Market Closed -
London S.E.
11:35:12 2024-04-30 am EDT
|
5-day change
|
1st Jan Change
|
1,126
GBX
|
-2.85%
|
|
+3.30%
|
+0.99%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
926.4
|
1,093
|
1,200
|
1,187
|
680.2
|
670.4
|
-
|
-
|
Enterprise Value (EV)
1 |
1,547
|
1,828
|
2,226
|
2,622
|
1,965
|
1,964
|
1,810
|
1,622
|
P/E ratio
|
9.41
x
|
-51.5
x
|
-3.44
x
|
-1.9
x
|
0.89
x
|
-2.2
x
|
-5.34
x
|
3.67
x
|
Yield
|
9.86%
|
9.87%
|
11.7%
|
12.3%
|
24.7%
|
12.2%
|
11.5%
|
12.4%
|
Capitalization / Revenue
|
2
x
|
2.67
x
|
1.19
x
|
0.62
x
|
0.78
x
|
0.73
x
|
0.61
x
|
0.62
x
|
EV / Revenue
|
3.35
x
|
4.47
x
|
2.21
x
|
1.37
x
|
2.26
x
|
2.15
x
|
1.65
x
|
1.5
x
|
EV / EBITDA
|
5.66
x
|
6.08
x
|
6.49
x
|
5.21
x
|
3.62
x
|
4.21
x
|
3.66
x
|
3.22
x
|
EV / FCF
|
-8.04
x
|
8.32
x
|
8.24
x
|
8.69
x
|
8.97
x
|
6.69
x
|
7.95
x
|
9.9
x
|
FCF Yield
|
-12.4%
|
12%
|
12.1%
|
11.5%
|
11.1%
|
14.9%
|
12.6%
|
10.1%
|
Price to Book
|
0.97
x
|
1.23
x
|
1.85
x
|
-8.63
x
|
1.14
x
|
2.71
x
|
9.5
x
|
-
|
Nbr of stocks (in thousands)
|
32,799
|
35,369
|
42,483
|
42,148
|
47,924
|
47,535
|
-
|
-
|
Reference price
2 |
28.24
|
30.90
|
28.25
|
28.16
|
14.19
|
14.10
|
14.10
|
14.10
|
Announcement Date
|
3/9/20
|
3/8/21
|
3/22/22
|
3/21/23
|
3/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
462.3
|
408.7
|
1,008
|
1,919
|
868.3
|
914.5
|
1,098
|
1,081
|
EBITDA
1 |
273.3
|
300.6
|
343.1
|
503
|
542.8
|
466.6
|
494.3
|
503.6
|
EBIT
1 |
175.1
|
183.3
|
175.5
|
280.7
|
318.2
|
416.5
|
428.6
|
229.8
|
Operating Margin
|
37.89%
|
44.85%
|
17.42%
|
14.62%
|
36.65%
|
45.55%
|
39.03%
|
21.27%
|
Earnings before Tax (EBT)
1 |
131.5
|
-136.7
|
-550.9
|
-799.5
|
1,000
|
-61.68
|
-26.02
|
207.1
|
Net income
1 |
99.4
|
-23.47
|
-325.5
|
-625.4
|
758
|
-790.8
|
-303
|
140.7
|
Net margin
|
21.5%
|
-5.74%
|
-32.31%
|
-32.58%
|
87.3%
|
-86.47%
|
-27.59%
|
13.02%
|
EPS
2 |
3.000
|
-0.6000
|
-8.200
|
-14.80
|
15.95
|
-6.403
|
-2.640
|
3.841
|
Free Cash Flow
1 |
-192.4
|
219.8
|
270
|
301.7
|
219
|
293.5
|
227.5
|
163.8
|
FCF margin
|
-41.63%
|
53.77%
|
26.8%
|
15.72%
|
25.22%
|
32.09%
|
20.72%
|
15.16%
|
FCF Conversion (EBITDA)
|
-
|
73.11%
|
78.69%
|
59.98%
|
40.35%
|
62.9%
|
46.03%
|
32.53%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
28.89%
|
-
|
-
|
116.42%
|
Dividend per Share
2 |
2.784
|
3.050
|
3.300
|
3.450
|
3.500
|
1.725
|
1.629
|
1.746
|
Announcement Date
|
3/9/20
|
3/8/21
|
3/22/22
|
3/21/23
|
3/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 S2
|
2022 S1
|
2023 S1
|
---|
Net sales
|
184.9
|
-
|
-
|
933.5
|
-
|
EBITDA
1 |
146.3
|
-
|
191.8
|
-
|
281.1
|
EBIT
1 |
-
|
-
|
-
|
-
|
167.8
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-59.23
|
-
|
-
|
-
|
828.3
|
Net income
1 |
18.48
|
-83.96
|
-
|
-937.4
|
630
|
Net margin
|
10%
|
-
|
-
|
-100.42%
|
-
|
EPS
2 |
0.6000
|
-2.200
|
-
|
-
|
13.40
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
1.750
|
Announcement Date
|
8/10/20
|
8/5/21
|
3/22/22
|
8/8/22
|
9/1/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
621
|
735
|
1,026
|
1,435
|
1,285
|
1,294
|
1,139
|
951
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.272
x
|
2.444
x
|
2.989
x
|
2.854
x
|
2.367
x
|
2.774
x
|
2.305
x
|
1.889
x
|
Free Cash Flow
1 |
-192
|
220
|
270
|
302
|
219
|
294
|
228
|
164
|
ROE (net income / shareholders' equity)
|
-
|
19.2%
|
-42.4%
|
-
|
350%
|
-22.3%
|
-82.7%
|
19.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
29.20
|
25.10
|
15.20
|
-3.260
|
12.50
|
5.210
|
1.490
|
-
|
Cash Flow per Share
2 |
-
|
7.020
|
8.000
|
9.190
|
8.630
|
9.680
|
10.80
|
10.30
|
Capex
1 |
472
|
21.9
|
50.2
|
86.1
|
74.3
|
54.2
|
62
|
49.5
|
Capex / Sales
|
102.02%
|
5.37%
|
4.98%
|
4.48%
|
8.55%
|
5.93%
|
5.64%
|
4.58%
|
Announcement Date
|
3/9/20
|
3/8/21
|
3/22/22
|
3/21/23
|
3/19/24
|
-
|
-
|
-
|
Last Close Price
14.1
USD Average target price
29.92
USD Spread / Average Target +112.13% Consensus |