Market Closed -
London S.E.
11:35:02 2024-05-07 am EDT
|
5-day change
|
1st Jan Change
|
16,200
GBX
|
+3.15%
|
|
+8.54%
|
+16.21%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,210
|
26,442
|
20,561
|
19,866
|
24,543
|
28,762
|
-
|
-
|
Enterprise Value (EV)
1 |
7,210
|
29,256
|
23,208
|
24,510
|
24,543
|
32,707
|
31,727
|
30,470
|
P/E ratio
|
50.6
x
|
516
x
|
-49.7
x
|
-66.1
x
|
-25.5
x
|
94.4
x
|
37.9
x
|
25.7
x
|
Yield
|
2.17%
|
-
|
-
|
-
|
-
|
0.63%
|
1.9%
|
2.54%
|
Capitalization / Revenue
|
3.37
x
|
5.02
x
|
3.41
x
|
2.58
x
|
2.63
x
|
2.62
x
|
2.35
x
|
2.12
x
|
EV / Revenue
|
3.37
x
|
5.56
x
|
3.84
x
|
3.19
x
|
2.63
x
|
2.98
x
|
2.6
x
|
2.24
x
|
EV / EBITDA
|
16.9
x
|
23.8
x
|
23.2
x
|
23.5
x
|
16.5
x
|
17.1
x
|
13.1
x
|
10.3
x
|
EV / FCF
|
25.6
x
|
27.2
x
|
41.2
x
|
48.1
x
|
-
|
35.5
x
|
23.6
x
|
18.1
x
|
FCF Yield
|
3.91%
|
3.68%
|
2.43%
|
2.08%
|
-
|
2.81%
|
4.23%
|
5.54%
|
Price to Book
|
-
|
1.79
x
|
2.02
x
|
-
|
-
|
3.28
x
|
3.08
x
|
2.87
x
|
Nbr of stocks (in thousands)
|
79,475
|
174,995
|
174,839
|
175,961
|
176,059
|
177,546
|
-
|
-
|
Reference price
2 |
90.72
|
151.1
|
117.6
|
112.9
|
139.4
|
162.0
|
162.0
|
162.0
|
Announcement Date
|
2/27/20
|
3/2/21
|
3/1/22
|
3/2/23
|
3/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,140
|
5,264
|
6,036
|
7,693
|
9,336
|
10,963
|
12,222
|
13,584
|
EBITDA
1 |
425.4
|
1,231
|
1,001
|
1,045
|
1,484
|
1,909
|
2,419
|
2,959
|
EBIT
1 |
280.6
|
990
|
746
|
675
|
466.4
|
1,160
|
1,653
|
2,229
|
Operating Margin
|
13.11%
|
18.81%
|
12.36%
|
8.77%
|
5%
|
10.59%
|
13.53%
|
16.41%
|
Earnings before Tax (EBT)
1 |
135.7
|
247.9
|
-288.4
|
-274.8
|
-863.9
|
319.5
|
1,022
|
1,560
|
Net income
1 |
144
|
37.9
|
-415.8
|
-302
|
-967.7
|
393.4
|
791.2
|
1,192
|
Net margin
|
6.73%
|
0.72%
|
-6.89%
|
-3.93%
|
-10.36%
|
3.59%
|
6.47%
|
8.78%
|
EPS
2 |
1.792
|
0.2930
|
-2.365
|
-1.708
|
-5.456
|
1.715
|
4.278
|
6.312
|
Free Cash Flow
1 |
282
|
1,077
|
563
|
510
|
-
|
920.7
|
1,342
|
1,687
|
FCF margin
|
13.18%
|
20.46%
|
9.33%
|
6.63%
|
-
|
8.4%
|
10.98%
|
12.42%
|
FCF Conversion (EBITDA)
|
66.29%
|
87.49%
|
56.24%
|
48.8%
|
-
|
48.23%
|
55.48%
|
57%
|
FCF Conversion (Net income)
|
195.83%
|
2,841.69%
|
-
|
-
|
-
|
234.05%
|
169.6%
|
141.46%
|
Dividend per Share
2 |
1.967
|
-
|
-
|
-
|
-
|
1.014
|
3.077
|
4.122
|
Announcement Date
|
2/27/20
|
3/2/21
|
3/1/22
|
3/2/23
|
3/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
---|
Net sales
1 |
1,120
|
2,389
|
2,875
|
3,053
|
1,439
|
1,544
|
2,983
|
1,566
|
1,822
|
3,388
|
1,891
|
2,414
|
4,305
|
2,411
|
2,398
|
4,809
|
2,040
|
2,831
