Market Closed -
London S.E.
11:35:04 2024-05-20 am EDT
|
5-day change
|
1st Jan Change
|
266
GBX
|
+0.95%
|
|
+5.14%
|
+3.18%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,635
|
577.3
|
1,408
|
684.5
|
1,342
|
1,579
|
-
|
-
|
Enterprise Value (EV)
1 |
3,254
|
2,481
|
3,219
|
2,364
|
2,975
|
3,135
|
3,022
|
2,888
|
P/E ratio
|
11.5
x
|
-5.17
x
|
-20.6
x
|
52.3
x
|
-323
x
|
12.1
x
|
10.3
x
|
9.12
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.73
x
|
0.39
x
|
1.32
x
|
0.31
x
|
0.54
x
|
0.61
x
|
0.59
x
|
0.57
x
|
EV / Revenue
|
1.45
x
|
1.68
x
|
3.02
x
|
1.07
x
|
1.19
x
|
1.21
x
|
1.12
x
|
1.04
x
|
EV / EBITDA
|
7.46
x
|
9.81
x
|
19.2
x
|
6.34
x
|
8.29
x
|
7.57
x
|
6.79
x
|
6.19
x
|
EV / FCF
|
13
x
|
108
x
|
-805
x
|
19.5
x
|
32.7
x
|
38.2
x
|
28.7
x
|
22.7
x
|
FCF Yield
|
7.68%
|
0.93%
|
-0.12%
|
5.12%
|
3.06%
|
2.62%
|
3.49%
|
4.4%
|
Price to Book
|
0.84
x
|
0.35
x
|
0.67
x
|
0.32
x
|
0.63
x
|
0.7
x
|
0.65
x
|
0.61
x
|
Nbr of stocks (in thousands)
|
426,954
|
426,385
|
594,391
|
594,716
|
593,880
|
593,751
|
-
|
-
|
Reference price
2 |
3.830
|
1.354
|
2.368
|
1.151
|
2.260
|
2.660
|
2.660
|
2.660
|
Announcement Date
|
11/20/19
|
11/26/20
|
11/25/21
|
12/7/22
|
11/30/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,237
|
1,475
|
1,065
|
2,208
|
2,503
|
2,597
|
2,692
|
2,772
|
EBITDA
1 |
436
|
253
|
168
|
373
|
359
|
414.3
|
444.9
|
466.6
|
EBIT
1 |
317
|
99
|
29
|
240
|
221
|
276.9
|
304.6
|
323.1
|
Operating Margin
|
14.17%
|
6.71%
|
2.72%
|
10.87%
|
8.83%
|
10.66%
|
11.32%
|
11.65%
|
Earnings before Tax (EBT)
1 |
177
|
-123
|
-42
|
8
|
-13
|
171
|
201.7
|
227.2
|
Net income
1 |
143
|
-112
|
-65
|
13
|
-4
|
128.5
|
150.3
|
169.4
|
Net margin
|
6.39%
|
-7.59%
|
-6.1%
|
0.59%
|
-0.16%
|
4.95%
|
5.58%
|
6.11%
|
EPS
2 |
0.3330
|
-0.2620
|
-0.1150
|
0.0220
|
-0.007000
|
0.2203
|
0.2594
|
0.2916
|
Free Cash Flow
1 |
250
|
23
|
-4
|
121
|
91
|
82.11
|
105.3
|
127.1
|
FCF margin
|
11.18%
|
1.56%
|
-0.38%
|
5.48%
|
3.64%
|
3.16%
|
3.91%
|
4.58%
|
FCF Conversion (EBITDA)
|
57.34%
|
9.09%
|
-
|
32.44%
|
25.35%
|
19.82%
|
23.68%
|
27.24%
|
FCF Conversion (Net income)
|
174.83%
|
-
|
-
|
930.77%
|
-
|
63.89%
|
70.11%
|
75%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/20/19
|
11/26/20
|
11/25/21
|
12/7/22
|
11/30/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
---|
Net sales
1 |
1,051
|
1,159
|
-
|
1,282
|
-
|
1,359
|
EBITDA
|
219
|
-
|
183
|
-
|
-
|
-
|
EBIT
1 |
166
|
120
|
120
|
100
|
121
|
127
|
Operating Margin
|
15.79%
|
10.35%
|
-
|
7.8%
|
-
|
9.35%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
32
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
2.5%
|
-
|
-
|
EPS
|
-
|
-
|
-
|
0.0540
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/20/19
|
5/18/22
|
12/7/22
|
5/17/23
|
11/30/23
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,619
|
1,904
|
1,811
|
1,679
|
1,633
|
1,556
|
1,443
|
1,309
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.713
x
|
7.526
x
|
10.78
x
|
4.501
x
|
4.549
x
|
3.754
x
|
3.242
x
|
2.805
x
|
Free Cash Flow
1 |
250
|
23
|
-4
|
121
|
91
|
82.1
|
105
|
127
|
ROE (net income / shareholders' equity)
|
7.7%
|
-6.18%
|
-3.44%
|
5.04%
|
4.49%
|
6.16%
|
6.92%
|
7.15%
|
ROA (Net income/ Total Assets)
|
2.93%
|
-2.24%
|
-1.26%
|
2.11%
|
1.97%
|
2.71%
|
3.31%
|
3.79%
|
Assets
1 |
4,881
|
5,000
|
5,159
|
617.2
|
-203.2
|
4,751
|
4,537
|
4,467
|
Book Value Per Share
2 |
4.560
|
3.910
|
3.530
|
3.590
|
3.580
|
3.800
|
4.070
|
4.380
|
Cash Flow per Share
2 |
0.9400
|
0.3000
|
0.0400
|
0.4000
|
0.4200
|
0.4400
|
0.4900
|
0.5200
|
Capex
1 |
152
|
104
|
29
|
122
|
157
|
175
|
175
|
174
|
Capex / Sales
|
6.79%
|
7.05%
|
2.72%
|
5.53%
|
6.27%
|
6.75%
|
6.5%
|
6.27%
|
Announcement Date
|
11/20/19
|
11/26/20
|
11/25/21
|
12/7/22
|
11/30/23
|
-
|
-
|
-
|
Last Close Price
2.66
GBP Average target price
3.11
GBP Spread / Average Target +16.92% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.18% | 2.01B | | -19.24% | 87.83B | | +3.77% | 48.15B | | -7.50% | 18.14B | | +33.70% | 14.55B | | -13.92% | 13.66B | | +87.23% | 9.17B | | -13.93% | 6.44B | | -8.51% | 4.44B | | -17.28% | 3.71B |
Other Restaurants & Bars
|