Market Closed -
London S.E.
16:35:25 30/04/2024 BST
|
5-day change
|
1st Jan Change
|
410.6
GBX
|
-1.86%
|
|
+6.54%
|
-11.62%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,931
|
1,895
|
2,482
|
2,058
|
1,822
|
1,614
|
-
|
-
|
Enterprise Value (EV)
1 |
1,931
|
1,895
|
2,482
|
2,058
|
1,822
|
1,614
|
1,614
|
1,614
|
P/E ratio
|
8.3
x
|
9.99
x
|
7.37
x
|
5.34
x
|
7.15
x
|
4.87
x
|
4.1
x
|
3.46
x
|
Yield
|
3.71%
|
3.42%
|
4.69%
|
6.21%
|
-
|
8.31%
|
9%
|
9.92%
|
Capitalization / Revenue
|
5.62
x
|
3.73
x
|
3.95
x
|
2.5
x
|
2.57
x
|
2.1
x
|
1.96
x
|
1.84
x
|
EV / Revenue
|
5.62
x
|
3.73
x
|
3.95
x
|
2.5
x
|
2.57
x
|
2.1
x
|
1.96
x
|
1.84
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.86
x
|
1.17
x
|
1.23
x
|
0.97
x
|
-
|
0.72
x
|
0.63
x
|
0.55
x
|
Nbr of stocks (in thousands)
|
445,443
|
447,322
|
447,627
|
429,020
|
392,157
|
392,983
|
-
|
-
|
Reference price
2 |
4.334
|
4.236
|
5.545
|
4.798
|
4.646
|
4.106
|
4.106
|
4.106
|
Announcement Date
|
19/03/20
|
17/03/21
|
17/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
343.4
|
508.6
|
629
|
824.2
|
707.8
|
768.1
|
824.7
|
876.5
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
210.7
|
351.6
|
462.5
|
620.2
|
474.9
|
515.9
|
544.6
|
585.3
|
Operating Margin
|
61.36%
|
69.13%
|
73.53%
|
75.25%
|
67.1%
|
67.17%
|
66.04%
|
66.78%
|
Earnings before Tax (EBT)
1 |
209.1
|
260.4
|
464.6
|
531.5
|
374.3
|
456.2
|
503.4
|
541.1
|
Net income
1 |
158.8
|
190.8
|
340.1
|
409.5
|
282.6
|
334.7
|
365.6
|
396.3
|
Net margin
|
46.24%
|
37.51%
|
54.07%
|
49.68%
|
39.93%
|
43.57%
|
44.33%
|
45.22%
|
EPS
2 |
0.5220
|
0.4240
|
0.7520
|
0.8980
|
0.6500
|
0.8432
|
1.000
|
1.188
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1610
|
0.1450
|
0.2600
|
0.2980
|
-
|
0.3410
|
0.3694
|
0.4073
|
Announcement Date
|
19/03/20
|
17/03/21
|
17/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
25%
|
20%
|
24%
|
20%
|
-
|
16.4%
|
16.7%
|
17.3%
|
ROA (Net income/ Total Assets)
|
1.85%
|
0.9%
|
1.65%
|
1.57%
|
-
|
1.1%
|
1.2%
|
1.15%
|
Assets
1 |
8,602
|
21,200
|
20,660
|
26,050
|
-
|
30,424
|
30,466
|
34,463
|
Book Value Per Share
2 |
5.070
|
3.620
|
4.520
|
4.920
|
-
|
5.710
|
6.500
|
7.500
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19/03/20
|
17/03/21
|
17/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
Last Close Price
4.106
GBP Average target price
6.19
GBP Spread / Average Target +50.75% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.62% | 2.06B | | -7.63% | 85.66B | | -11.36% | 19.54B | | +14.88% | 14.27B | | +37.38% | 8.78B | | -11.15% | 6.4B | | -3.09% | 4.45B | | +25.69% | 4.4B | | -17.46% | 3.16B | | -6.97% | 2.59B |
Retail & Mortgage Banks
|