|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Capitalization1 |
121 931 | 135 748 | 128 945 | 125 985 | - | - |
Entreprise Value (EV)2 |
142 712 | 158 913 | 149 873 | 146 730 | 146 777 | 145 745 |
P/E ratio |
13,5x | 24,0x | 23,5x | 21,9x | 20,5x | 18,2x |
Yield |
3,29% | 3,29% | 3,31% | 3,54% | 3,69% | 3,84% |
Capitalization / Revenue |
2,39x | 2,61x | 2,54x | 2,46x | 2,38x | 2,29x |
EV / Revenue |
2,80x | 3,06x | 2,95x | 2,87x | 2,77x | 2,65x |
EV / EBITDA |
12,8x | 13,3x | 13,2x | 12,7x | 12,2x | 11,6x |
Price to Book |
10,6x | 9,89x | 8,60x | 8,28x | 8,52x | 8,51x |
Nbr of stocks (in thousands) |
2 616 854 | 2 641 716 | 2 623 926 | 2 622 270 | - | - |
Reference price (GBP) |
41,1 | 43,5 | 43,9 | 41,6 | 41,6 | 41,6 |
Last update |
01/31/2019 | 01/30/2020 | 02/04/2021 | 04/15/2021 | 04/15/2021 | 04/15/2021 |
1 GBP in Million 2 EUR in Million Estimates
|
|
Income Statement Evolution | |
|
|
Annual Income Statement Data |
|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Net sales1 |
50 982 | 51 980 | 50 724 | 51 161 | 52 930 | 54 951 |
EBITDA1 |
11 106 | 11 911 | 11 385 | 11 543 | 12 058 | 12 595 |
Operating profit (EBIT)1 |
9 359 | 9 947 | 9 367 | 9 519 | 10 021 | 10 467 |
Operating Margin |
18,4% | 19,1% | 18,5% | 18,6% | 18,9% | 19,0% |
Pre-Tax Profit (EBT)1 |
12 383 | 8 289 | 7 996 | 8 689 | 9 218 | 9 879 |
Net income1 |
9 389 | 5 625 | 5 581 | 5 930 | 6 318 | 6 953 |
Net margin |
18,4% | 10,8% | 11,0% | 11,6% | 11,9% | 12,7% |
EPS2 |
3,03 | 1,81 | 1,87 | 1,90 | 2,03 | 2,28 |
Dividend per Share2 |
1,35 | 1,43 | 1,45 | 1,47 | 1,54 | 1,60 |
Last update |
01/31/2019 | 01/30/2020 | 02/04/2021 | 04/15/2021 | 04/15/2021 | 04/15/2021 |
1 EUR in Million 2 GBP Estimates
|
|
|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Net Debt1 |
20 781 | 23 165 | 20 928 | 20 745 | 20 792 | 19 760 |
Net Cash position1 |
- | - | - | - | - | - |
Leverage (Debt / EBITDA) |
1,87x | 1,94x | 1,84x | 1,80x | 1,72x | 1,57x |
Free Cash Flow1 |
4 962 | 6 680 | 7 671 | 6 448 | 6 950 | 7 408 |
ROE (Net Profit / Equities) |
74,5% | 54,4% | 45,9% | 39,4% | 41,5% | 40,6% |
Shareholders' equity1 |
12 601 | 10 340 | 12 157 | 15 039 | 15 218 | 17 128 |
ROA (Net Profit / Asset) |
15,7% | 10,6% | 9,86% | 9,30% | 9,82% | 10,2% |
Assets1 |
59 870 | 52 952 | 56 590 | 63 776 | 64 369 | 68 370 |
Book Value Per Share2 |
3,86 | 4,40 | 5,10 | 5,03 | 4,89 | 4,89 |
Cash Flow per Share2 |
2,18 | 2,69 | 3,02 | 2,54 | 2,77 | 3,06 |
Capex1 |
1 424 | 1 429 | 932 | 1 590 | 1 625 | 1 716 |
Capex / Sales |
2,79% | 2,75% | 1,84% | 3,11% | 3,07% | 3,12% |
Last update |
01/31/2019 | 01/30/2020 | 02/04/2021 | 04/08/2021 | 04/08/2021 | 04/08/2021 |
1 EUR in Million 2 GBP Estimates
|
|
|
| Financial data source © 2021 S&P Global Market Intelligence
|
|
|
U.S., European firms, investors pile pressure on Biden to hike climate target |
Capitalization (GBP) 109 191 323 757 Capitalization (USD) 150 912 629 235 Net sales (EUR) 50 724 000 000 Net sales (USD) 60 782 569 200 Number of employees 148 949 Sales / Employee (EUR) 340 546 Sales / Employee (USD) 408 076 Free-Float capitalization (GBP) 107 097 379 010 Free-Float capitalization (USD) 148 018 601 611 Avg. Exchange 20 sessions (EUR) 13 529 133 101 Avg. Exchange 20 sessions (USD) 16 211 960 195 Average Daily Capital Traded 12,39%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|