Real-time Estimate
Cboe Europe
02:32:40 01/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
3,621
GBX
|
-0.19%
|
|
+1.49%
|
+0.98%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,882
|
2,742
|
3,537
|
2,894
|
4,024
|
4,862
|
-
|
-
|
Enterprise Value (EV)
1 |
1,897
|
2,535
|
3,718
|
3,223
|
4,279
|
5,187
|
5,075
|
4,944
|
P/E ratio
|
30.4
x
|
50.6
x
|
50.8
x
|
30.6
x
|
33.2
x
|
33
x
|
29.1
x
|
26.5
x
|
Yield
|
1.74%
|
1.36%
|
1.5%
|
2.31%
|
1.88%
|
1.64%
|
1.72%
|
1.8%
|
Capitalization / Revenue
|
3.46
x
|
5.09
x
|
4.49
x
|
2.86
x
|
3.35
x
|
3.56
x
|
3.27
x
|
3.1
x
|
EV / Revenue
|
3.48
x
|
4.71
x
|
4.72
x
|
3.18
x
|
3.56
x
|
3.8
x
|
3.42
x
|
3.15
x
|
EV / EBITDA
|
18.5
x
|
25.4
x
|
21.9
x
|
15.2
x
|
16.1
x
|
17.1
x
|
15.4
x
|
14.2
x
|
EV / FCF
|
31.9
x
|
33.4
x
|
33.8
x
|
29.4
x
|
25.8
x
|
30.2
x
|
26.2
x
|
23.7
x
|
FCF Yield
|
3.13%
|
3%
|
2.96%
|
3.4%
|
3.88%
|
3.31%
|
3.82%
|
4.23%
|
Price to Book
|
5.85
x
|
4.71
x
|
6.6
x
|
4.37
x
|
4.5
x
|
5.03
x
|
4.61
x
|
4.18
x
|
Nbr of stocks (in thousands)
|
1,13,178
|
1,24,512
|
1,24,445
|
1,24,526
|
1,33,963
|
1,34,025
|
-
|
-
|
Reference price
2 |
16.63
|
22.02
|
28.42
|
23.24
|
30.04
|
36.28
|
36.28
|
36.28
|
Announcement Date
|
18/11/19
|
16/11/20
|
22/11/21
|
21/11/22
|
20/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
544.7
|
538.4
|
787.4
|
1,013
|
1,200
|
1,366
|
1,485
|
1,571
|
EBITDA
1 |
102.6
|
99.8
|
169.4
|
212.7
|
265.6
|
303.3
|
329.9
|
348.6
|
EBIT
1 |
97.2
|
87.1
|
148.7
|
191.2
|
237
|
274.2
|
302.8
|
320.2
|
Operating Margin
|
17.84%
|
16.18%
|
18.88%
|
18.88%
|
19.75%
|
20.07%
|
20.39%
|
20.39%
|
Earnings before Tax (EBT)
1 |
83.5
|
66.7
|
96.6
|
129.5
|
155.6
|
185.6
|
215.8
|
238.7
|
Net income
1 |
61.9
|
49.3
|
69.8
|
94.7
|
117.7
|
147.6
|
166.6
|
181.1
|
Net margin
|
11.36%
|
9.16%
|
8.86%
|
9.35%
|
9.81%
|
10.8%
|
11.22%
|
11.53%
|
EPS
2 |
0.5470
|
0.4350
|
0.5590
|
0.7590
|
0.9040
|
1.099
|
1.246
|
1.368
|
Free Cash Flow
1 |
59.4
|
76
|
109.9
|
109.6
|
166.1
|
171.8
|
193.7
|
208.9
|
FCF margin
|
10.91%
|
14.12%
|
13.96%
|
10.82%
|
13.84%
|
12.58%
|
13.04%
|
13.3%
|
FCF Conversion (EBITDA)
|
57.89%
|
76.15%
|
64.88%
|
51.53%
|
62.54%
|
56.65%
|
58.72%
|
59.93%
|
FCF Conversion (Net income)
|
95.96%
|
154.16%
|
157.45%
|
115.73%
|
141.12%
|
116.43%
|
116.27%
|
115.35%
|
Dividend per Share
2 |
0.2900
|
0.3000
|
0.4260
|
0.5380
|
0.5650
|
0.5946
|
0.6246
|
0.6525
|
Announcement Date
|
18/11/19
|
16/11/20
|
22/11/21
|
21/11/22
|
20/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2022 S1
|
2023 S1
|
---|
Net sales
|
448.5
|
-
|
EBITDA
|
-
|
-
|
EBIT
1 |
82.5
|
109.7
|
Operating Margin
|
18.39%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
Net income
|
-
|
-
|
Net margin
|
-
|
-
|
EPS
|
-
|
-
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
16/05/22
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
15.1
|
-
|
181
|
329
|
255
|
324
|
213
|
81.8
|
Net Cash position
1 |
-
|
207
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.1472
x
|
-
|
1.071
x
|
1.546
x
|
0.959
x
|
1.069
x
|
0.6458
x
|
0.2346
x
|
Free Cash Flow
1 |
59.4
|
76
|
110
|
110
|
166
|
172
|
194
|
209
|
ROE (net income / shareholders' equity)
|
23.8%
|
15.1%
|
20%
|
22.3%
|
21.1%
|
20.2%
|
20.4%
|
20.1%
|
ROA (Net income/ Total Assets)
|
16.1%
|
10.7%
|
12.6%
|
8.02%
|
-
|
-
|
-
|
-
|
Assets
1 |
385
|
460.8
|
552
|
1,181
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
2.840
|
4.680
|
4.310
|
5.320
|
6.680
|
7.210
|
7.880
|
8.690
|
Cash Flow per Share
2 |
0.6200
|
0.7500
|
0.9300
|
1.000
|
1.460
|
1.560
|
1.760
|
1.880
|
Capex
1 |
10.9
|
9.4
|
6.2
|
15.4
|
23.1
|
21.7
|
23
|
23.8
|
Capex / Sales
|
2%
|
1.75%
|
0.79%
|
1.52%
|
1.92%
|
1.59%
|
1.55%
|
1.51%
|
Announcement Date
|
18/11/19
|
16/11/20
|
22/11/21
|
21/11/22
|
20/11/23
|
-
|
-
|
-
|
Last Close Price
36.28
GBP Average target price
40.35
GBP Spread / Average Target +11.23% Consensus |