Market Closed -
London S.E.
11:35:26 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
1,092
GBX
|
-0.82%
|
|
-14.69%
|
-18.14%
|
Fiscal Period: August |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,106
|
1,537
|
2,133
|
1,867
|
1,911
|
1,430
|
-
|
-
|
Enterprise Value (EV)
1 |
2,272
|
1,829
|
2,888
|
2,736
|
2,806
|
2,343
|
2,339
|
2,315
|
P/E ratio
|
20.1
x
|
-5.91
x
|
-26.1
x
|
40.2
x
|
24.5
x
|
12.5
x
|
10.8
x
|
10.2
x
|
Yield
|
2.97%
|
-
|
-
|
0.64%
|
1.97%
|
3.17%
|
3.6%
|
4.01%
|
Capitalization / Revenue
|
1.51
x
|
1.5
x
|
2.41
x
|
1.33
x
|
1.07
x
|
0.74
x
|
0.69
x
|
0.65
x
|
EV / Revenue
|
1.63
x
|
1.79
x
|
3.26
x
|
1.95
x
|
1.57
x
|
1.21
x
|
1.13
x
|
1.06
x
|
EV / EBITDA
|
10.9
x
|
261
x
|
126
x
|
16.4
x
|
11.8
x
|
6.57
x
|
6.06
x
|
5.69
x
|
EV / FCF
|
20.8
x
|
-44.6
x
|
206
x
|
342
x
|
200
x
|
45
x
|
30.1
x
|
23.9
x
|
FCF Yield
|
4.8%
|
-2.24%
|
0.48%
|
0.29%
|
0.5%
|
2.22%
|
3.32%
|
4.18%
|
Price to Book
|
9.01
x
|
6.36
x
|
12.4
x
|
6.4
x
|
6.11
x
|
3.55
x
|
2.88
x
|
2.39
x
|
Nbr of stocks (in thousands)
|
107,583
|
130,550
|
130,705
|
130,606
|
130,289
|
129,881
|
-
|
-
|
Reference price
2 |
19.58
|
11.77
|
16.32
|
14.30
|
14.67
|
11.01
|
11.01
|
11.01
|
Announcement Date
|
10/17/19
|
11/12/20
|
11/11/21
|
11/10/22
|
11/9/23
|
-
|
-
|
-
|
Fiscal Period: August |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,397
|
1,021
|
886
|
1,400
|
1,793
|
1,940
|
2,072
|
2,190
|
EBITDA
1 |
209
|
7
|
23
|
167
|
238
|
356.8
|
386.3
|
406.9
|
EBIT
1 |
160
|
-48
|
-27
|
117
|
182
|
197.9
|
218.7
|
238.8
|
Operating Margin
|
11.45%
|
-4.7%
|
-3.05%
|
8.36%
|
10.15%
|
10.2%
|
10.55%
|
10.9%
|
Earnings before Tax (EBT)
1 |
135
|
-280
|
-116
|
63
|
110
|
166.1
|
191.9
|
212.6
|
Net income
1 |
108
|
-239
|
-82
|
47
|
79
|
115.6
|
136
|
143.9
|
Net margin
|
7.73%
|
-23.41%
|
-9.26%
|
3.36%
|
4.41%
|
5.96%
|
6.56%
|
6.57%
|
EPS
2 |
0.9720
|
-1.992
|
-0.6260
|
0.3560
|
0.5980
|
0.8806
|
1.018
|
1.082
|
Free Cash Flow
1 |
109
|
-41
|
14
|
8
|
14
|
52.05
|
77.72
|
96.68
|
FCF margin
|
7.8%
|
-4.02%
|
1.58%
|
0.57%
|
0.78%
|
2.68%
|
3.75%
|
4.41%
|
FCF Conversion (EBITDA)
|
52.15%
|
-
|
60.87%
|
4.79%
|
5.88%
|
14.59%
|
20.12%
|
23.76%
|
FCF Conversion (Net income)
|
100.93%
|
-
|
-
|
17.02%
|
17.72%
|
45.01%
|
57.17%
|
67.2%
|
Dividend per Share
2 |
0.5820
|
-
|
-
|
0.0910
|
0.2890
|
0.3485
|
0.3966
|
0.4414
|
Announcement Date
|
10/17/19
|
11/12/20
|
11/11/21
|
11/10/22
|
11/9/23
|
-
|
-
|
-
|
Fiscal Period: August |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
747
|
274
|
420
|
466
|
608
|
792
|
859
|
934
|
990.9
|
986.7
|
1,065
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
88
|
-136
|
-28
|
1
|
34
|
83
|
68
|
-
|
-
|
-
|
-
|
Operating Margin
|
11.78%
|
-49.64%
|
-6.67%
|
0.21%
|
5.59%
|
10.48%
|
7.92%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-78
|
14
|
-
|
45
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
9
|
-
|
32
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
1.48%
|
-
|
3.73%
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-0.3590
|
0.0690
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
0.0910
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/14/20
|
11/12/20
|
4/28/21
|
11/11/21
|
4/27/22
|
11/10/22
|
4/20/23
|
11/9/23
|
-
|
-
|
-
|
Fiscal Period: August |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
166
|
292
|
755
|
869
|
895
|
913
|
909
|
885
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.7943
x
|
41.71
x
|
32.83
x
|
5.204
x
|
3.761
x
|
2.56
x
|
2.354
x
|
2.176
x
|
Free Cash Flow
1 |
109
|
-41
|
14
|
8
|
14
|
52.1
|
77.7
|
96.7
|
ROE (net income / shareholders' equity)
|
56.6%
|
-22.8%
|
-41.5%
|
26.9%
|
25.8%
|
31.4%
|
27.9%
|
25.4%
|
ROA (Net income/ Total Assets)
|
19.9%
|
-4.74%
|
-5.86%
|
4.14%
|
4.73%
|
6.43%
|
6.42%
|
6.34%
|
Assets
1 |
541.7
|
5,040
|
1,399
|
1,135
|
1,671
|
1,800
|
2,116
|
2,268
|
Book Value Per Share
2 |
2.170
|
1.850
|
1.320
|
2.230
|
2.400
|
3.100
|
3.820
|
4.610
|
Cash Flow per Share
2 |
1.370
|
0.0100
|
0.7600
|
1.420
|
1.900
|
2.540
|
2.690
|
2.910
|
Capex
1 |
59
|
79
|
37
|
83
|
122
|
140
|
132
|
134
|
Capex / Sales
|
4.22%
|
7.74%
|
4.18%
|
5.93%
|
6.8%
|
7.22%
|
6.35%
|
6.12%
|
Announcement Date
|
10/17/19
|
11/12/20
|
11/11/21
|
11/10/22
|
11/9/23
|
-
|
-
|
-
|
Last Close Price
11.01
GBP Average target price
16.52
GBP Spread / Average Target +50.00% Consensus |