Market Closed -
London S.E.
11:35:13 2024-06-07 am EDT
|
5-day change
|
1st Jan Change
|
149.6
GBX
|
-1.64%
|
|
+1.70%
|
+1.77%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,316
|
6,025
|
6,386
|
3,581
|
5,188
|
5,297
|
-
|
-
|
Enterprise Value (EV)
1 |
5,771
|
5,306
|
5,549
|
2,717
|
4,510
|
4,726
|
4,770
|
4,751
|
P/E ratio
|
9.39
x
|
26.3
x
|
11.5
x
|
5.65
x
|
14.9
x
|
18.1
x
|
14.3
x
|
12.7
x
|
Yield
|
9.63%
|
2.5%
|
4.72%
|
9.25%
|
6.51%
|
6.29%
|
6.4%
|
6.38%
|
Capitalization / Revenue
|
1.45
x
|
2.16
x
|
1.49
x
|
0.81
x
|
1.48
x
|
1.57
x
|
1.42
x
|
1.32
x
|
EV / Revenue
|
1.33
x
|
1.9
x
|
1.29
x
|
0.61
x
|
1.28
x
|
1.4
x
|
1.28
x
|
1.18
x
|
EV / EBITDA
|
6.74
x
|
17.2
x
|
6.57
x
|
2.95
x
|
9.39
x
|
11
x
|
8.76
x
|
7.6
x
|
EV / FCF
|
11.6
x
|
-17.2
x
|
13
x
|
5.72
x
|
36.8
x
|
25.6
x
|
20.3
x
|
15.4
x
|
FCF Yield
|
8.62%
|
-5.83%
|
7.7%
|
17.5%
|
2.72%
|
3.91%
|
4.93%
|
6.48%
|
Price to Book
|
1.92
x
|
1.5
x
|
1.48
x
|
0.8
x
|
1.16
x
|
1.18
x
|
1.17
x
|
1.14
x
|
Nbr of stocks (in thousands)
|
3,265,976
|
3,634,083
|
3,638,465
|
3,522,899
|
3,527,875
|
3,539,371
|
-
|
-
|
Reference price
2 |
1.934
|
1.658
|
1.755
|
1.016
|
1.470
|
1.496
|
1.496
|
1.496
|
Announcement Date
|
2/26/20
|
3/2/21
|
3/3/22
|
3/2/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,341
|
2,790
|
4,285
|
4,420
|
3,514
|
3,368
|
3,726
|
4,024
|
EBITDA
1 |
856
|
309
|
844.2
|
922
|
480.5
|
430
|
544.8
|
625.4
|
EBIT
1 |
842.5
|
292.4
|
828.6
|
907.5
|
467.8
|
415.2
|
528.9
|
611.2
|
Operating Margin
|
19.41%
|
10.48%
|
19.34%
|
20.53%
|
13.31%
|
12.33%
|
14.19%
|
15.19%
|
Earnings before Tax (EBT)
1 |
835.9
|
264.4
|
679.6
|
827.9
|
473.8
|
411.2
|
516.2
|
570.8
|
Net income
1 |
673.9
|
217
|
555.5
|
643.6
|
349
|
291.4
|
367.9
|
416.4
|
Net margin
|
15.52%
|
7.78%
|
12.96%
|
14.56%
|
9.93%
|
8.65%
|
9.87%
|
10.35%
|
EPS
2 |
0.2060
|
0.0630
|
0.1530
|
0.1800
|
0.0990
|
0.0829
|
0.1049
|
0.1180
|
Free Cash Flow
1 |
497.4
|
-309.2
|
427.3
|
475.4
|
122.7
|
184.6
|
234.9
|
308
|
FCF margin
|
11.46%
|
-11.08%
|
9.97%
|
10.76%
|
3.49%
|
5.48%
|
6.31%
|
7.65%
|
FCF Conversion (EBITDA)
|
58.11%
|
-
|
50.62%
|
51.56%
|
25.54%
|
42.92%
|
43.13%
|
49.25%
|
FCF Conversion (Net income)
|
73.81%
|
-
|
76.92%
|
73.87%
|
35.16%
|
63.33%
|
63.86%
|
73.98%
|
Dividend per Share
2 |
0.1863
|
0.0414
|
0.0828
|
0.0940
|
0.0958
|
0.0942
|
0.0958
|
0.0955
|
Announcement Date
|
2/26/20
|
3/2/21
|
3/3/22
|
3/2/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
---|
Net sales
1 |
2,609
|
2,196
|
2,089
|
2,077
|
EBITDA
|
-
|
-
|
-
|
-
|
EBIT
1 |
530.4
|
424
|
404.6
|
424.6
|
Operating Margin
|
20.33%
|
19.31%
|
19.37%
|
20.44%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
334.5
|
Net income
1 |
-
|
235.8
|
319.7
|
260.7
|
Net margin
|
-
|
10.74%
|
15.31%
|
12.55%
|
EPS
2 |
-
|
-
|
-
|
0.0720
|
Dividend per Share
2 |
-
|
-
|
-
|
0.0462
|
Announcement Date
|
2/26/20
|
8/4/21
|
3/3/22
|
8/3/22
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
546
|
719
|
837
|
864
|
678
|
571
|
526
|
546
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
497
|
-309
|
427
|
475
|
123
|
185
|
235
|
308
|
ROE (net income / shareholders' equity)
|
20.3%
|
5.93%
|
13.3%
|
14.6%
|
7.73%
|
6.59%
|
8.33%
|
9.61%
|
ROA (Net income/ Total Assets)
|
12.9%
|
3.97%
|
9.27%
|
10.1%
|
5.48%
|
4.71%
|
5.98%
|
6.6%
|
Assets
1 |
5,216
|
5,463
|
5,994
|
6,361
|
6,368
|
6,191
|
6,154
|
6,310
|
Book Value Per Share
2 |
1.010
|
1.100
|
1.180
|
1.270
|
1.270
|
1.270
|
1.280
|
1.310
|
Cash Flow per Share
2 |
0.1600
|
-0.0900
|
0.1200
|
0.1300
|
0.0400
|
0.0700
|
0.0700
|
0.0900
|
Capex
1 |
12.6
|
8
|
4.6
|
2.1
|
6.9
|
8.12
|
8.12
|
8.12
|
Capex / Sales
|
0.29%
|
0.29%
|
0.11%
|
0.05%
|
0.2%
|
0.24%
|
0.22%
|
0.2%
|
Announcement Date
|
2/26/20
|
3/2/21
|
3/3/22
|
3/2/23
|
2/28/24
|
-
|
-
|
-
|
Last Close Price
1.496
GBP Average target price
1.584
GBP Spread / Average Target +5.87% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.77% | 6.74B | | -7.74% | 46.18B | | +8.06% | 23.46B | | -3.32% | 16.88B | | +16.06% | 15.05B | | +13.91% | 12.02B | | +30.81% | 7.19B | | +10.81% | 6.99B | | -10.95% | 6.18B | | +9.08% | 5.91B |
Other Homebuilding
|