Real-time Estimate
Cboe Europe
01:44:57 02/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
136.6
GBX
|
-0.15%
|
|
-1.73%
|
+17.62%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
976.1
|
722.8
|
849.4
|
609.7
|
874.3
|
1,036
|
-
|
-
|
Enterprise Value (EV)
1 |
1,068
|
891.1
|
958.9
|
759
|
1,023
|
1,155
|
1,132
|
1,123
|
P/E ratio
|
19.5
x
|
56.7
x
|
19.5
x
|
7.8
x
|
10.6
x
|
9.04
x
|
8.23
x
|
8.4
x
|
Yield
|
1.97%
|
-
|
4.86%
|
6.86%
|
4.72%
|
6.62%
|
7.64%
|
4.69%
|
Capitalization / Revenue
|
2.24
x
|
2.76
x
|
2
x
|
0.99
x
|
1.31
x
|
1.19
x
|
1.1
x
|
1.07
x
|
EV / Revenue
|
2.45
x
|
3.4
x
|
2.26
x
|
1.23
x
|
1.53
x
|
1.32
x
|
1.2
x
|
1.16
x
|
EV / EBITDA
|
15.5
x
|
35.4
x
|
16.2
x
|
7.24
x
|
8.85
x
|
7.86
x
|
7.34
x
|
7.16
x
|
EV / FCF
|
9.67
x
|
-24.2
x
|
10.9
x
|
-
|
9.93
x
|
6.35
x
|
7.78
x
|
-
|
FCF Yield
|
10.3%
|
-4.13%
|
9.19%
|
-
|
10.1%
|
15.8%
|
12.9%
|
-
|
Price to Book
|
1.31
x
|
0.99
x
|
1.09
x
|
0.81
x
|
1.15
x
|
1.39
x
|
1.33
x
|
-
|
Nbr of stocks (in thousands)
|
7,70,655
|
7,49,450
|
7,49,932
|
6,85,777
|
6,54,915
|
6,47,552
|
-
|
-
|
Reference price
2 |
1.267
|
0.9644
|
1.133
|
0.8890
|
1.335
|
1.600
|
1.600
|
1.600
|
Announcement Date
|
03/03/20
|
04/03/21
|
03/03/22
|
02/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
435.3
|
261.9
|
424
|
617.4
|
666.8
|
873
|
943.2
|
969.6
|
EBITDA
1 |
68.79
|
25.14
|
59.19
|
104.8
|
115.6
|
147
|
154.2
|
156.7
|
EBIT
1 |
68.05
|
24.45
|
58.38
|
103
|
113.4
|
144.9
|
152.1
|
155
|
Operating Margin
|
15.63%
|
9.33%
|
13.77%
|
16.69%
|
17%
|
16.6%
|
16.12%
|
15.98%
|
Earnings before Tax (EBT)
1 |
58.59
|
14.79
|
50.24
|
93.47
|
99.42
|
132.6
|
139.5
|
143
|
Net income
1 |
51.22
|
12.71
|
43.24
|
81.03
|
85.43
|
114.1
|
120.3
|
124
|
Net margin
|
11.77%
|
4.85%
|
10.2%
|
13.13%
|
12.81%
|
13.07%
|
12.75%
|
12.79%
|
EPS
2 |
0.0650
|
0.0170
|
0.0580
|
0.1140
|
0.1260
|
0.1769
|
0.1944
|
0.1905
|
Free Cash Flow
1 |
110.5
|
-36.77
|
88.11
|
-
|
102.9
|
182
|
145.4
|
-
|
FCF margin
|
25.39%
|
-14.04%
|
20.78%
|
-
|
15.44%
|
20.85%
|
15.42%
|
-
|
FCF Conversion (EBITDA)
|
160.66%
|
-
|
148.85%
|
-
|
89.07%
|
123.83%
|
94.32%
|
-
|
FCF Conversion (Net income)
|
215.77%
|
-
|
203.76%
|
-
|
120.48%
|
159.56%
|
120.94%
|
-
|
Dividend per Share
2 |
0.0250
|
-
|
0.0550
|
0.0610
|
0.0630
|
0.1059
|
0.1223
|
0.0750
|
Announcement Date
|
03/03/20
|
04/03/21
|
03/03/22
|
02/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
92.4
|
168
|
110
|
149
|
148
|
119
|
96
|
86.9
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.343
x
|
6.693
x
|
1.85
x
|
1.425
x
|
1.283
x
|
0.811
x
|
0.6226
x
|
0.5546
x
|
Free Cash Flow
1 |
111
|
-36.8
|
88.1
|
-
|
103
|
182
|
145
|
-
|
ROE (net income / shareholders' equity)
|
6.77%
|
1.68%
|
5.65%
|
11%
|
13%
|
15.3%
|
16.5%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
0.9600
|
0.9800
|
1.040
|
1.100
|
1.160
|
1.150
|
1.200
|
-
|
Cash Flow per Share
|
0.1300
|
-0.0500
|
0.1200
|
0.1300
|
-
|
-
|
-
|
-
|
Capex
1 |
1.31
|
0.18
|
0.41
|
-
|
1.69
|
2.37
|
2.53
|
1.8
|
Capex / Sales
|
0.3%
|
0.07%
|
0.1%
|
-
|
0.25%
|
0.27%
|
0.27%
|
0.19%
|
Announcement Date
|
03/03/20
|
04/03/21
|
03/03/22
|
02/03/23
|
29/02/24
|
-
|
-
|
-
|
Average target price
1.941
EUR Spread / Average Target +21.34% Consensus |
1st Jan change
|
Capi.
|
---|
| +17.62% | 1.11B | | -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
|