Delayed
London S.E.
14:30:30 26/06/2024 BST
|
5-day change
|
1st Jan Change
|
60.15
USD
|
-0.45%
|
|
-0.60%
|
-16.58%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
25,802
|
28,048
|
37,813
|
51,006
|
38,521
|
30,996
|
-
|
-
|
Enterprise Value (EV)
1 |
33,831
|
37,310
|
46,409
|
59,149
|
45,518
|
40,239
|
39,685
|
39,850
|
P/E ratio
|
19
x
|
16
x
|
14.1
x
|
12
x
|
11.2
x
|
11.4
x
|
11.5
x
|
11.7
x
|
Yield
|
3.02%
|
2.86%
|
2.19%
|
1.72%
|
2.49%
|
3.2%
|
3.33%
|
3.42%
|
Capitalization / Revenue
|
0.4
x
|
0.44
x
|
0.44
x
|
0.5
x
|
0.41
x
|
0.34
x
|
0.33
x
|
0.33
x
|
EV / Revenue
|
0.52
x
|
0.58
x
|
0.54
x
|
0.58
x
|
0.48
x
|
0.44
x
|
0.43
x
|
0.43
x
|
EV / EBITDA
|
10.8
x
|
10.2
x
|
9.46
x
|
8.66
x
|
7.33
x
|
8.05
x
|
8.07
x
|
8.12
x
|
EV / FCF
|
-5.39
x
|
-11.6
x
|
8.55
x
|
27.4
x
|
15.3
x
|
13.5
x
|
13.8
x
|
16.1
x
|
FCF Yield
|
-18.6%
|
-8.6%
|
11.7%
|
3.65%
|
6.52%
|
7.39%
|
7.26%
|
6.21%
|
Price to Book
|
1.36
x
|
1.42
x
|
1.7
x
|
2.15
x
|
1.54
x
|
1.43
x
|
1.29
x
|
1.4
x
|
Nbr of stocks (in thousands)
|
556,686
|
556,389
|
559,441
|
549,334
|
533,381
|
494,438
|
-
|
-
|
Reference price
2 |
46.35
|
50.41
|
67.59
|
92.85
|
72.22
|
62.69
|
62.69
|
62.69
|
Announcement Date
|
29/01/20
|
26/01/21
|
25/01/22
|
26/01/23
|
12/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
64,656
|
64,355
|
85,249
|
101,848
|
93,935
|
90,457
|
92,752
|
93,590
|
EBITDA
1 |
3,138
|
3,660
|
4,907
|
6,830
|
6,207
|
5,001
|
4,918
|
4,907
|
EBIT
1 |
1,691
|
1,766
|
2,993
|
4,212
|
4,057
|
2,766
|
2,915
|
2,920
|
Operating Margin
|
2.62%
|
2.74%
|
3.51%
|
4.14%
|
4.32%
|
3.06%
|
3.14%
|
3.12%
|
Earnings before Tax (EBT)
1 |
1,588
|
1,883
|
3,313
|
5,233
|
4,294
|
3,367
|
3,015
|
3,021
|
Net income
1 |
1,379
|
1,772
|
2,709
|
4,340
|
3,483
|
2,693
|
2,532
|
2,542
|
Net margin
|
2.13%
|
2.75%
|
3.18%
|
4.26%
|
3.71%
|
2.98%
|
2.73%
|
2.72%
|
EPS
2 |
2.440
|
3.150
|
4.790
|
7.710
|
6.430
|
5.481
|
5.430
|
5.351
|
Free Cash Flow
1 |
-6,280
|
-3,209
|
5,426
|
2,159
|
2,966
|
2,974
|
2,882
|
2,474
|
FCF margin
|
-9.71%
|
-4.99%
|
6.36%
|
2.12%
|
3.16%
|
3.29%
|
3.11%
|
2.64%
|
FCF Conversion (EBITDA)
|
-
|
-
|
110.58%
|
31.61%
|
47.78%
|
59.46%
|
58.6%
|
50.42%
|
FCF Conversion (Net income)
|
-
|
-
|
200.3%
|
49.75%
|
85.16%
|
110.41%
|
113.82%
|
97.32%
|
Dividend per Share
2 |
1.400
|
1.440
|
1.480
|
1.600
|
1.800
|
2.008
|
2.086
|
2.145
|
Announcement Date
|
29/01/20
|
26/01/21
|
25/01/22
|
26/01/23
|
12/03/24
|
-
|
-
|
-
|
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 |
23,090
|
23,650
|
27,284
|
24,683
|
26,231
|
24,072
|
25,190
|
21,695
|
22,978
|
