Market Closed -
London S.E.
09:05:17 26/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
134.3
GBX
|
+2.17%
|
|
+2.72%
|
-8.67%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,316
|
6,025
|
6,386
|
3,581
|
5,188
|
4,752
|
-
|
-
|
Enterprise Value (EV)
1 |
5,771
|
5,306
|
5,549
|
2,717
|
5,188
|
4,178
|
4,223
|
4,338
|
P/E ratio
|
9.39
x
|
26.3
x
|
11.5
x
|
5.65
x
|
14.9
x
|
16.2
x
|
12.7
x
|
11
x
|
Yield
|
9.63%
|
2.5%
|
4.72%
|
9.25%
|
-
|
7.01%
|
7.14%
|
7.12%
|
Capitalization / Revenue
|
1.45
x
|
2.16
x
|
1.49
x
|
0.81
x
|
1.48
x
|
1.41
x
|
1.27
x
|
1.17
x
|
EV / Revenue
|
1.33
x
|
1.9
x
|
1.29
x
|
0.61
x
|
1.48
x
|
1.24
x
|
1.13
x
|
1.07
x
|
EV / EBITDA
|
6.74
x
|
17.2
x
|
6.57
x
|
2.95
x
|
10.8
x
|
9.68
x
|
7.66
x
|
6.74
x
|
EV / FCF
|
11.6
x
|
-17.2
x
|
13
x
|
5.72
x
|
-
|
22.6
x
|
18
x
|
13.8
x
|
FCF Yield
|
8.62%
|
-5.83%
|
7.7%
|
17.5%
|
-
|
4.42%
|
5.56%
|
7.25%
|
Price to Book
|
1.92
x
|
1.5
x
|
1.48
x
|
0.8
x
|
-
|
1.06
x
|
1.05
x
|
1.02
x
|
Nbr of stocks (in thousands)
|
32,65,976
|
36,34,083
|
36,38,465
|
35,22,899
|
35,27,875
|
35,38,702
|
-
|
-
|
Reference price
2 |
1.934
|
1.658
|
1.755
|
1.016
|
1.470
|
1.343
|
1.343
|
1.343
|
Announcement Date
|
26/02/20
|
02/03/21
|
03/03/22
|
02/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,341
|
2,790
|
4,285
|
4,420
|
3,514
|
3,368
|
3,740
|
4,061
|
EBITDA
1 |
856
|
309
|
844.2
|
922
|
480.5
|
431.5
|
551.5
|
644.1
|
EBIT
1 |
842.5
|
292.4
|
828.6
|
907.5
|
467.8
|
416.4
|
534.4
|
626.4
|
Operating Margin
|
19.41%
|
10.48%
|
19.34%
|
20.53%
|
13.31%
|
12.36%
|
14.29%
|
15.43%
|
Earnings before Tax (EBT)
1 |
835.9
|
264.4
|
679.6
|
827.9
|
473.8
|
414.5
|
523
|
597.2
|
Net income
1 |
673.9
|
217
|
555.5
|
643.6
|
349
|
293.7
|
373
|
432.7
|
Net margin
|
15.52%
|
7.78%
|
12.96%
|
14.56%
|
9.93%
|
8.72%
|
9.97%
|
10.66%
|
EPS
2 |
0.2060
|
0.0630
|
0.1530
|
0.1800
|
0.0990
|
0.0831
|
0.1056
|
0.1226
|
Free Cash Flow
1 |
497.4
|
-309.2
|
427.3
|
475.4
|
-
|
184.6
|
234.8
|
314.6
|
FCF margin
|
11.46%
|
-11.08%
|
9.97%
|
10.76%
|
-
|
5.48%
|
6.28%
|
7.75%
|
FCF Conversion (EBITDA)
|
58.11%
|
-
|
50.62%
|
51.56%
|
-
|
42.78%
|
42.57%
|
48.84%
|
FCF Conversion (Net income)
|
73.81%
|
-
|
76.92%
|
73.87%
|
-
|
62.85%
|
62.95%
|
72.7%
|
Dividend per Share
2 |
0.1863
|
0.0414
|
0.0828
|
0.0940
|
-
|
0.0942
|
0.0959
|
0.0956
|
Announcement Date
|
26/02/20
|
02/03/21
|
03/03/22
|
02/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
---|
Net sales
1 |
2,609
|
2,196
|
2,089
|
2,077
|
EBITDA
|
-
|
-
|
-
|
-
|
EBIT
1 |
530.4
|
424
|
404.6
|
424.6
|
Operating Margin
|
20.33%
|
19.31%
|
19.37%
|
20.44%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
334.5
|
Net income
1 |
-
|
235.8
|
319.7
|
260.7
|
Net margin
|
-
|
10.74%
|
15.31%
|
12.55%
|
EPS
2 |
-
|
-
|
-
|
0.0720
|
Dividend per Share
2 |
-
|
-
|
-
|
0.0462
|
Announcement Date
|
26/02/20
|
04/08/21
|
03/03/22
|
03/08/22
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
546
|
719
|
837
|
864
|
-
|
575
|
529
|
414
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
497
|
-309
|
427
|
475
|
-
|
185
|
235
|
315
|
ROE (net income / shareholders' equity)
|
20.3%
|
5.93%
|
13.3%
|
14.6%
|
-
|
6.61%
|
8.46%
|
9.81%
|
ROA (Net income/ Total Assets)
|
12.9%
|
3.97%
|
9.27%
|
10.1%
|
-
|
4.74%
|
6.24%
|
6.87%
|
Assets
1 |
5,216
|
5,463
|
5,994
|
6,361
|
-
|
6,199
|
5,982
|
6,299
|
Book Value Per Share
2 |
1.010
|
1.100
|
1.180
|
1.270
|
-
|
1.270
|
1.280
|
1.320
|
Cash Flow per Share
2 |
0.1600
|
-0.0900
|
0.1200
|
0.1300
|
-
|
0.0700
|
0.0700
|
0.1000
|
Capex
1 |
12.6
|
8
|
4.6
|
2.1
|
-
|
8.83
|
9.25
|
9.43
|
Capex / Sales
|
0.29%
|
0.29%
|
0.11%
|
0.05%
|
-
|
0.26%
|
0.25%
|
0.23%
|
Announcement Date
|
26/02/20
|
02/03/21
|
03/03/22
|
02/03/23
|
28/02/24
|
-
|
-
|
-
|
Last Close Price
1.343
GBP Average target price
1.557
GBP Spread / Average Target +15.91% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.67% | 5.92B | | -4.38% | 47.86B | | +10.25% | 23.94B | | +1.83% | 17.68B | | +13.06% | 14.58B | | +16.96% | 12.52B | | +0.30% | 6.2B | | +12.71% | 6.16B | | +7.89% | 6.11B | | +9.62% | 5.96B |
Other Homebuilding
|