|
2,678
|
5,303
|
2,337
|
3,179
|
5,454
|
3,069
|
EBITDA
1 |
-
|
684
|
-
|
597
|
-
|
-
|
404
|
-
|
-
|
476
|
-
|
-
|
569
|
-
|
-
|
823
|
-
|
369.3
|
552.8
|
1,031
|
314.8
|
698.6
|
955.5
|
490.2
|
EBIT
1 |
-
|
-
|
-
|
183.6
|
-
|
-
|
274
|
-
|
-
|
334
|
-
|
-
|
341
|
-
|
-
|
585
|
-
|
60.72
|
243.9
|
729
|
53.15
|
395.7
|
758
|
184.5
|
Operating Margin
|
-
|
-
|
-
|
6.01%
|
-
|
-
|
9.19%
|
-
|
-
|
9.86%
|
-
|
-
|
7.92%
|
-
|
-
|
12.16%
|
-
|
2.14%
|
9.11%
|
13.75%
|
2.27%
|
12.45%
|
13.9%
|
6.01%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-51.4
|
-
|
-
|
-223.4
|
-
|
-
|
83
|
-
|
-57.18
|
116.1
|
-
|
-44.42
|
294.2
|
-
|
117.2
|
Net income
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-112
|
-
|
-
|
-187.7
|
-
|
-
|
128
|
-
|
-4.823
|
140.2
|
-
|
4.162
|
275.2
|
-
|
87.91
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-3.31%
|
-
|
-
|
-4.36%
|
-
|
-
|
2.66%
|
-
|
-0.17%
|
5.23%
|
-
|
0.18%
|
8.66%
|
-
|
2.86%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.6470
|
-
|
-
|
-1.061
|
-
|
-
|
0.7280
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
1.318
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/27/20
|
8/27/20
|
3/2/21
|
8/10/21
|
12/1/21
|
3/1/22
|
3/1/22
|
5/4/22
|
8/12/22
|
8/12/22
|
11/9/22
|
3/2/23
|
3/2/23
|
5/9/23
|
8/9/23
|
8/9/23
|
12/26/23
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
2,814
|
2,647
|
4,644
|
-
|
3,945
|
2,964
|
1,707
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
2.286
x
|
2.644
x
|
4.444
x
|
-
|
2.067
x
|
1.226
x
|
0.5769
x
|
Free Cash Flow
1 |
282
|
1,077
|
563
|
510
|
-
|
921
|
1,342
|
1,659
|
ROE (net income / shareholders' equity)
|
5.97%
|
6.98%
|
4.19%
|
-
|
-
|
9.43%
|
13.8%
|
16.8%
|
ROA (Net income/ Total Assets)
|
4.51%
|
4.66%
|
2.63%
|
-
|
-
|
3.85%
|
5.32%
|
6.37%
|
Assets
1 |
3,195
|
813.4
|
-15,804
|
-
|
-
|
10,230
|
14,859
|
18,729
|
Book Value Per Share
2 |
-
|
84.60
|
58.30
|
-
|
-
|
49.40
|
52.50
|
56.40
|
Cash Flow per Share
2 |
5.220
|
7.520
|
3.900
|
-
|
-
|
6.780
|
8.920
|
10.90
|
Capex
1 |
136
|
252
|
308
|
403
|
-
|
533
|
552
|
619
|
Capex / Sales
|
6.36%
|
4.79%
|
5.1%
|
5.24%
|
-
|
4.86%
|
4.52%
|
4.56%
|
Announcement Date
|
2/27/20
|
3/2/21
|
3/1/22
|
3/2/23
|
3/26/24
|
-
|
-
|
-
|
Average target price
187.1
GBP Spread / Average Target +15.52% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.21% | 36.08B | | +2.40% | 24.02B | | -13.17% | 20.68B | | +22.84% | 20.62B | | -15.77% | 20.79B | | -2.87% | 16.78B | | +2.33% | 10.15B | | -22.46% | 7.87B | | +3.72% | 7.4B | | +45.91% | 7.19B |
Other Casinos & Gaming
|