Real-time Estimate
Cboe Europe
04:24:41 01/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
342
GBX
|
-1.01%
|
|
+5.61%
|
-24.10%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,127
|
1,227
|
1,389
|
817.8
|
500.6
|
376.9
|
-
|
-
|
Enterprise Value (EV)
1 |
1,090
|
1,163
|
1,336
|
772.3
|
453.4
|
336.9
|
339
|
339.7
|
P/E ratio
|
27.8
x
|
40
x
|
44.2
x
|
23.6
x
|
12.3
x
|
17.7
x
|
16.4
x
|
13.9
x
|
Yield
|
3.34%
|
4.14%
|
2.59%
|
4.81%
|
7.85%
|
6.11%
|
6.58%
|
7.35%
|
Capitalization / Revenue
|
4.15
x
|
4.58
x
|
5.2
x
|
2.48
x
|
1.5
x
|
1.5
x
|
1.52
x
|
1.37
x
|
EV / Revenue
|
4.01
x
|
4.34
x
|
5
x
|
2.34
x
|
1.36
x
|
1.34
x
|
1.37
x
|
1.24
x
|
EV / EBITDA
|
17.7
x
|
23.6
x
|
25
x
|
13.2
x
|
8.19
x
|
9.06
x
|
8.51
x
|
7.51
x
|
EV / FCF
|
24.9
x
|
21.4
x
|
32.4
x
|
21.9
x
|
9.16
x
|
12.9
x
|
12.6
x
|
11.3
x
|
FCF Yield
|
4.02%
|
4.67%
|
3.09%
|
4.56%
|
10.9%
|
7.78%
|
7.95%
|
8.87%
|
Price to Book
|
15
x
|
14
x
|
17.8
x
|
9.83
x
|
6.55
x
|
5.39
x
|
5.2
x
|
4.95
x
|
Nbr of stocks (in thousands)
|
1,09,010
|
1,09,187
|
1,09,192
|
1,09,192
|
1,09,192
|
1,09,075
|
-
|
-
|
Reference price
2 |
10.34
|
11.24
|
12.72
|
7.490
|
4.585
|
3.455
|
3.455
|
3.455
|
Announcement Date
|
11/03/20
|
10/03/21
|
17/03/22
|
24/03/23
|
03/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
271.5
|
267.7
|
267.4
|
330
|
334
|
252
|
247.3
|
274.5
|
EBITDA
1 |
61.44
|
49.2
|
53.46
|
58.62
|
55.34
|
37.18
|
39.83
|
45.26
|
EBIT
1 |
53.18
|
41.74
|
47.3
|
52.2
|
49.6
|
31.5
|
33.94
|
38.72
|
Operating Margin
|
19.58%
|
15.59%
|
17.69%
|
15.82%
|
14.85%
|
12.5%
|
13.72%
|
14.11%
|
Earnings before Tax (EBT)
1 |
52.48
|
41.02
|
41.42
|
45.66
|
55.63
|
29.44
|
32.22
|
37.86
|
Net income
1 |
40.63
|
30.78
|
31.83
|
34.91
|
40.76
|
21.34
|
23.04
|
27.11
|
Net margin
|
14.96%
|
11.49%
|
11.91%
|
10.58%
|
12.21%
|
8.47%
|
9.32%
|
9.88%
|
EPS
2 |
0.3720
|
0.2810
|
0.2880
|
0.3180
|
0.3720
|
0.1950
|
0.2105
|
0.2479
|
Free Cash Flow
1 |
43.82
|
54.23
|
41.23
|
35.21
|
49.5
|
26.2
|
26.95
|
30.15
|
FCF margin
|
16.14%
|
20.26%
|
15.42%
|
10.67%
|
14.82%
|
10.4%
|
10.9%
|
10.98%
|
FCF Conversion (EBITDA)
|
71.32%
|
110.23%
|
77.12%
|
60.07%
|
89.45%
|
70.48%
|
67.66%
|
66.61%
|
FCF Conversion (Net income)
|
107.85%
|
176.22%
|
129.54%
|
100.88%
|
121.44%
|
122.77%
|
116.95%
|
111.2%
|
Dividend per Share
2 |
0.3450
|
0.4650
|
0.3300
|
0.3600
|
0.3600
|
0.2111
|
0.2272
|
0.2539
|
Announcement Date
|
11/03/20
|
10/03/21
|
17/03/22
|
24/03/23
|
03/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2022 S1
|
2023 S1
|
---|
Net sales
1 |
-
|
140.5
|
-
|
179.9
|
EBITDA
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
22.34
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
-
|
-
|
21.58
|
Net margin
|
-
|
-
|
-
|
12%
|
EPS
|
-
|
0.1480
|
-
|
-
|
Dividend per Share
|
0.1850
|
-
|
-
|
-
|
Announcement Date
|
11/03/20
|
29/07/20
|
-
|
26/07/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
37
|
64.7
|
53.1
|
45.5
|
47.2
|
39.9
|
37.9
|
37.1
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
43.8
|
54.2
|
41.2
|
35.2
|
49.5
|
26.2
|
27
|
30.2
|
ROE (net income / shareholders' equity)
|
56.4%
|
37.8%
|
38.3%
|
43.3%
|
51%
|
32.4%
|
34.8%
|
38.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
0.6900
|
0.8100
|
0.7200
|
0.7600
|
0.7000
|
0.6400
|
0.6600
|
0.7000
|
Cash Flow per Share
2 |
0.4300
|
0.5000
|
0.3800
|
0.3300
|
0.4600
|
0.2500
|
0.2900
|
0.3300
|
Capex
1 |
3.03
|
0.54
|
0.37
|
1.2
|
0.65
|
1.87
|
2.1
|
2.1
|
Capex / Sales
|
1.12%
|
0.2%
|
0.14%
|
0.36%
|
0.19%
|
0.74%
|
0.85%
|
0.77%
|
Announcement Date
|
11/03/20
|
10/03/21
|
17/03/22
|
24/03/23
|
03/04/24
|
-
|
-
|
-
|
Last Close Price
3.455
GBP Average target price
4.437
GBP Spread / Average Target +28.41% Consensus |
1st Jan change
|
Capi.
|
---|
| -24.10% | 472M | | -14.25% | 189B | | +0.72% | 166B | | +1.62% | 152B | | +3.83% | 99.37B | | +5.69% | 77.36B | | +14.58% | 70.76B | | -7.93% | 70.46B | | -22.01% | 51.83B | | -6.79% | 44.34B |
Other IT Services & Consulting
|