Market Closed -
London S.E.
11:35:27 2024-05-20 am EDT
|
5-day change
|
1st Jan Change
|
2,020
GBX
|
+2.54%
|
|
+1.13%
|
-7.55%
|
Fiscal Period: Januar |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
251
|
264.2
|
251.2
|
327.9
|
250.3
|
245.4
|
-
|
-
|
Enterprise Value (EV)
1 |
359.5
|
382.7
|
351
|
442.4
|
443.7
|
250.3
|
513.9
|
542.5
|
P/E ratio
|
9.01
x
|
9.11
x
|
17.1
x
|
8.63
x
|
7.42
x
|
9.85
x
|
8.81
x
|
7.56
x
|
Yield
|
5.65%
|
5.5%
|
4.35%
|
4.67%
|
6.46%
|
6.14%
|
6.17%
|
6.59%
|
Capitalization / Revenue
|
2.81
x
|
2.94
x
|
3
x
|
3.73
x
|
2.44
x
|
2.17
x
|
1.9
x
|
1.75
x
|
EV / Revenue
|
4.03
x
|
4.26
x
|
4.19
x
|
5.03
x
|
4.32
x
|
2.17
x
|
3.97
x
|
3.86
x
|
EV / EBITDA
|
9.1
x
|
9.47
x
|
15.8
x
|
8.62
x
|
8.98
x
|
5.09
x
|
8.89
x
|
8.26
x
|
EV / FCF
|
-
|
82,470,379
x
|
11,062,690
x
|
-179,019,433
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
0%
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
1.46
x
|
1.39
x
|
1.59
x
|
1.11
x
|
1.05
x
|
0.99
x
|
0.93
x
|
Nbr of stocks (in thousands)
|
12,011
|
12,120
|
12,134
|
12,145
|
12,151
|
12,151
|
-
|
-
|
Reference price
2 |
20.90
|
21.80
|
20.70
|
27.00
|
20.60
|
20.20
|
20.20
|
20.20
|
Announcement Date
|
3/26/19
|
4/8/20
|
3/30/21
|
3/29/22
|
3/28/23
|
4/9/24
|
-
|
-
|
Fiscal Period: January |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
89.22
|
89.94
|
83.76
|
87.89
|
102.7
|
115.4
|
129.4
|
140.6
|
EBITDA
1 |
39.52
|
40.43
|
22.22
|
51.32
|
49.43
|
49.16
|
57.81
|
65.69
|
EBIT
1 |
39.1
|
39.98
|
21.7
|
50.79
|
48.9
|
48.65
|
56.81
|
64.15
|
Operating Margin
|
43.83%
|
44.46%
|
25.9%
|
57.79%
|
47.61%
|
42.14%
|
43.91%
|
45.64%
|
Earnings before Tax (EBT)
1 |
34.56
|
35.13
|
18.13
|
47.02
|
41.41
|
33.58
|
37.19
|
43.63
|
Net income
1 |
27.99
|
28.88
|
14.65
|
37.98
|
33.72
|
25.44
|
28.05
|
32.71
|
Net margin
|
31.37%
|
32.11%
|
17.49%
|
43.22%
|
32.83%
|
22.04%
|
21.68%
|
23.27%
|
EPS
2 |
2.320
|
2.394
|
1.207
|
3.127
|
2.775
|
2.092
|
2.294
|
2.673
|
Free Cash Flow
|
-
|
4.641
|
31.72
|
-2.471
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
5.16%
|
37.88%
|
-2.81%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
11.48%
|
142.8%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
16.07%
|
216.61%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.180
|
1.200
|
0.9000
|
1.260
|
1.330
|
1.240
|
1.247
|
1.331
|
Announcement Date
|
3/26/19
|
4/8/20
|
3/30/21
|
3/29/22
|
3/28/23
|
4/9/24
|
-
|
-
|
Fiscal Period: January |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
108
|
119
|
99.8
|
114
|
193
|
221
|
268
|
297
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.745
x
|
2.931
x
|
4.492
x
|
2.23
x
|
3.913
x
|
4.534
x
|
4.644
x
|
4.521
x
|
Free Cash Flow
|
-
|
4.64
|
31.7
|
-2.47
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
17.6%
|
16.8%
|
8.13%
|
19.6%
|
15.6%
|
11%
|
11.6%
|
12.7%
|
ROA (Net income/ Total Assets)
|
-
|
9.84%
|
-
|
12.4%
|
8.93%
|
5.7%
|
5.9%
|
6.2%
|
Assets
1 |
-
|
293.4
|
-
|
306
|
377.7
|
439.7
|
475.4
|
527.6
|
Book Value Per Share
2 |
-
|
14.90
|
14.90
|
17.00
|
18.50
|
19.20
|
20.30
|
21.80
|
Cash Flow per Share
|
2.440
|
2.400
|
0.9900
|
3.200
|
-
|
-
|
-
|
-
|
Capex
|
0.83
|
0.31
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
0.93%
|
0.34%
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/26/19
|
4/8/20
|
3/30/21
|
3/29/22
|
3/28/23
|
4/9/24
|
-
|
-
|
Last Close Price
20.2
GBP Average target price
22.9
GBP Spread / Average Target +13.37% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.55% | 312M | | -8.16% | 49.99B | | -5.83% | 30.63B | | +55.48% | 27.63B | | +26.43% | 25.25B | | +15.66% | 17.74B | | +2.50% | 12.92B | | +15.84% | 10.69B | | +14.10% | 8.21B | | -27.74% | 7.6B |
Other Consumer Lending
|