Market Closed -
London S.E.
16:35:27 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
1,342
GBX
|
+2.44%
|
|
+1.67%
|
+19.18%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
686
|
1,260
|
1,569
|
1,589
|
1,048
|
1,304
|
1,304
|
-
|
Enterprise Value (EV)
1 |
650.5
|
1,206
|
1,521
|
1,551
|
966.2
|
1,097
|
1,147
|
1,089
|
P/E ratio
|
24.3
x
|
36.8
x
|
24.7
x
|
29.9
x
|
21.4
x
|
20.5
x
|
18.3
x
|
16.8
x
|
Yield
|
1.27%
|
0.79%
|
0.71%
|
0.8%
|
1.39%
|
1.52%
|
1.4%
|
1.55%
|
Capitalization / Revenue
|
2.41
x
|
3.83
x
|
3.98
x
|
3.55
x
|
2.16
x
|
2.1
x
|
2.28
x
|
2.14
x
|
EV / Revenue
|
2.28
x
|
3.67
x
|
3.86
x
|
3.47
x
|
1.99
x
|
2.1
x
|
2.01
x
|
1.79
x
|
EV / EBITDA
|
13.5
x
|
19
x
|
19.3
x
|
16.3
x
|
9.19
x
|
9.6
x
|
9.25
x
|
8.22
x
|
EV / FCF
|
27.6
x
|
35.4
x
|
37.3
x
|
26
x
|
15.1
x
|
12.9
x
|
14.9
x
|
13.2
x
|
FCF Yield
|
3.63%
|
2.83%
|
2.68%
|
3.85%
|
6.62%
|
7.76%
|
6.72%
|
7.58%
|
Price to Book
|
5.62
x
|
8.34
x
|
7.45
x
|
6.13
x
|
3.47
x
|
3.83
x
|
3.42
x
|
2.95
x
|
Nbr of stocks (in thousands)
|
93,977
|
94,758
|
95,387
|
96,302
|
96,823
|
97,133
|
97,133
|
-
|
Reference price
2 |
7.300
|
13.30
|
16.45
|
16.50
|
10.82
|
13.42
|
13.42
|
13.42
|
Announcement Date
|
12/03/19
|
17/03/20
|
23/03/21
|
22/03/22
|
21/03/23
|
25/03/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
284.9
|
328.9
|
393.8
|
447.7
|
484.6
|
521.7
|
572.1
|
609.2
|
EBITDA
1 |
48.3
|
63.5
|
79
|
95.4
|
105.1
|
114.3
|
124
|
132.5
|
EBIT
1 |
34.8
|
46.4
|
56.1
|
68.3
|
65.4
|
67
|
95.73
|
103.1
|
Operating Margin
|
12.21%
|
14.11%
|
14.25%
|
15.26%
|
13.5%
|
12.84%
|
16.73%
|
16.92%
|
Earnings before Tax (EBT)
1 |
34.5
|
45.2
|
75
|
67.2
|
64.9
|
71.5
|
95.8
|
102.6
|
Net income
1 |
28.4
|
34.5
|
64.2
|
53.6
|
49.3
|
53.6
|
64.7
|
76.6
|
Net margin
|
9.97%
|
10.49%
|
16.3%
|
11.97%
|
10.17%
|
10.27%
|
11.31%
|
12.58%
|
EPS
2 |
0.3000
|
0.3610
|
0.6660
|
0.5520
|
0.5060
|
0.5490
|
0.7331
|
0.7984
|
Free Cash Flow
1 |
23.6
|
34.1
|
40.8
|
59.7
|
64
|
85.2
|
77.08
|
82.6
|
FCF margin
|
8.28%
|
10.37%
|
10.36%
|
13.33%
|
13.21%
|
16.33%
|
13.47%
|
13.56%
|
FCF Conversion (EBITDA)
|
48.86%
|
53.7%
|
51.65%
|
62.58%
|
60.89%
|
74.54%
|
62.15%
|
62.33%
|
FCF Conversion (Net income)
|
83.1%
|
98.84%
|
63.55%
|
111.38%
|
129.82%
|
158.96%
|
119.13%
|
107.83%
|
Dividend per Share
2 |
0.0930
|
0.1050
|
0.1170
|
0.1320
|
0.1500
|
0.1710
|
0.1874
|
0.2082
|
Announcement Date
|
12/03/19
|
17/03/20
|
23/03/21
|
22/03/22
|
21/03/23
|
25/03/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
35.5
|
53.9
|
48
|
37.6
|
81.4
|
130
|
156
|
214
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
23.6
|
34.1
|
40.8
|
59.7
|
64
|
85.2
|
77.1
|
82.6
|
ROE (net income / shareholders' equity)
|
26.2%
|
25.2%
|
35.1%
|
22.7%
|
17.6%
|
20.8%
|
20.7%
|
19.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
1.300
|
1.600
|
2.210
|
2.690
|
3.120
|
3.510
|
3.920
|
4.550
|
Cash Flow per Share
2 |
0.3800
|
0.4900
|
0.5800
|
0.7900
|
-
|
1.110
|
0.9000
|
0.9700
|
Capex
1 |
12.7
|
12.4
|
15.4
|
16.8
|
20.7
|
23
|
23
|
23.4
|
Capex / Sales
|
4.46%
|
3.77%
|
3.91%
|
3.75%
|
4.27%
|
4.41%
|
4.02%
|
3.84%
|
Announcement Date
|
12/03/19
|
17/03/20
|
23/03/21
|
22/03/22
|
21/03/23
|
25/03/24
|
-
|
-
|
Last Close Price
13.42
GBP Average target price
16.9
GBP Spread / Average Target +25.93% Consensus |
1st Jan change
|
Capi.
|
---|
| +19.18% | 1.59B | | +3.42% | 261B | | +6.86% | 29.91B | | +30.40% | 14.93B | | -16.18% | 13.49B | | -15.43% | 6.11B | | -18.10% | 3.83B | | +36.88% | 3.6B | | -3.68% | 3.24B | | +10.06% | 2.38B |
Cloud Computing Services
|