21,847
|
23,127
|
22,196
|
23,925
|
23,899
|
24,891
|
EBITDA
1 |
1,407
|
1,641
|
1,866
|
1,639
|
1,684
|
1,762
|
1,629
|
1,491
|
1,325
|
1,298
|
1,173
|
1,245
|
1,323
|
1,178
|
1,257
|
EBIT
1 |
864
|
1,068
|
1,286
|
993
|
865
|
1,199
|
1,042
|
995
|
821
|
708
|
639
|
666.1
|
773.6
|
617
|
-
|
Operating Margin
|
3.74%
|
4.52%
|
4.71%
|
4.02%
|
3.3%
|
4.98%
|
4.14%
|
4.59%
|
3.57%
|
3.24%
|
2.76%
|
3%
|
3.23%
|
2.58%
|
-
|
Earnings before Tax (EBT)
1 |
1,011
|
1,271
|
1,519
|
1,230
|
1,213
|
1,397
|
1,132
|
1,031
|
734
|
885
|
778.5
|
881.5
|
892.5
|
710
|
779
|
Net income
1 |
782
|
1,054
|
1,236
|
1,031
|
1,019
|
1,170
|
927
|
821
|
565
|
729
|
642.5
|
687.4
|
707.8
|
598.4
|
667.5
|
Net margin
|
3.39%
|
4.46%
|
4.53%
|
4.18%
|
3.88%
|
4.86%
|
3.68%
|
3.78%
|
2.46%
|
3.34%
|
2.78%
|
3.1%
|
2.96%
|
2.5%
|
2.68%
|
EPS
2 |
1.380
|
1.860
|
2.180
|
1.830
|
1.840
|
2.120
|
1.700
|
1.520
|
1.060
|
1.420
|
1.289
|
1.383
|
1.448
|
1.224
|
1.377
|
Dividend per Share
2 |
0.3700
|
0.4000
|
0.4000
|
0.4000
|
0.4000
|
0.4500
|
0.4500
|
-
|
0.6000
|
0.5000
|
0.5000
|
0.5000
|
0.5125
|
0.5000
|
0.5250
|
Announcement Date
|
25/01/22
|
26/04/22
|
26/07/22
|
25/10/22
|
26/01/23
|
25/04/23
|
25/07/23
|
24/10/23
|
12/03/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
8,029
|
9,262
|
8,596
|
8,143
|
6,997
|
9,243
|
8,689
|
8,854
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.559
x
|
2.531
x
|
1.752
x
|
1.192
x
|
1.127
x
|
1.848
x
|
1.767
x
|
1.804
x
|
Free Cash Flow
1 |
-6,280
|
-3,209
|
5,426
|
2,159
|
2,966
|
2,974
|
2,882
|
2,474
|
ROE (net income / shareholders' equity)
|
9.58%
|
10.3%
|
13.8%
|
18.9%
|
15.6%
|
11.3%
|
10.9%
|
10.6%
|
ROA (Net income/ Total Assets)
|
5.98%
|
6.21%
|
8.47%
|
12.2%
|
6.62%
|
4.5%
|
4.26%
|
3.7%
|
Assets
1 |
23,064
|
28,547
|
31,980
|
35,705
|
52,639
|
59,849
|
59,401
|
68,706
|
Book Value Per Share
2 |
34.00
|
35.50
|
39.80
|
43.10
|
47.00
|
43.80
|
48.60
|
44.80
|
Cash Flow per Share
2 |
-9.650
|
-4.240
|
11.70
|
6.180
|
8.230
|
6.410
|
7.080
|
9.770
|
Capex
1 |
828
|
823
|
1,169
|
1,319
|
1,494
|
1,300
|
1,260
|
1,375
|
Capex / Sales
|
1.28%
|
1.28%
|
1.37%
|
1.3%
|
1.59%
|
1.44%
|
1.36%
|
1.47%
|
Announcement Date
|
29/01/20
|
26/01/21
|
25/01/22
|
26/01/23
|
12/03/24
|
-
|
-
|
-
|
Last Close Price
62.69
USD Average target price
62.4
USD Spread / Average Target -0.46% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.50% | 271B | | +0.24% | 40.96B | | -13.22% | 38.97B | | -1.44% | 37.16B | | -3.16% | 35.21B | | -3.18% | 29.38B | | +5.79% | 23.47B | | -17.38% | 20.57B | | +1.36% | 19.37B |
Other Food Processing
|