Market Closed -
London S.E.
11:35:24 2024-05-16 am EDT
|
5-day change
|
1st Jan Change
|
454
GBX
|
-0.87%
|
|
-0.33%
|
+12.52%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,081
|
1,360
|
1,448
|
699.2
|
1,001
|
1,137
|
-
|
-
|
Enterprise Value (EV)
1 |
1,246
|
1,388
|
1,613
|
865.4
|
1,150
|
1,270
|
1,254
|
1,224
|
P/E ratio
|
22
x
|
71.1
x
|
35.5
x
|
19.2
x
|
26.2
x
|
23.6
x
|
20.2
x
|
17.7
x
|
Yield
|
0.74%
|
0.8%
|
2.08%
|
4.38%
|
3.07%
|
2.74%
|
2.86%
|
2.99%
|
Capitalization / Revenue
|
2.42
x
|
3.41
x
|
2.44
x
|
1.12
x
|
1.71
x
|
1.95
x
|
1.86
x
|
1.78
x
|
EV / Revenue
|
2.78
x
|
3.48
x
|
2.71
x
|
1.39
x
|
1.96
x
|
2.18
x
|
2.05
x
|
1.92
x
|
EV / EBITDA
|
12.7
x
|
22.4
x
|
13.7
x
|
7.02
x
|
9.59
x
|
10.8
x
|
9.8
x
|
9
x
|
EV / FCF
|
22.4
x
|
48.2
x
|
38.6
x
|
18.9
x
|
17.8
x
|
27.8
x
|
26.3
x
|
23.4
x
|
FCF Yield
|
4.46%
|
2.08%
|
2.59%
|
5.29%
|
5.63%
|
3.59%
|
3.81%
|
4.27%
|
Price to Book
|
3
x
|
2.63
x
|
2.36
x
|
1.12
x
|
-
|
1.75
x
|
1.69
x
|
1.59
x
|
Nbr of stocks (in thousands)
|
200,255
|
227,833
|
247,037
|
248,816
|
248,099
|
248,248
|
-
|
-
|
Reference price
2 |
5.400
|
5.970
|
5.860
|
2.810
|
4.035
|
4.580
|
4.580
|
4.580
|
Announcement Date
|
3/17/20
|
3/16/21
|
3/15/22
|
3/14/23
|
3/12/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
447.6
|
398.6
|
594.3
|
622.2
|
586.5
|
582.1
|
611.8
|
638.2
|
EBITDA
1 |
97.9
|
62
|
118.1
|
123.2
|
120
|
117.7
|
127.9
|
136.1
|
EBIT
1 |
78.1
|
42.2
|
95.3
|
98.4
|
94.1
|
92.18
|
102.8
|
109.7
|
Operating Margin
|
17.45%
|
10.59%
|
16.04%
|
15.81%
|
16.04%
|
15.84%
|
16.81%
|
17.19%
|
Earnings before Tax (EBT)
1 |
60.1
|
23.8
|
62.9
|
45.4
|
48.4
|
67.1
|
76.65
|
83.25
|
Net income
1 |
49.6
|
18.5
|
41
|
36.5
|
38.5
|
49.08
|
57.58
|
64.33
|
Net margin
|
11.08%
|
4.64%
|
6.9%
|
5.87%
|
6.56%
|
8.43%
|
9.41%
|
10.08%
|
EPS
2 |
0.2460
|
0.0840
|
0.1650
|
0.1460
|
0.1540
|
0.1940
|
0.2268
|
0.2584
|
Free Cash Flow
1 |
55.6
|
28.8
|
41.8
|
45.8
|
64.8
|
45.62
|
47.72
|
52.27
|
FCF margin
|
12.42%
|
7.23%
|
7.03%
|
7.36%
|
11.05%
|
7.84%
|
7.8%
|
8.19%
|
FCF Conversion (EBITDA)
|
56.79%
|
46.45%
|
35.39%
|
37.18%
|
54%
|
38.77%
|
37.31%
|
38.4%
|
FCF Conversion (Net income)
|
112.1%
|
155.68%
|
101.95%
|
125.48%
|
168.31%
|
92.97%
|
82.89%
|
81.24%
|
Dividend per Share
2 |
0.0400
|
0.0480
|
0.1220
|
0.1230
|
0.1240
|
0.1253
|
0.1309
|
0.1369
|
Announcement Date
|
3/17/20
|
3/16/21
|
3/15/22
|
3/14/23
|
3/12/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
165
|
27.7
|
166
|
166
|
149
|
133
|
117
|
87.4
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.683
x
|
0.4468
x
|
1.403
x
|
1.349
x
|
1.244
x
|
1.127
x
|
0.916
x
|
0.6424
x
|
Free Cash Flow
1 |
55.6
|
28.8
|
41.8
|
45.8
|
64.8
|
45.6
|
47.7
|
52.3
|
ROE (net income / shareholders' equity)
|
14.3%
|
6.82%
|
13.4%
|
12.3%
|
-
|
8.93%
|
10.2%
|
10.7%
|
ROA (Net income/ Total Assets)
|
7.33%
|
4.23%
|
8.7%
|
7.45%
|
-
|
5.08%
|
8.19%
|
6.78%
|
Assets
1 |
676.3
|
437.5
|
471.1
|
490.1
|
-
|
965.3
|
702.7
|
948.4
|
Book Value Per Share
2 |
1.800
|
2.270
|
2.490
|
2.500
|
-
|
2.620
|
2.710
|
2.880
|
Cash Flow per Share
2 |
0.4400
|
0.2400
|
0.3000
|
0.3500
|
0.3900
|
0.3200
|
0.3300
|
0.3600
|
Capex
1 |
22.3
|
25.1
|
33.1
|
41.1
|
32.8
|
36.7
|
39.4
|
39
|
Capex / Sales
|
4.98%
|
6.3%
|
5.57%
|
6.61%
|
5.59%
|
6.3%
|
6.43%
|
6.11%
|
Announcement Date
|
3/17/20
|
3/16/21
|
3/15/22
|
3/14/23
|
3/12/24
|
-
|
-
|
-
|
Last Close Price
4.58
GBP Average target price
4.63
GBP Spread / Average Target +1.09% Consensus |