Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
162 GBX | +1.00% | -1.22% | +30.65% |
10:40am | UBS raises Centrica to 'buy' from 'neutral | AN |
26/03 | FTSE 100 closes higher on busy corporate day | AN |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 197.2 | 394.6 | 535.4 | 150.9 | 191.4 | 247.4 | - | - |
Enterprise Value (EV) 1 | 224.6 | 412.9 | 573.5 | 180.3 | 214.2 | 273.7 | 265.3 | 253.1 |
P/E ratio | 15.2 x | 14.5 x | 20.3 x | - | 11.6 x | 15.6 x | 13.6 x | 12.5 x |
Yield | 1.5% | 2.42% | 2.32% | 4.68% | 3.87% | 3.05% | 3.3% | 3.63% |
Capitalization / Revenue | 1.15 x | 2.24 x | 2.35 x | 0.73 x | 0.92 x | 1.08 x | 1 x | 0.96 x |
EV / Revenue | 1.31 x | 2.34 x | 2.51 x | 0.87 x | 1.02 x | 1.2 x | 1.07 x | 0.98 x |
EV / EBITDA | 8.67 x | 11.4 x | 12.5 x | 6.19 x | 6.82 x | 8.05 x | 6.96 x | 6.19 x |
EV / FCF | 14.9 x | 23.3 x | 31.9 x | 5.87 x | 11.9 x | 20 x | 14.1 x | 11.2 x |
FCF Yield | 6.72% | 4.29% | 3.14% | 17% | 8.4% | 5.01% | 7.08% | 8.94% |
Price to Book | - | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 1,56,050 | 1,54,124 | 1,53,624 | 1,53,624 | 1,54,340 | 1,54,229 | - | - |
Reference price 2 | 1.264 | 2.560 | 3.485 | 0.9820 | 1.240 | 1.604 | 1.604 | 1.604 |
Announcement Date | 23/04/20 | 23/03/21 | 22/03/22 | 21/03/23 | 26/03/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 172.1 | 176.2 | 228.2 | 206.3 | 209 | 228.8 | 246.8 | 258.2 |
EBITDA 1 | 25.9 | 36.1 | 45.7 | 29.1 | 31.4 | 34.01 | 38.12 | 40.89 |
EBIT 1 | 18 | 30 | 39 | 22 | 24 | 26.41 | 30.2 | 32.65 |
Operating Margin | 10.46% | 17.03% | 17.09% | 10.66% | 11.48% | 11.54% | 12.24% | 12.65% |
Earnings before Tax (EBT) 1 | 17.1 | 33.6 | 33.3 | 11.7 | 18.9 | 22.53 | 26.62 | 29.72 |
Net income 1 | 13.1 | 27.9 | 27.1 | 11 | 16.7 | 16.1 | 18.4 | 20 |
Net margin | 7.61% | 15.83% | 11.88% | 5.33% | 7.99% | 7.04% | 7.46% | 7.75% |
EPS 2 | 0.0830 | 0.1770 | 0.1720 | - | 0.1070 | 0.1030 | 0.1180 | 0.1280 |
Free Cash Flow 1 | 15.1 | 17.7 | 18 | 30.7 | 18 | 13.71 | 18.78 | 22.63 |
FCF margin | 8.77% | 10.05% | 7.89% | 14.88% | 8.61% | 5.99% | 7.61% | 8.77% |
FCF Conversion (EBITDA) | 58.3% | 49.03% | 39.39% | 105.5% | 57.32% | 40.32% | 49.27% | 55.35% |
FCF Conversion (Net income) | 115.27% | 63.44% | 66.42% | 279.09% | 107.78% | 85.17% | 102.08% | 113.15% |
Dividend per Share 2 | 0.0190 | 0.0620 | 0.0810 | 0.0460 | 0.0480 | 0.0490 | 0.0530 | 0.0582 |
Announcement Date | 23/04/20 | 23/03/21 | 22/03/22 | 21/03/23 | 26/03/24 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 27.4 | 18.3 | 38.1 | 29.4 | 22.8 | 26.3 | 17.9 | 5.7 |
Net Cash position 1 | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 1.058 x | 0.5069 x | 0.8337 x | 1.01 x | 0.7261 x | 0.774 x | 0.4699 x | 0.1395 x |
Free Cash Flow 1 | 15.1 | 17.7 | 18 | 30.7 | 18 | 13.7 | 18.8 | 22.6 |
ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - | - |
Cash Flow per Share 2 | 0.1200 | 0.1500 | 0.1700 | 0.2500 | 0.1900 | 0.1500 | 0.1600 | 0.1900 |
Capex 1 | 3.6 | 4.4 | 6.6 | 5.6 | 8.2 | 7.9 | 8.2 | 8.8 |
Capex / Sales | 2.09% | 2.5% | 2.89% | 2.71% | 3.92% | 3.45% | 3.32% | 3.41% |
Announcement Date | 23/04/20 | 23/03/21 | 22/03/22 | 21/03/23 | 26/03/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+30.65% | 310M | |
+6.86% | 152B | |
+24.55% | 133B | |
+37.66% | 131B | |
+14.43% | 61.4B | |
+2.69% | 39.25B | |
+100.73% | 35.53B | |
+5.47% | 32.24B | |
-12.59% | 30.98B | |
+4.53% | 27.38B |
- Stock Market
- Equities
- LUCE Stock
- Financials Luceco plc