Delayed
OTC Markets
20:46:06 27/06/2024 BST
|
5-day change
|
1st Jan Change
|
21.9
USD
|
+1.72%
|
|
+0.74%
|
-2.67%
|
Fiscal Period: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,502
|
5,369
|
6,166
|
5,599
|
5,924
|
5,931
|
-
|
-
|
Enterprise Value (EV)
1 |
7,722
|
6,533
|
7,263
|
5,709
|
6,311
|
6,256
|
6,138
|
5,940
|
P/E ratio
|
29.1
x
|
20.4
x
|
21.8
x
|
5.8
x
|
26.1
x
|
19.3
x
|
17.1
x
|
16
x
|
Yield
|
2.8%
|
2.58%
|
2.42%
|
2.57%
|
2.45%
|
2.55%
|
2.7%
|
2.84%
|
Capitalization / Revenue
|
2.6
x
|
2.11
x
|
2.56
x
|
2.18
x
|
1.95
x
|
1.88
x
|
1.78
x
|
1.7
x
|
EV / Revenue
|
3.09
x
|
2.56
x
|
3.02
x
|
2.22
x
|
2.08
x
|
1.98
x
|
1.84
x
|
1.7
x
|
EV / EBITDA
|
11.6
x
|
10.7
x
|
15.9
x
|
11.5
x
|
10.8
x
|
9.98
x
|
9.03
x
|
8.11
x
|
EV / FCF
|
33.3
x
|
20.4
x
|
17.3
x
|
29.4
x
|
29.5
x
|
19.3
x
|
17
x
|
14.5
x
|
FCF Yield
|
3%
|
4.9%
|
5.78%
|
3.4%
|
3.39%
|
5.17%
|
5.87%
|
6.9%
|
Price to Book
|
2.75
x
|
2.26
x
|
2.57
x
|
2.21
x
|
2.51
x
|
2.42
x
|
2.28
x
|
2.11
x
|
Nbr of stocks (in thousands)
|
395,956
|
396,211
|
396,376
|
362,982
|
348,648
|
343,800
|
-
|
-
|
Reference price
2 |
16.42
|
13.55
|
15.56
|
15.42
|
16.99
|
17.25
|
17.25
|
17.25
|
Announcement Date
|
20/09/19
|
24/09/20
|
28/09/21
|
23/09/22
|
26/09/23
|
-
|
-
|
-
|
Fiscal Period: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,498
|
2,548
|
2,406
|
2,566
|
3,037
|
3,157
|
3,333
|
3,490
|
EBITDA
1 |
666
|
610
|
458
|
495
|
584
|
627
|
679.9
|
732
|
EBIT
1 |
427
|
327
|
372
|
417
|
501
|
537.3
|
584.9
|
629.3
|
Operating Margin
|
17.09%
|
12.83%
|
15.46%
|
16.25%
|
16.5%
|
17.02%
|
17.55%
|
18.03%
|
Earnings before Tax (EBT)
1 |
304
|
133
|
240
|
103
|
360
|
441.7
|
508.4
|
543.8
|
Net income
1 |
225
|
265
|
284
|
1,033
|
231
|
284.7
|
340.9
|
380.7
|
Net margin
|
9.01%
|
10.4%
|
11.8%
|
40.26%
|
7.61%
|
9.02%
|
10.23%
|
10.91%
|
EPS
2 |
0.5650
|
0.6640
|
0.7130
|
2.660
|
0.6510
|
0.8940
|
1.011
|
1.075
|
Free Cash Flow
1 |
232
|
320
|
420
|
194
|
214
|
323.7
|
360.1
|
409.8
|
FCF margin
|
9.29%
|
12.56%
|
17.46%
|
7.56%
|
7.05%
|
10.25%
|
10.81%
|
11.74%
|
FCF Conversion (EBITDA)
|
34.83%
|
52.46%
|
91.7%
|
39.19%
|
36.64%
|
51.63%
|
52.97%
|
55.98%
|
FCF Conversion (Net income)
|
103.11%
|
120.75%
|
147.89%
|
18.78%
|
92.64%
|
113.71%
|
105.64%
|
107.65%
|
Dividend per Share
2 |
0.4590
|
0.3500
|
0.3770
|
0.3960
|
0.4160
|
0.4394
|
0.4652
|
0.4891
|
Announcement Date
|
20/09/19
|
24/09/20
|
28/09/21
|
23/09/22
|
26/09/23
|
-
|
-
|
-
|
Fiscal Period: July |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
---|
Net sales
1 |
1,240
|
1,308
|
1,150
|
1,256
|
1,192
|
1,374
|
1,497
|
1,540
|
1,507
|
1,653
|
1,584
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
186
|
141
|
166
|
206
|
189
|
228
|
241
|
260
|
246
|
292.7
|
271.1
|
Operating Margin
|
15%
|
10.78%
|
14.43%
|
16.4%
|
15.86%
|
16.59%
|
16.1%
|
16.88%
|
16.32%
|
17.71%
|
17.11%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.2400
|
0.1170
|
0.2600
|
0.1230
|
0.2730
|
0.1290
|
0.2870
|
-
|
0.3010
|
-
|
Announcement Date
|
06/04/20
|
24/09/20
|
26/03/21
|
28/09/21
|
25/03/22
|
23/09/22
|
24/03/23
|
26/09/23
|
26/03/24
|
-
|
-
|
Fiscal Period: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,220
|
1,164
|
1,097
|
110
|
387
|
326
|
208
|
9.46
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.832
x
|
1.908
x
|
2.395
x
|
0.2222
x
|
0.6627
x
|
0.5197
x
|
0.3054
x
|
0.0129
x
|
Free Cash Flow
1 |
232
|
320
|
420
|
194
|
214
|
324
|
360
|
410
|
ROE (net income / shareholders' equity)
|
16.5%
|
11.2%
|
11.9%
|
12.5%
|
13.5%
|
14.9%
|
15.6%
|
15.8%
|
ROA (Net income/ Total Assets)
|
7.3%
|
4.94%
|
5.3%
|
6.04%
|
7.18%
|
8.25%
|
8.9%
|
9.37%
|
Assets
1 |
3,082
|
5,365
|
5,356
|
17,098
|
3,216
|
3,452
|
3,832
|
4,062
|
Book Value Per Share
2 |
5.960
|
5.990
|
6.060
|
6.980
|
6.760
|
7.120
|
7.560
|
8.180
|
Cash Flow per Share
2 |
0.8700
|
1.080
|
1.340
|
0.7200
|
0.8300
|
1.150
|
1.330
|
1.500
|
Capex
1 |
114
|
109
|
115
|
85
|
79
|
81
|
77.9
|
81.5
|
Capex / Sales
|
4.56%
|
4.28%
|
4.78%
|
3.31%
|
2.6%
|
2.57%
|
2.34%
|
2.33%
|
Announcement Date
|
20/09/19
|
24/09/20
|
28/09/21
|
23/09/22
|
26/09/23
|
-
|
-
|
-
|
Last Close Price
17.25
GBP Average target price
20.05
GBP Spread / Average Target +16.23% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.65% | 881B | | +2.13% | 243B | | +26.19% | 176B | | +2.66% | 140B | | -9.48% | 70.84B | | -6.03% | 57.09B | | +109.08% | 35.76B | | -37.23% | 32.94B | | +28.44% | 32.6B |
Consumer Goods Conglomerates
|