Market Closed -
London S.E.
09:05:07 26/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
69.08
GBX
|
+0.12%
|
|
+3.10%
|
+0.76%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
44,227
|
34,034
|
43,727
|
39,776
|
27,419
|
21,826
|
-
|
-
|
Enterprise Value (EV)
1 |
72,377
|
76,202
|
84,270
|
81,354
|
60,794
|
54,399
|
52,890
|
52,186
|
P/E ratio
|
-6.03
x
|
-40.6
x
|
408
x
|
20.7
x
|
2.38
x
|
14
x
|
11.7
x
|
9.42
x
|
Yield
|
5.54%
|
7.08%
|
5.81%
|
6.07%
|
8.86%
|
11.3%
|
7.72%
|
7.4%
|
Capitalization / Revenue
|
0.98
x
|
0.76
x
|
1
x
|
0.87
x
|
0.6
x
|
0.5
x
|
0.53
x
|
0.53
x
|
EV / Revenue
|
1.61
x
|
1.69
x
|
1.92
x
|
1.78
x
|
1.33
x
|
1.24
x
|
1.28
x
|
1.26
x
|
EV / EBITDA
|
5.12
x
|
5.12
x
|
5.86
x
|
5.35
x
|
4.15
x
|
4.15
x
|
4.19
x
|
4.09
x
|
EV / FCF
|
13.3
x
|
13.4
x
|
16.8
x
|
15
x
|
12.6
x
|
18.6
x
|
16.4
x
|
16.2
x
|
FCF Yield
|
7.52%
|
7.48%
|
5.96%
|
6.68%
|
7.96%
|
5.37%
|
6.09%
|
6.18%
|
Price to Book
|
0.72
x
|
0.61
x
|
0.82
x
|
0.79
x
|
0.44
x
|
0.36
x
|
0.35
x
|
0.32
x
|
Nbr of stocks (in thousands)
|
2,72,15,847
|
2,67,71,934
|
2,82,11,023
|
2,68,39,146
|
2,69,97,639
|
2,70,80,122
|
-
|
-
|
Reference price
2 |
1.625
|
1.271
|
1.550
|
1.482
|
1.016
|
0.8060
|
0.8060
|
0.8060
|
Announcement Date
|
14/05/19
|
12/05/20
|
18/05/21
|
17/05/22
|
16/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
45,066
|
44,974
|
43,809
|
45,580
|
45,706
|
43,886
|
41,263
|
41,448
|
EBITDA
1 |
14,139
|
14,881
|
14,386
|
15,208
|
14,665
|
13,110
|
12,609
|
12,762
|
EBIT
1 |
4,474
|
4,555
|
5,463
|
6,690
|
6,624
|
4,665
|
4,663
|
5,118
|
Operating Margin
|
9.93%
|
10.13%
|
12.47%
|
14.68%
|
14.49%
|
10.63%
|
11.3%
|
12.35%
|
Earnings before Tax (EBT)
1 |
-
|
795
|
4,400
|
3,954
|
12,816
|
2,632
|
3,074
|
3,793
|
Net income
1 |
-7,444
|
-920
|
112
|
2,088
|
11,838
|
1,614
|
1,909
|
2,231
|
Net margin
|
-16.52%
|
-2.05%
|
0.26%
|
4.58%
|
25.9%
|
3.68%
|
4.63%
|
5.38%
|
EPS
2 |
-0.2695
|
-0.0313
|
0.003800
|
0.0717
|
0.4262
|
0.0576
|
0.0686
|
0.0856
|
Free Cash Flow
1 |
5,443
|
5,700
|
5,019
|
5,437
|
4,842
|
2,922
|
3,218
|
3,224
|
FCF margin
|
12.08%
|
12.67%
|
11.46%
|
11.93%
|
10.59%
|
6.66%
|
7.8%
|
7.78%
|
FCF Conversion (EBITDA)
|
38.5%
|
38.3%
|
34.89%
|
35.75%
|
33.02%
|
22.29%
|
25.52%
|
25.26%
|
FCF Conversion (Net income)
|
-
|
-
|
4,481.25%
|
260.39%
|
40.9%
|
181.05%
|
168.62%
|
144.5%
|
Dividend per Share
2 |
0.0900
|
0.0900
|
