Market Closed -
London S.E.
11:35:27 2024-05-13 am EDT
|
5-day change
|
1st Jan Change
|
139.1
GBX
|
-0.93%
|
|
-1.00%
|
+0.72%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,236
|
1,234
|
1,434
|
906.8
|
2,697
|
2,534
|
-
|
-
|
Enterprise Value (EV)
1 |
2,640
|
1,950
|
2,056
|
1,522
|
2,697
|
3,852
|
3,842
|
3,855
|
P/E ratio
|
-8.81
x
|
-1.76
x
|
49.5
x
|
-4.28
x
|
3.05
x
|
39.2
x
|
7.86
x
|
8.8
x
|
Yield
|
0.57%
|
-
|
0.89%
|
2.35%
|
-
|
2.56%
|
2.81%
|
3.1%
|
Capitalization / Revenue
|
28.8
x
|
16.7
x
|
21.1
x
|
12.2
x
|
13.8
x
|
12.3
x
|
11.8
x
|
11.2
x
|
EV / Revenue
|
34
x
|
26.4
x
|
30.2
x
|
20.5
x
|
13.8
x
|
18.8
x
|
17.8
x
|
17
x
|
EV / EBITDA
|
86.5
x
|
99.5
x
|
58.2
x
|
34
x
|
44.1
x
|
28.7
x
|
27.4
x
|
25.3
x
|
EV / FCF
|
-21
x
|
-35.6
x
|
103
x
|
354
x
|
-
|
308
x
|
320
x
|
341
x
|
FCF Yield
|
-4.76%
|
-2.81%
|
0.97%
|
0.28%
|
-
|
0.32%
|
0.31%
|
0.29%
|
Price to Book
|
0.9
x
|
0.7
x
|
0.8
x
|
0.58
x
|
-
|
0.73
x
|
0.69
x
|
0.65
x
|
Nbr of stocks (in thousands)
|
854,299
|
851,084
|
851,273
|
851,451
|
1,953,170
|
1,821,673
|
-
|
-
|
Reference price
2 |
2.617
|
1.450
|
1.684
|
1.065
|
1.381
|
1.404
|
1.404
|
1.404
|
Announcement Date
|
2/26/20
|
3/9/21
|
2/23/22
|
3/1/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
77.6
|
73.9
|
68
|
74.1
|
195.1
|
205.4
|
215.3
|
227.1
|
EBITDA
1 |
30.5
|
19.6
|
35.3
|
44.8
|
61.2
|
134.2
|
140
|
152.2
|
EBIT
1 |
29.2
|
18.1
|
35.1
|
44.6
|
60.8
|
129.2
|
139.6
|
150.2
|
Operating Margin
|
37.63%
|
24.49%
|
51.62%
|
60.19%
|
31.16%
|
62.9%
|
64.84%
|
66.14%
|
Earnings before Tax (EBT)
1 |
-61.3
|
-704.7
|
30
|
-205.8
|
750.6
|
170.8
|
291.1
|
337.4
|
Net income
1 |
-253.6
|
-702.7
|
29.3
|
-211.8
|
750.4
|
279.1
|
330.3
|
351.8
|
Net margin
|
-326.8%
|
-950.88%
|
43.09%
|
-285.83%
|
384.62%
|
135.91%
|
153.37%
|
154.92%
|
EPS
2 |
-0.2970
|
-0.8250
|
0.0340
|
-0.2490
|
0.4530
|
0.0358
|
0.1785
|
0.1595
|
Free Cash Flow
1 |
-125.7
|
-54.8
|
20
|
4.3
|
-
|
12.5
|
12
|
11.3
|
FCF margin
|
-161.98%
|
-74.15%
|
29.41%
|
5.8%
|
-
|
6.09%
|
5.57%
|
4.98%
|
FCF Conversion (EBITDA)
|
-
|
-
|
56.66%
|
9.6%
|
-
|
9.31%
|
8.57%
|
7.42%
|
FCF Conversion (Net income)
|
-
|
-
|
68.26%
|
-
|
-
|
4.48%
|
3.63%
|
3.21%
|
Dividend per Share
2 |
0.0150
|
-
|
0.0150
|
0.0250
|
-
|
0.0359
|
0.0394
|
0.0436
|
Announcement Date
|
2/26/20
|
3/9/21
|
2/23/22
|
3/1/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2022 S1
|
---|
Net sales
|
-
|
-
|
EBITDA
|
-
|
-
|
EBIT
|
-
|
-
|
Operating Margin
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
Net income
|
-
|
-
|
Net margin
|
-
|
-
|
EPS
|
-
|
-
|
Dividend per Share
1 |
-
|
0.008000
|
Announcement Date
|
8/12/20
|
8/2/22
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
404
|
716
|
622
|
615
|
-
|
1,318
|
1,308
|
1,321
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
13.24
x
|
36.51
x
|
17.62
x
|
13.73
x
|
-
|
9.823
x
|
9.341
x
|
8.677
x
|
Free Cash Flow
1 |
-126
|
-54.8
|
20
|
4.3
|
-
|
12.5
|
12
|
11.3
|
ROE (net income / shareholders' equity)
|
0.35%
|
-0.29%
|
0.23%
|
1.11%
|
-
|
3.35%
|
3.57%
|
3.5%
|
ROA (Net income/ Total Assets)
|
0.27%
|
-0.21%
|
0.14%
|
0.72%
|
-
|
4.85%
|
5.92%
|
5.06%
|
Assets
1 |
-95,292
|
340,455
|
20,390
|
-29,335
|
-
|
5,761
|
5,575
|
6,958
|
Book Value Per Share
2 |
2.900
|
2.070
|
2.100
|
1.830
|
-
|
1.920
|
2.030
|
2.140
|
Cash Flow per Share
2 |
-0.0300
|
-0.0600
|
0.0300
|
-
|
-
|
0.0700
|
0.0800
|
0.0900
|
Capex
1 |
104
|
-
|
7.9
|
11.1
|
-
|
47.7
|
46.9
|
49
|
Capex / Sales
|
134.15%
|
-
|
11.62%
|
14.98%
|
-
|
23.21%
|
21.79%
|
21.6%
|
Announcement Date
|
2/26/20
|
3/9/21
|
2/23/22
|
3/1/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
1.404
GBP Average target price
1.563
GBP Spread / Average Target +11.31% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.72% | 3.2B | | -4.28% | 47.9B | | -4.77% | 21.26B | | -1.22% | 13.52B | | +18.83% | 11.9B | | -5.34% | 9.69B | | -0.57% | 8.44B | | -13.86% | 8.43B | | +3.00% | 7.83B | | -17.66% | 5.72B |
Other Commercial REITs
|