Delayed
OTC Markets
12:29:43 15/06/2024 am IST
|
5-day change
|
1st Jan Change
|
7.93
USD
|
-2.16%
|
|
-.--%
|
-12.90%
|
Fiscal Period: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
4,123
|
5,110
|
5,816
|
4,606
|
4,883
|
4,725
|
-
|
-
|
Enterprise Value (EV)
1 |
8,101
|
8,626
|
9,976
|
7,954
|
4,883
|
8,400
|
8,626
|
8,893
|
P/E ratio
|
-4.95
x
|
-3.67
x
|
6.71
x
|
-7.43
x
|
-15.3
x
|
13.5
x
|
7.95
x
|
7.83
x
|
Yield
|
4.17%
|
3.91%
|
4.71%
|
6.21%
|
-
|
6.29%
|
6.43%
|
6.63%
|
Capitalization / Revenue
|
6.13
x
|
8.93
x
|
9.92
x
|
7.12
x
|
7.62
x
|
7.36
x
|
7.17
x
|
7.02
x
|
EV / Revenue
|
12.1
x
|
15.1
x
|
17
x
|
12.3
x
|
7.62
x
|
13.1
x
|
13.1
x
|
13.2
x
|
EV / EBITDA
|
15.9
x
|
26.5
x
|
23.4
x
|
16.7
x
|
10.3
x
|
17.9
x
|
17.6
x
|
17.6
x
|
EV / FCF
|
35.4
x
|
15.8
x
|
64.4
x
|
6.34
x
|
-
|
70.3
x
|
43.8
x
|
36.2
x
|
FCF Yield
|
2.83%
|
6.34%
|
1.55%
|
15.8%
|
-
|
1.42%
|
2.28%
|
2.77%
|
Price to Book
|
0.47
x
|
0.71
x
|
0.74
x
|
0.67
x
|
-
|
0.72
x
|
0.68
x
|
0.66
x
|
Nbr of stocks (in thousands)
|
7,40,393
|
7,40,516
|
7,40,263
|
7,41,542
|
7,41,837
|
7,41,780
|
-
|
-
|
Reference price
2 |
5.568
|
6.901
|
7.856
|
6.212
|
6.582
|
6.370
|
6.370
|
6.370
|
Announcement Date
|
12/05/20
|
18/05/21
|
17/05/22
|
16/05/23
|
17/05/24
|
-
|
-
|
-
|
Fiscal Period: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
672
|
572
|
586
|
647
|
641
|
642.1
|
658.6
|
673
|
EBITDA
1 |
509
|
325
|
426
|
477
|
473
|
470.4
|
490.1
|
506
|
EBIT
1 |
509
|
303
|
416
|
466
|
462
|
467.9
|
493.6
|
524.8
|
Operating Margin
|
75.74%
|
52.97%
|
70.99%
|
72.02%
|
72.07%
|
72.87%
|
74.95%
|
77.98%
|
Earnings before Tax (EBT)
1 |
-837
|
-1,393
|
875
|
-622
|
-341
|
242.4
|
457.1
|
551.5
|
Net income
1 |
-832
|
-1,393
|
869
|
-619
|
-319
|
435.3
|
591.7
|
566.2
|
Net margin
|
-123.81%
|
-243.53%
|
148.29%
|
-95.67%
|
-49.77%
|
67.8%
|
89.84%
|
84.13%
|
EPS
2 |
-1.124
|
-1.882
|
1.171
|
-0.8360
|
-0.4300
|
0.4719
|
0.8016
|
0.8132
|
Free Cash Flow
1 |
229
|
547
|
155
|
1,254
|
-
|
119.5
|
197
|
246
|
FCF margin
|
34.08%
|
95.63%
|
26.45%
|
193.82%
|
-
|
18.61%
|
29.91%
|
36.55%
|
FCF Conversion (EBITDA)
|
44.99%
|
168.31%
|
36.38%
|
262.89%
|
-
|
25.41%
|
40.2%
|
48.62%
|
FCF Conversion (Net income)
|
-
|
-
|
17.84%
|
-
|
-
|
27.45%
|
33.3%
|
43.45%
|
Dividend per Share
2 |
0.2320
|
0.2700
|
0.3700
|
0.3860
|
-
|
0.4009
|
0.4095
|
0.4224
|
Announcement Date
|
12/05/20
|
18/05/21
|
17/05/22
|
16/05/23
|
17/05/24
|
-
|
-
|
-
|
Fiscal Period: Maart |
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
|
-
|
308
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
209
|
207
|
231
|
235
|
238
|
224
|
237.8
|
224.6
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
0.1200
|
-
|
0.1550
|
-
|
0.1760
|
-
|
0.1820
|
-
|
-
|
-
|
Announcement Date
|
10/11/20
|
18/05/21
|
16/11/21
|
17/05/22
|
15/11/22
|
16/05/23
|
14/11/23
|
17/05/24
|
-
|
-
|
Fiscal Period: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
3,978
|
3,516
|
4,160
|
3,348
|
-
|
3,674
|
3,901
|
4,168
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.815
x
|
10.82
x
|
9.765
x
|
7.019
x
|
-
|
7.812
x
|
7.959
x
|
8.238
x
|
Free Cash Flow
1 |
229
|
547
|
155
|
1,254
|
-
|
120
|
197
|
246
|
ROE (net income / shareholders' equity)
|
4.43%
|
3.15%
|
4.69%
|
5.27%
|
-
|
5.51%
|
5.47%
|
5.51%
|
ROA (Net income/ Total Assets)
|
2.92%
|
1.98%
|
2.97%
|
3.29%
|
-
|
4.08%
|
5.31%
|
4.35%
|
Assets
1 |
-28,531
|
-70,343
|
29,230
|
-18,815
|
-
|
10,658
|
11,135
|
13,002
|
Book Value Per Share
2 |
11.80
|
9.730
|
10.70
|
9.330
|
-
|
8.860
|
9.320
|
9.650
|
Cash Flow per Share
2 |
0.5400
|
0.3100
|
0.5100
|
0.4600
|
-
|
0.5100
|
0.5100
|
0.5300
|
Capex
1 |
172
|
177
|
344
|
355
|
-
|
275
|
389
|
204
|
Capex / Sales
|
25.6%
|
30.94%
|
58.7%
|
54.87%
|
-
|
42.87%
|
59%
|
30.26%
|
Announcement Date
|
12/05/20
|
18/05/21
|
17/05/22
|
16/05/23
|
17/05/24
|
-
|
-
|
-
|
Last Close Price
6.37
GBP Average target price
7.265
GBP Spread / Average Target +14.05% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.31% | 1.2TCr | | -19.21% | 703.68Cr | | -12.50% | 515.88Cr | | -10.29% | 490.25Cr | | +8.96% | 488.29Cr | | +3.15% | 487.21Cr | | -13.21% | 412.39Cr | | -3.02% | 346.98Cr | | -14.39% | 313.89Cr |
Diversified REITs
|