Real-time Estimate
Cboe Europe
01:50:08 02/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
2,541
GBX
|
+1.48%
|
|
+0.16%
|
-1.40%
|
Fiscal Period: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,656
|
3,139
|
4,049
|
3,012
|
2,664
|
2,971
|
-
|
-
|
Enterprise Value (EV)
1 |
3,455
|
3,138
|
3,719
|
2,767
|
2,432
|
2,760
|
2,771
|
2,761
|
P/E ratio
|
6.81
x
|
16.3
x
|
10.4
x
|
12.5
x
|
7.48
x
|
22.1
x
|
16.3
x
|
12
x
|
Yield
|
5.06%
|
1.96%
|
3.58%
|
5.72%
|
6.32%
|
1.91%
|
2.5%
|
3.28%
|
Capitalization / Revenue
|
1.14
x
|
1.41
x
|
1.3
x
|
0.85
x
|
0.78
x
|
1.33
x
|
1.18
x
|
1.04
x
|
EV / Revenue
|
1.08
x
|
1.41
x
|
1.19
x
|
0.78
x
|
0.71
x
|
1.24
x
|
1.1
x
|
0.97
x
|
EV / EBITDA
|
5.08
x
|
9.57
x
|
6.91
x
|
4.2
x
|
4.42
x
|
12.4
x
|
9.85
x
|
7.44
x
|
EV / FCF
|
12
x
|
-47.4
x
|
8.66
x
|
24.3
x
|
10.4
x
|
54.9
x
|
21.1
x
|
24.1
x
|
FCF Yield
|
8.3%
|
-2.11%
|
11.5%
|
4.12%
|
9.6%
|
1.82%
|
4.74%
|
4.15%
|
Price to Book
|
1.25
x
|
1.05
x
|
1.23
x
|
0.9
x
|
0.77
x
|
0.88
x
|
0.86
x
|
0.84
x
|
Nbr of stocks (in thousands)
|
1,23,113
|
1,23,288
|
1,23,366
|
1,23,152
|
1,20,231
|
1,18,646
|
-
|
-
|
Reference price
2 |
29.70
|
25.46
|
32.82
|
24.46
|
22.16
|
25.04
|
25.04
|
25.04
|
Announcement Date
|
15/10/19
|
20/10/20
|
19/10/21
|
18/10/22
|
17/10/23
|
-
|
-
|
-
|
Fiscal Period: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,213
|
2,225
|
3,122
|
3,537
|
3,407
|
2,234
|
2,522
|
2,848
|
EBITDA
1 |
680.7
|
328
|
538
|
659.3
|
549.9
|
223.2
|
281.1
|
371.2
|
EBIT
1 |
674.9
|
321.7
|
531.5
|
653.2
|
543.9
|
214
|
274.7
|
359.5
|
Operating Margin
|
21%
|
14.46%
|
17.02%
|
18.47%
|
15.97%
|
9.58%
|
10.89%
|
12.62%
|
Earnings before Tax (EBT)
1 |
662.6
|
236.7
|
479
|
309
|
483
|
184.3
|
254.6
|
328.5
|
Net income
1 |
538.6
|
192.9
|
390.7
|
242.6
|
365
|
132.1
|
179.3
|
239.4
|
Net margin
|
16.76%
|
8.67%
|
12.51%
|
6.86%
|
10.71%
|
5.91%
|
7.11%
|
8.41%
|
EPS
2 |
4.364
|
1.561
|
3.158
|
1.962
|
2.963
|
1.131
|
1.537
|
2.094
|
Free Cash Flow
1 |
286.8
|
-66.2
|
429.2
|
114.1
|
233.5
|
50.27
|
131.3
|
114.7
|
FCF margin
|
8.93%
|
-2.97%
|
13.75%
|
3.23%
|
6.85%
|
2.25%
|
5.2%
|
4.03%
|
FCF Conversion (EBITDA)
|
42.14%
|
-
|
79.78%
|
17.31%
|
42.46%
|
22.52%
|
46.69%
|
30.9%
|
FCF Conversion (Net income)
|
53.25%
|
-
|
109.85%
|
47.03%
|
63.97%
|
38.06%
|
73.21%
|
47.91%
|
Dividend per Share
2 |
1.504
|
0.5000
|
1.175
|
1.400
|
1.400
|
0.4777
|
0.6258
|
0.8214
|
Announcement Date
|
15/10/19
|
20/10/20
|
19/10/21
|
18/10/22
|
17/10/23
|
-
|
-
|
-
|
Fiscal Period: July |
2020 S1
|
---|
Net sales
1 |
1,541
|
EBITDA
|
-
|
EBIT
|
-
|
Operating Margin
|
-
|
Earnings before Tax (EBT)
|
-
|
Net income
|
-
|
Net margin
|
-
|
EPS
|
-
|
Dividend per Share
|
-
|
Announcement Date
|
25/03/20
|
Fiscal Period: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
201
|
1.4
|
330
|
245
|
232
|
211
|
200
|
210
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
287
|
-66.2
|
429
|
114
|
234
|
50.3
|
131
|
115
|
ROE (net income / shareholders' equity)
|
19.7%
|
6.52%
|
12.4%
|
15.4%
|
11.7%
|
4.08%
|
5.28%
|
7.09%
|
ROA (Net income/ Total Assets)
|
14.5%
|
4.84%
|
8.92%
|
10.7%
|
7.96%
|
2.92%
|
3.9%
|
4.98%
|
Assets
1 |
3,717
|
3,987
|
4,380
|
2,260
|
4,583
|
4,531
|
4,600
|
4,806
|
Book Value Per Share
2 |
23.70
|
24.30
|
26.60
|
27.30
|
28.70
|
28.50
|
29.20
|
29.90
|
Cash Flow per Share
2 |
2.370
|
-0.4700
|
3.500
|
0.9300
|
1.920
|
1.220
|
2.580
|
-
|
Capex
1 |
5.13
|
8.3
|
3.3
|
0.5
|
2.7
|
3.74
|
4.33
|
6.67
|
Capex / Sales
|
0.16%
|
0.37%
|
0.11%
|
0.01%
|
0.08%
|
0.17%
|
0.17%
|
0.23%
|
Announcement Date
|
15/10/19
|
20/10/20
|
19/10/21
|
18/10/22
|
17/10/23
|
-
|
-
|
-
|
Last Close Price
25.04
GBP Average target price
30.04
GBP Spread / Average Target +19.95% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.40% | 3.71B | | -6.25% | 46.92B | | +8.33% | 23.52B | | +3.86% | 17.89B | | +17.08% | 14.89B | | +16.28% | 12.45B | | +27.53% | 6.96B | | +1.19% | 6.22B | | +9.69% | 6.08B | | +5.08% | 5.93B |
Other Homebuilding
|