Delayed
London S.E.
14:49:14 25/03/2024 GMT
5-day change
1st Jan Change
225.5
USD
+2.86%
+3.72%
+18.53%
Fiscal Period: December
2019
2020
2021
2022
2023
2024
2025
2026
Capitalization
1
35,349
35,557
38,483
43,938
43,508
49,085
-
-
Enterprise Value (EV)
1
35,349
35,557
38,483
43,938
45,752
49,737
45,840
41,329
P/E ratio
13.8
x
13.3
x
10.8
x
15.9
x
14.9
x
11.9
x
10.4
x
9.13
x
Yield
2.4%
2.4%
2.23%
1.96%
-
1.94%
2.03%
2.15%
Capitalization / Revenue
1.25
x
1.22
x
1.25
x
1.3
x
1.15
x
1.17
x
1.08
x
1.07
x
EV / Revenue
1.25
x
1.22
x
1.25
x
1.3
x
1.21
x
1.18
x
1.01
x
0.9
x
EV / EBITDA
-
-
-
-
10
x
8.04
x
6.72
x
-
EV / FCF
-
-
-
-
-
20.4
x
11.8
x
-
FCF Yield
-
-
-
-
-
4.91%
8.5%
-
Price to Book
1.35
x
1.21
x
1.31
x
2.02
x
1.74
x
1.8
x
1.61
x
1.47
x
Nbr of stocks (in thousands)
258,113
253,309
246,009
234,348
228,399
228,993
-
-
Reference price
2
137.0
140.4
156.4
187.5
190.5
214.4
214.4
214.4
Announcement Date
23/01/20
21/01/21
20/01/22
24/01/23
19/01/24
-
-
-
Fiscal Period: December
2019
2020
2021
2022
2023
2024
2025
2026
Net sales
1
28,272
29,044
30,855
33,763
37,761
42,049
45,383
45,901
EBITDA
1
-
-
-
-
4,574
6,183
6,824
-
EBIT
1
3,369
3,574
4,627
3,909
3,852
5,505
6,117
6,745
Operating Margin
11.92%
12.31%
15%
11.58%
10.2%
13.09%
13.48%
14.69%
Earnings before Tax (EBT)
1
3,138
3,237
4,458
3,354
3,371
5,043
5,606
6,160
Net income
1
2,622
2,697
3,662
2,842
2,991
4,179
4,637
5,151
Net margin
9.27%
9.29%
11.87%
8.42%
7.92%
9.94%
10.22%
11.22%
EPS
2
9.920
10.52
14.49
11.77
12.79
18.03
20.62
23.48
Free Cash Flow
1
-
-
-
-
-
2,443
3,897
-
FCF margin
-
-
-
-
-
5.81%
8.59%
-
FCF Conversion (EBITDA)
-
-
-
-
-
39.51%
57.11%
-
FCF Conversion (Net income)
-
-
-
-
-
58.46%
84.05%
-
Dividend per Share
2
3.280
3.370
3.490
3.670
-
4.148
4.355
4.610
Announcement Date
23/01/20
21/01/21
20/01/22
24/01/23
19/01/24
-
-
-
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
8,024
8,014
8,317
8,615
8,817
8,854
9,216
9,718
9,973
10,126
10,398
10,664
10,880
11,101
11,303
EBITDA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
EBIT
1
1,680
1,292
840
709
1,068
1,010
79
635
2,128
1,433
954.4
1,111
2,004
1,829
1,082
Operating Margin
20.94%
16.12%
10.1%
8.23%
12.11%
11.41%
0.86%
6.53%
21.34%
14.15%
9.18%
10.42%
18.42%
16.47%
9.57%
Earnings before Tax (EBT)
1
1,650
1,182
657
528
987
928
-48
472
2,019
1,370
902.9
1,079
1,687
1,632
1,060
Net income
1
1,333
1,018
551
454
819
975
-14
404
1,626
1,123
749.5
890.5
1,411
1,334
865.3
Net margin
16.61%
12.7%
6.62%
5.27%
9.29%
11.01%
-0.15%
4.16%
16.3%
11.09%
7.21%
8.35%
12.97%
12.02%
7.66%
EPS
2
5.370
4.150
2.270
1.890
3.440
4.130
-0.0700
1.740
6.990
4.800
3.236
3.868
6.167
5.839
3.763
Dividend per Share
2
0.8800
0.8800
0.9300
0.9300
0.9300
-
1.000
-
-
1.050
1.044
1.044
1.044
1.050
1.088
Announcement Date
20/01/22
19/04/22
21/07/22
19/10/22
24/01/23
19/04/23
20/07/23
18/10/23
19/01/24
17/04/24
-
-
-
-
-
Fiscal Period: December
2019
2020
2021
2022
2023
2024
2025
2026
Net Debt
1
-
-
-
-
2,244
652
-
-
Net Cash position
1
-
-
-
-
-
-
3,245
7,756
Leverage (Debt/EBITDA)
-
-
-
-
0.4906
x
0.1055
x
-
-
Free Cash Flow
1
-
-
-
-
-
2,443
3,897
-
ROE (net income / shareholders' equity)
10.9%
10%
12.7%
12.2%
13.6%
15.7%
16.1%
15.7%
ROA (Net income/ Total Assets)
2.45%
2.38%
3.09%
2.41%
2.48%
3.4%
2.95%
3.45%
Assets
1
107,177
113,443
118,615
118,091
120,848
122,899
157,171
149,292
Book Value Per Share
2
102.0
116.0
120.0
92.90
109.0
119.0
133.0
145.0
Cash Flow per Share
2
-
31.80
33.80
27.00
-
47.50
-
-
Capex
1
-
4,562
-
-
-
930
982
-
Capex / Sales
-
15.71%
-
-
-
2.21%
2.16%
-
Announcement Date
23/01/20
21/01/21
20/01/22
24/01/23
19/01/24
-
-
-
Last Close Price
214.4
USD
Average target price
228.1
USD
Spread / Average Target
+6.41%
Consensus
1st Jan change
Capi.
+40.10% 62.47B +16.46% 52.36B +18.78% 43.88B +31.78% 36.6B +10.91% 29.63B +50.60% 28.3B +27.04% 25.74B +1.67% 21.86B +15.32% 21.29B
Other Property & Casualty Insurance
+951% of historical performance
More than 20 years at your side
Our Experts are here for you
OUR EXPERTS ARE HERE FOR YOU
Monday - Friday 9am-12pm / 2pm-6pm GMT + 1
marketscreener.com**derivatives**en**/dynamic-chart/**Premium**Expert**Access**Annual**Monthly**Like the pros, access all the transcripts and spot the best opportunities before anyone else.**#ffffff**/services/solutions/**#004eff**#000000**Unlock them now!**1**