
|
1,262
|
1,397
|
EBIT
1 |
715.4
|
559.1
|
1,044
|
868.1
|
576.5
|
798.9
|
981.1
|
1,111
|
Operating Margin
|
7.13%
|
6.28%
|
9.45%
|
4.16%
|
2.78%
|
3.51%
|
4.03%
|
4.29%
|
Earnings before Tax (EBT)
1 |
697.6
|
529.6
|
1,224
|
994.2
|
251.9
|
669.1
|
870.9
|
978.6
|
Net income
1 |
534.4
|
402.5
|
961.6
|
654.5
|
225.4
|
523
|
679.6
|
791.9
|
Net margin
|
5.33%
|
4.52%
|
8.71%
|
3.14%
|
1.09%
|
2.3%
|
2.79%
|
3.06%
|
EPS
2 |
10.87
|
7.700
|
18.47
|
13.27
|
4.670
|
10.85
|
14.20
|
17.08
|
Free Cash Flow
1 |
595.1
|
488.7
|
796.5
|
-5.9
|
388.9
|
399
|
604
|
718
|
FCF margin
|
5.93%
|
5.49%
|
7.21%
|
-0.03%
|
1.87%
|
1.76%
|
2.48%
|
2.77%
|
FCF Conversion (EBITDA)
|
53.32%
|
56.85%
|
53.22%
|
-
|
52.79%
|
37.52%
|
47.86%
|
51.39%
|
FCF Conversion (Net income)
|
111.36%
|
121.42%
|
82.83%
|
-
|
172.54%
|
76.29%
|
88.88%
|
90.67%
|
Dividend per Share
2 |
0.8600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/11/20
|
2/9/21
|
2/28/22
|
2/28/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
3,604
|
4,801
|
5,278
|
5,178
|
5,605
|
4,716
|
5,052
|
5,111
|
5,881
|
5,124
|
5,621
|
5,690
|
6,837
|
5,537
|
5,965
|
EBITDA
1 |
622
|
273.6
|
359
|
276.2
|
338.5
|
109
|
116.1
|
205.2
|
306.4
|
187.1
|
220.7
|
247
|
425.1
|
234.7
|
284
|
EBIT
1 |
445.6
|
175.7
|
235.1
|
202.6
|
254.7
|
17.8
|
149.2
|
119.1
|
290.4
|
114.2
|
150.2
|
170.9
|
354.8
|
-
|
-
|
Operating Margin
|
12.37%
|
3.66%
|
4.45%
|
3.91%
|
4.54%
|
0.38%
|
2.95%
|
2.33%
|
4.94%
|
2.23%
|
2.67%
|
3%
|
5.19%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
536.7
|
184.2
|
408.3
|
180.4
|
221.3
|
-11
|
4
|
73.8
|
185.1
|
81.5
|
120.4
|
143.1
|
328.7
|
-
|
-
|
Net income
1 |
421.4
|
145.6
|
193.9
|
140.2
|
174.8
|
-9.2
|
2.5
|
59.7
|
172.4
|
66.1
|
94.06
|
112.4
|
256.4
|
-
|
-
|
Net margin
|
11.69%
|
3.03%
|
3.67%
|
2.71%
|
3.12%
|
-0.2%
|
0.05%
|
1.17%
|
2.93%
|
1.29%
|
1.67%
|
1.98%
|
3.75%
|
-
|
-
|
EPS
2 |
8.160
|
2.860
|
3.900
|
2.880
|
3.620
|
-0.1900
|
0.0500
|
1.230
|
3.570
|
1.370
|
1.959
|
2.330
|
5.327
|
2.220
|
2.890
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/28/22
|
5/9/22
|
8/3/22
|
11/2/22
|
2/28/23
|
5/4/23
|
8/3/23
|
11/2/23
|
2/27/24
|
5/6/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
846
|
181
|
363
|
1,232
|
1,128
|
778
|
383
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
40.8
|
Leverage (Debt/EBITDA)
|
0.7575
x
|
0.2106
x
|
0.2424
x
|
0.9873
x
|
1.531
x
|
0.732
x
|
0.3036
x
|
-
|
Free Cash Flow
1 |
595
|
489
|
797
|
-5.9
|
389
|
399
|
604
|
718
|
ROE (net income / shareholders' equity)
|
12.1%
|
7.57%
|
17.3%
|
12.7%
|
5.81%
|
8.7%
|
9.56%
|
10.1%
|
ROA (Net income/ Total Assets)
|
4.51%
|
2.88%
|
6.8%
|
4.99%
|
2.26%
|
3.35%
|
4.16%
|
4.79%
|
Assets
1 |
11,849
|
13,995
|
14,146
|
13,129
|
9,980
|
15,602
|
16,321
|
16,521
|
Book Value Per Share
2 |
105.0
|
108.0
|
124.0
|
124.0
|
133.0
|
151.0
|
164.0
|
180.0
|
Cash Flow per Share
|
9.840
|
21.30
|
18.70
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
188
|
149
|
176
|
206
|
187
|
196
|
208
|
228
|
Capex / Sales
|
1.87%
|
1.68%
|
1.59%
|
0.99%
|
0.9%
|
0.86%
|
0.85%
|
0.88%
|
Announcement Date
|
2/11/20
|
2/9/21
|
2/28/22
|
2/28/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
235.2
USD Average target price
229.1
USD Spread / Average Target -2.59% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.45% | 28.91B | | -8.70% | 17.89B | | -7.30% | 12.1B | | -13.29% | 10.27B | | +5.41% | 7.32B | | +5.49% | 6.28B | | +47.78% | 4.53B | | +17.41% | 2.76B | | +154.92% | 2.73B |
Other Real Estate Services
|