Real-time Estimate
Cboe Europe
10:19:31 2024-05-09 am EDT
|
5-day change
|
1st Jan Change
|
796.5
GBX
|
-0.87%
|
|
+1.21%
|
-8.81%
|
Fiscal Period: March |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,923
|
5,572
|
8,234
|
-
|
-
|
Enterprise Value (EV)
1 |
4,661
|
5,165
|
7,364
|
6,913
|
6,450
|
P/E ratio
|
156
x
|
49.7
x
|
27.3
x
|
25.2
x
|
24.9
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
8.79
x
|
6.59
x
|
5.84
x
|
5.03
x
|
4.49
x
|
EV / Revenue
|
8.32
x
|
6.1
x
|
5.23
x
|
4.22
x
|
3.52
x
|
EV / EBITDA
|
38.4
x
|
21.6
x
|
14
x
|
12
x
|
10.7
x
|
EV / FCF
|
1.49
x
|
24.2
x
|
14.9
x
|
12.7
x
|
11
x
|
FCF Yield
|
67.1%
|
4.13%
|
6.71%
|
7.88%
|
9.07%
|
Price to Book
|
11.7
x
|
9.32
x
|
8.89
x
|
6.13
x
|
4.86
x
|
Nbr of stocks (in thousands)
|
994,590
|
1,024,590
|
1,024,777
|
-
|
-
|
Reference price
2 |
4.950
|
5.438
|
8.035
|
8.035
|
8.035
|
Announcement Date
|
6/28/22
|
6/27/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
421
|
559.9
|
846.1
|
1,409
|
1,638
|
1,833
|
EBITDA
1 |
-
|
121.4
|
238.6
|
527.2
|
576.3
|
604.9
|
EBIT
1 |
-
|
48.7
|
79
|
512.3
|
581.1
|
626.9
|
Operating Margin
|
-
|
8.7%
|
9.34%
|
36.36%
|
35.47%
|
34.2%
|
Earnings before Tax (EBT)
1 |
-
|
43.9
|
146.5
|
414.4
|
465.9
|
485.1
|
Net income
1 |
30.9
|
32.9
|
114
|
312.1
|
330.7
|
340.4
|
Net margin
|
7.34%
|
5.88%
|
13.47%
|
22.15%
|
20.18%
|
18.57%
|
EPS
2 |
-
|
0.0318
|
0.1094
|
0.2943
|
0.3185
|
0.3222
|
Free Cash Flow
1 |
-
|
3,126
|
213.3
|
494.4
|
544.7
|
584.8
|
FCF margin
|
-
|
558.33%
|
25.21%
|
35.09%
|
33.24%
|
31.9%
|
FCF Conversion (EBITDA)
|
-
|
2,575.04%
|
89.4%
|
93.8%
|
94.52%
|
96.67%
|
FCF Conversion (Net income)
|
-
|
9,501.82%
|
187.11%
|
158.42%
|
164.7%
|
171.78%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
6/17/21
|
6/28/22
|
6/27/23
|
-
|
-
|
-
|
Fiscal Period: März |
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Net sales
1 |
123.5
|
128.2
|
256.3
|
149.8
|
303.6
|
185.9
|
397.4
|
225.2
|
448.7
|
239.5
|
253
|
656
|
382
|
756.6
|
802.5
|
854.9
|
950.6
|
EBITDA
|
-
|
-
|
25.2
|
-
|
-
|
-
|
-
|
-
|
146.7
|
-
|
-
|
241.1
|
-
|
303.2
|
294.6
|
300.6
|
314
|
EBIT
|
-
|
-
|
23.8
|
-
|
-
|
-
|
-
|
-
|
134.3
|
-
|
-
|
196.3
|
-
|
284
|
266.7
|
273
|
290.9
|
Operating Margin
|
-
|
-
|
9.29%
|
-
|
-
|
-
|
-
|
-
|
29.93%
|
-
|
-
|
29.92%
|
-
|
37.54%
|
33.23%
|
31.93%
|
30.6%
|
Earnings before Tax (EBT)
|
-
|
-
|
18.8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
194.3
|
-
|
231.8
|
238.1
|
238.2
|
245.8
|
Net income
|
-
|
-
|
12.7
|
-
|
-
|
-
|
37.3
|
-
|
-
|
-
|
-
|
140.6
|
-
|
178
|
170
|
181
|
175.8
|
Net margin
|
-
|
-
|
4.96%
|
-
|
-
|
-
|
9.39%
|
-
|
-
|
-
|
-
|
21.43%
|
-
|
23.53%
|
21.18%
|
21.17%
|
18.49%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0361
|
-
|
-
|
-
|
-
|
0.1339
|
0.1571
|
0.1694
|
0.1610
|
0.1714
|
0.1664
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/29/22
|
11/29/22
|
11/29/22
|
3/28/22
|
6/28/22
|
8/29/22
|
11/29/22
|
1/17/23
|
6/27/23
|
8/14/23
|
-
|
11/14/23
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: März |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
262
|
407
|
871
|
1,321
|
1,785
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
3,126
|
213
|
494
|
545
|
585
|
ROE (net income / shareholders' equity)
|
-
|
9.47%
|
23.1%
|
42.5%
|
27.7%
|
21%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
1.73%
|
1.59%
|
1.33%
|
Assets
1 |
-
|
-
|
-
|
18,036
|
20,739
|
25,669
|
Book Value Per Share
2 |
-
|
0.4200
|
0.5800
|
0.9000
|
1.310
|
1.650
|
Cash Flow per Share
2 |
-
|
3.030
|
3.760
|
0.4200
|
0.4600
|
0.5000
|
Capex
1 |
-
|
11.9
|
8.8
|
13
|
17.6
|
20.7
|
Capex / Sales
|
-
|
2.13%
|
1.04%
|
0.92%
|
1.07%
|
1.13%
|
Announcement Date
|
6/17/21
|
6/28/22
|
6/27/23
|
-
|
-
|
-
|
Last Close Price
8.035
GBP Average target price
10.17
GBP Spread / Average Target +26.54% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.61% | 10.29B | | +15.39% | 89.69B | | +3.91% | 66.75B | | -8.03% | 43.9B | | -12.55% | 28.35B | | +7.75% | 21.88B | | -14.11% | 12.44B | | +7.94% | 8.8B | | -18.17% | 8.04B | | +10.94% | 5.16B |
Transaction & Payment Services
|