Market Closed -
London S.E.
11:35:00 2024-05-07 am EDT
|
5-day change
|
1st Jan Change
|
344.5
GBX
|
+2.53%
|
|
+6.49%
|
+10.06%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,684
|
1,843
|
1,633
|
1,105
|
1,130
|
1,419
|
-
|
-
|
Enterprise Value (EV)
1 |
1,615
|
1,773
|
1,536
|
1,021
|
983.4
|
1,264
|
1,254
|
1,229
|
P/E ratio
|
55.4
x
|
47.6
x
|
37.4
x
|
23.7
x
|
16.6
x
|
18.5
x
|
17.6
x
|
16.1
x
|
Yield
|
1.17%
|
1.37%
|
1.74%
|
1.71%
|
3.92%
|
4.25%
|
3.62%
|
3.89%
|
Capitalization / Revenue
|
16.1
x
|
14.5
x
|
11.2
x
|
6.74
x
|
5.18
x
|
5.66
x
|
5.28
x
|
4.84
x
|
EV / Revenue
|
15.4
x
|
14
x
|
10.5
x
|
6.23
x
|
4.51
x
|
5.04
x
|
4.66
x
|
4.2
x
|
EV / EBITDA
|
40.9
x
|
33.6
x
|
25.8
x
|
16.3
x
|
10.8
x
|
12.3
x
|
11.6
x
|
10.5
x
|
EV / FCF
|
51.9
x
|
45.7
x
|
33
x
|
24.1
x
|
10
x
|
19.1
x
|
16.1
x
|
14.7
x
|
FCF Yield
|
1.93%
|
2.19%
|
3.03%
|
4.15%
|
9.96%
|
5.24%
|
6.22%
|
6.79%
|
Price to Book
|
19.4
x
|
16.8
x
|
12.5
x
|
8.28
x
|
6.8
x
|
7.24
x
|
6.82
x
|
6.01
x
|
Nbr of stocks (in thousands)
|
407,360
|
408,758
|
409,253
|
410,507
|
411,700
|
411,959
|
-
|
-
|
Reference price
2 |
4.135
|
4.510
|
3.990
|
2.692
|
2.744
|
3.445
|
3.445
|
3.445
|
Announcement Date
|
12/5/19
|
12/3/20
|
12/2/21
|
12/1/22
|
12/7/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
104.9
|
126.7
|
145.8
|
163.8
|
218.2
|
250.6
|
269
|
293
|
EBITDA
1 |
39.52
|
52.81
|
59.47
|
62.62
|
91.01
|
103.1
|
108.1
|
117
|
EBIT
1 |
37.41
|
49.24
|
55.85
|
58.98
|
86.22
|
98.59
|
103.9
|
112.1
|
Operating Margin
|
35.66%
|
38.85%
|
38.3%
|
36%
|
39.51%
|
39.35%
|
38.63%
|
38.27%
|
Earnings before Tax (EBT)
1 |
37.7
|
48.55
|
55.08
|
58.41
|
87.66
|
101.6
|
108.5
|
116.8
|
Net income
1 |
30.35
|
38.83
|
43.82
|
46.74
|
68.22
|
76.4
|
81.78
|
88.64
|
Net margin
|
28.93%
|
30.63%
|
30.05%
|
28.53%
|
31.26%
|
30.49%
|
30.41%
|
30.25%
|
EPS
2 |
0.0747
|
0.0947
|
0.1067
|
0.1135
|
0.1653
|
0.1858
|
0.1957
|
0.2140
|
Free Cash Flow
1 |
31.14
|
38.83
|
46.56
|
42.42
|
97.91
|
66.28
|
77.94
|
83.47
|
FCF margin
|
29.69%
|
30.64%
|
31.93%
|
25.89%
|
44.86%
|
26.45%
|
28.98%
|
28.49%
|
FCF Conversion (EBITDA)
|
78.81%
|
73.53%
|
78.28%
|
67.74%
|
107.58%
|
64.31%
|
72.11%
|
71.36%
|
FCF Conversion (Net income)
|
102.6%
|
100.01%
|
106.24%
|
90.76%
|
143.52%
|
86.75%
|
95.3%
|
94.16%
|
Dividend per Share
2 |
0.0483
|
0.0616
|
0.0696
|
0.0459
|
0.1075
|
0.1464
|
0.1246
|
0.1340
|
Announcement Date
|
12/5/19
|
12/3/20
|
12/2/21
|
12/1/22
|
12/7/23
|
-
|
-
|
-
|
Fiscal Period: September |
2021 S1
|
2022 S1
|
2022 S2
|
2023 S1
|
2024 S1
|
---|
Net sales
|
73.9
|
-
|
88.32
|
103.6
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
32.04
|
-
|
-
|
41.59
|
-
|
Operating Margin
|
43.35%
|
-
|
-
|
40.14%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
32.3
|
41.9
|
-
|
Net income
|
-
|
20.9
|
-
|
32.84
|
-
|
Net margin
|
-
|
-
|
-
|
31.69%
|
-
|
EPS
1 |
-
|
0.0508
|
0.0627
|
0.0796
|
0.0920
|
Dividend per Share
|
0.0246
|
-
|
-
|
0.0350
|
-
|
Announcement Date
|
5/27/21
|
5/26/22
|
12/1/22
|
5/25/23
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
69.1
|
70
|
97.1
|
84
|
146
|
156
|
165
|
190
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
31.1
|
38.8
|
46.6
|
42.4
|
97.9
|
66.3
|
77.9
|
83.5
|
ROE (net income / shareholders' equity)
|
40.4%
|
39.7%
|
36.5%
|
35.4%
|
45.6%
|
42.5%
|
39.3%
|
38.2%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
0.2100
|
0.2700
|
0.3200
|
0.3300
|
0.4000
|
0.4800
|
0.5100
|
0.5700
|
Cash Flow per Share
2 |
0.0800
|
0.1000
|
0.1200
|
0.1100
|
0.2500
|
0.1800
|
0.1900
|
0.2100
|
Capex
1 |
0.86
|
0.86
|
1.17
|
3.38
|
3.5
|
3.88
|
4.02
|
4.17
|
Capex / Sales
|
0.82%
|
0.68%
|
0.81%
|
2.06%
|
1.6%
|
1.55%
|
1.49%
|
1.42%
|
Announcement Date
|
12/5/19
|
12/3/20
|
12/2/21
|
12/1/22
|
12/7/23
|
-
|
-
|
-
|
Last Close Price
3.445
GBP Average target price
3.731
GBP Spread / Average Target +8.31% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.06% | 1.78B | | +3.85% | 46.13B | | +18.41% | 12.82B | | +18.95% | 7.43B | | +1.10% | 7.43B | | -2.27% | 6.05B | | -1.20% | 3.34B | | +20.43% | 1.97B | | +2.36% | 1.23B | | -2.40% | 1.24B |
Diversified Investment Services
|