Market Closed -
London S.E.
09:05:05 30/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
1,080
GBX
|
-2.17%
|
|
+0.37%
|
-11.62%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,641
|
1,667
|
1,949
|
2,808
|
2,141
|
2,107
|
-
|
-
|
Enterprise Value (EV)
1 |
1,959
|
2,015
|
2,272
|
3,239
|
2,628
|
2,533
|
2,567
|
2,578
|
P/E ratio
|
12.7
x
|
18.1
x
|
7.35
x
|
4
x
|
29.4
x
|
165
x
|
12.2
x
|
11.3
x
|
Yield
|
3.35%
|
3.37%
|
3.05%
|
2.73%
|
3.87%
|
4.17%
|
4.37%
|
4.6%
|
Capitalization / Revenue
|
13.1
x
|
12.9
x
|
14.4
x
|
16.4
x
|
11.3
x
|
10.6
x
|
10.2
x
|
9.47
x
|
EV / Revenue
|
15.6
x
|
15.6
x
|
16.8
x
|
18.9
x
|
13.9
x
|
12.8
x
|
12.4
x
|
11.6
x
|
EV / EBITDA
|
25
x
|
24.6
x
|
27.2
x
|
29.7
x
|
21.5
x
|
19.6
x
|
18.7
x
|
18
x
|
EV / FCF
|
27.3
x
|
33.9
x
|
614
x
|
1,631
x
|
472
x
|
31.6
x
|
23.1
x
|
107
x
|
FCF Yield
|
3.66%
|
2.95%
|
0.16%
|
0.06%
|
0.21%
|
3.16%
|
4.32%
|
0.93%
|
Price to Book
|
1.46
x
|
1.43
x
|
1.34
x
|
1.29
x
|
0.98
x
|
0.94
x
|
0.91
x
|
0.86
x
|
Nbr of stocks (in thousands)
|
1,65,542
|
1,66,016
|
1,74,758
|
1,82,844
|
1,83,143
|
1,95,128
|
-
|
-
|
Reference price
2 |
9.915
|
10.04
|
11.15
|
15.36
|
11.69
|
10.80
|
10.80
|
10.80
|
Announcement Date
|
21/05/19
|
09/06/20
|
25/05/21
|
23/05/22
|
22/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
125.4
|
129.3
|
135.2
|
171.3
|
188.8
|
198.3
|
207.5
|
222.5
|
EBITDA
1 |
78.45
|
81.85
|
83.59
|
109.1
|
122.5
|
129.5
|
137.1
|
143.3
|
EBIT
1 |
76.66
|
79.98
|
81.49
|
106.6
|
120
|
126.7
|
130
|
138.5
|
Operating Margin
|
61.13%
|
61.85%
|
60.26%
|
62.21%
|
63.55%
|
63.89%
|
62.65%
|
62.24%
|
Earnings before Tax (EBT)
1 |
126.9
|
93.45
|
265.8
|
698.9
|
75.31
|
220.7
|
172
|
192.3
|
Net income
1 |
126.5
|
92.58
|
265.2
|
697.3
|
73.33
|
218.8
|
169.9
|
190.3
|
Net margin
|
100.87%
|
71.59%
|
196.08%
|
407.01%
|
38.84%
|
110.34%
|
81.88%
|
85.54%
|
EPS
2 |
0.7800
|
0.5560
|
1.518
|
3.842
|
0.3980
|
0.0653
|
0.8870
|
0.9531
|
Free Cash Flow
1 |
71.81
|
59.51
|
3.702
|
1.986
|
5.564
|
80.06
|
111
|
24
|
FCF margin
|
57.26%
|
46.02%
|
2.74%
|
1.16%
|
2.95%
|
40.37%
|
53.51%
|
10.79%
|
FCF Conversion (EBITDA)
|
91.53%
|
72.7%
|
4.43%
|
1.82%
|
4.54%
|
61.84%
|
81.01%
|
16.75%
|
FCF Conversion (Net income)
|
56.76%
|
64.28%
|
1.4%
|
0.28%
|
7.59%
|
36.59%
|
65.35%
|
12.61%
|
Dividend per Share
2 |
0.3320
|
0.3380
|
0.3400
|
0.4200
|
0.4520
|
0.4506
|
0.4716
|
0.4964
|
Announcement Date
|
21/05/19
|
09/06/20
|
25/05/21
|
23/05/22
|
22/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
41.12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
41.42
|
51.56
|
55.89
|
61.91
|
58.09
|
65.66
|
64.02
|
68.84
|
67.15
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
0.1710
|
0.1700
|
-
|
0.2060
|
-
|
0.2230
|
-
|
0.2260
|
-
|
-
|
-
|
Announcement Date
|
19/11/19
|
17/11/20
|
25/05/21
|
22/11/21
|
23/05/22
|
21/11/22
|
22/05/23
|
20/11/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
318
|
348
|
323
|
430
|
487
|
426
|
460
|
470
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.053
x
|
4.255
x
|
3.866
x
|
3.942
x
|
3.974
x
|
3.29
x
|
3.355
x
|
3.281
x
|
Free Cash Flow
1 |
71.8
|
59.5
|
3.7
|
1.99
|
5.56
|
80.1
|
111
|
24
|
ROE (net income / shareholders' equity)
|
6.38%
|
6.13%
|
5.65%
|
5.23%
|
4.77%
|
5.31%
|
4.9%
|
4.97%
|
ROA (Net income/ Total Assets)
|
4.64%
|
4.47%
|
4.28%
|
4.22%
|
-
|
3.83%
|
3.96%
|
-
|
Assets
1 |
2,724
|
2,070
|
6,198
|
16,526
|
-
|
5,709
|
4,286
|
-
|
Book Value Per Share
2 |
6.790
|
7.010
|
8.320
|
11.90
|
11.90
|
11.50
|
11.80
|
12.60
|
Cash Flow per Share
2 |
0.4300
|
0.4400
|
0.4400
|
0.5900
|
0.6100
|
0.6000
|
0.6500
|
0.7000
|
Capex
1 |
83
|
63.7
|
73
|
105
|
106
|
70.6
|
74.7
|
41.4
|
Capex / Sales
|
66.21%
|
49.3%
|
53.99%
|
61.38%
|
56.35%
|
35.62%
|
36%
|
18.61%
|
Announcement Date
|
21/05/19
|
09/06/20
|
25/05/21
|
23/05/22
|
22/05/23
|
-
|
-
|
-
|
Last Close Price
10.8
GBP Average target price
12.11
GBP Spread / Average Target +12.17% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.62% | 2.7B | | -14.93% | 46.2B | | -16.25% | 29.07B | | -12.75% | 9.28B | | -15.51% | 2.78B | | -12.50% | 2.15B | | -7.39% | 1.96B | | -1.33% | 978M | | -8.13% | 896M | | -12.83% | 426M |
Self-Storage REITs
|