0.0900
|
0.0900
|
0.0900
|
0.0907
|
0.0622
|
0.0596
|
Announcement Date
|
14/05/19
|
12/05/20
|
18/05/21
|
17/05/22
|
16/05/23
|
-
|
-
|
-
|
Fiscal Period: März |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
21,939
|
23,035
|
21,427
|
22,382
|
22,489
|
23,091
|
11,278
|
22,930
|
22,776
|
10,740
|
21,937
|
21,908
|
EBITDA
|
7,105
|
7,776
|
7,023
|
7,363
|
7,565
|
7,643
|
-
|
7,244
|
7,421
|
-
|
-
|
-
|
EBIT
|
1,681
|
2,874
|
2,549
|
2,914
|
3,290
|
3,400
|
-
|
3,343
|
3,281
|
-
|
1,655
|
-
|
Operating Margin
|
7.66%
|
12.48%
|
11.9%
|
13.02%
|
14.63%
|
14.72%
|
-
|
14.58%
|
14.41%
|
-
|
7.54%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
1,276
|
2,678
|
-
|
1,728
|
11,088
|
-
|
-
|
-
|
Net income
|
-
|
1,208
|
1,314
|
-1,202
|
996
|
1,092
|
-
|
986
|
10,852
|
-
|
-
|
-
|
Net margin
|
-
|
5.24%
|
6.13%
|
-5.37%
|
4.43%
|
4.73%
|
-
|
4.3%
|
47.65%
|
-
|
-
|
-
|
EPS
|
-
|
0.0411
|
-
|
-0.0407
|
0.0339
|
0.0378
|
-
|
-
|
-
|
-
|
-0.0128
|
0.0500
|
Dividend per Share
|
0.0450
|
0.0450
|
0.0450
|
0.0450
|
0.0450
|
0.0450
|
-
|
0.0450
|
0.0450
|
-
|
-
|
-
|
Announcement Date
|
12/11/19
|
12/05/20
|
16/11/20
|
18/05/21
|
16/11/21
|
17/05/22
|
15/08/22
|
15/11/22
|
16/05/23
|
14/08/23
|
14/11/23
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
28,150
|
42,168
|
40,543
|
41,578
|
33,375
|
32,573
|
31,064
|
30,360
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.991
x
|
2.834
x
|
2.818
x
|
2.734
x
|
2.276
x
|
2.485
x
|
2.464
x
|
2.379
x
|
Free Cash Flow
1 |
5,443
|
5,700
|
5,019
|
5,437
|
4,842
|
2,922
|
3,218
|
3,224
|
ROE (net income / shareholders' equity)
|
2.23%
|
2.66%
|
4.08%
|
5.79%
|
6.22%
|
3.76%
|
4.23%
|
4.53%
|
ROA (Net income/ Total Assets)
|
1.01%
|
1.06%
|
1.48%
|
2.07%
|
2.37%
|
0.97%
|
1.11%
|
0.4%
|
Assets
1 |
-7,39,960
|
-86,869
|
7,574
|
1,00,850
|
4,98,862
|
1,67,098
|
1,72,501
|
5,57,804
|
Book Value Per Share
2 |
2.250
|
2.090
|
1.890
|
1.890
|
2.290
|
2.240
|
2.310
|
2.490
|
Cash Flow per Share
2 |
0.4700
|
0.5900
|
0.5800
|
0.6200
|
0.6500
|
0.3700
|
0.3600
|
0.3800
|
Capex
1 |
7,227
|
7,411
|
7,854
|
8,306
|
8,378
|
7,903
|
7,499
|
7,508
|
Capex / Sales
|
16.04%
|
16.48%
|
17.93%
|
18.22%
|
18.33%
|
18.01%
|
18.17%
|
18.11%
|
Announcement Date
|
14/05/19
|
12/05/20
|
18/05/21
|
17/05/22
|
16/05/23
|
-
|
-
|
-
|
Last Close Price
0.806
EUR Average target price
1.088
EUR Spread / Average Target +34.96% Consensus |