Market Closed -
London S.E.
09:05:07 26/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
789
GBX
|
+1.15%
|
|
-2.35%
|
-9.73%
|
Fiscal Period: March |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,923
|
5,572
|
8,085
|
-
|
-
|
Enterprise Value (EV)
1 |
4,661
|
5,165
|
7,194
|
6,742
|
6,281
|
P/E ratio
|
156
x
|
49.7
x
|
26.7
x
|
24.8
x
|
24.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
8.79
x
|
6.59
x
|
5.74
x
|
4.93
x
|
4.41
x
|
EV / Revenue
|
8.32
x
|
6.1
x
|
5.11
x
|
4.11
x
|
3.43
x
|
EV / EBITDA
|
38.4
x
|
21.6
x
|
13.5
x
|
11.7
x
|
10.3
x
|
EV / FCF
|
1.49
x
|
24.2
x
|
14.5
x
|
12.4
x
|
10.7
x
|
FCF Yield
|
67.1%
|
4.13%
|
6.87%
|
8.08%
|
9.31%
|
Price to Book
|
11.7
x
|
9.32
x
|
8.57
x
|
6.09
x
|
5.12
x
|
Nbr of stocks (in thousands)
|
9,94,590
|
10,24,590
|
10,24,777
|
-
|
-
|
Reference price
2 |
4.950
|
5.438
|
7.890
|
7.890
|
7.890
|
Announcement Date
|
28/06/22
|
27/06/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
421
|
559.9
|
846.1
|
1,409
|
1,641
|
1,833
|
EBITDA
1 |
-
|
121.4
|
238.6
|
531
|
578.6
|
610.8
|
EBIT
1 |
-
|
48.7
|
79
|
510.4
|
572.3
|
613.4
|
Operating Margin
|
-
|
8.7%
|
9.34%
|
36.22%
|
34.88%
|
33.46%
|
Earnings before Tax (EBT)
1 |
-
|
43.9
|
146.5
|
416.3
|
464.9
|
496.1
|
Net income
1 |
30.9
|
32.9
|
114
|
314.6
|
332.6
|
345.9
|
Net margin
|
7.34%
|
5.88%
|
13.47%
|
22.32%
|
20.27%
|
18.87%
|
EPS
2 |
-
|
0.0318
|
0.1094
|
0.2960
|
0.3182
|
0.3265
|
Free Cash Flow
1 |
-
|
3,126
|
213.3
|
494.4
|
544.7
|
584.8
|
FCF margin
|
-
|
558.33%
|
25.21%
|
35.09%
|
33.2%
|
31.9%
|
FCF Conversion (EBITDA)
|
-
|
2,575.04%
|
89.4%
|
93.11%
|
94.15%
|
95.73%
|
FCF Conversion (Net income)
|
-
|
9,501.82%
|
187.11%
|
157.19%
|
163.76%
|
169.05%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
17/06/21
|
28/06/22
|
27/06/23
|
-
|
-
|
-
|
Fiscal Period: March |
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Net sales
1 |
123.5
|
128.2
|
256.3
|
149.8
|
303.6
|
185.9
|
397.4
|
225.2
|
448.7
|
239.5
|
253
|
656
|
276.8
|
382
|
756.6
|
802.5
|
854.9
|
950.6
|
EBITDA
|
-
|
-
|
25.2
|
-
|
-
|
-
|
-
|
-
|
146.7
|
-
|
-
|
241.1
|
-
|
-
|
303.2
|
294.6
|
300.6
|
314
|
EBIT
|
-
|
-
|
23.8
|
-
|
-
|
-
|
-
|
-
|
134.3
|
-
|
-
|
196.3
|
-
|
-
|
284
|
266.7
|
273
|
290.9
|
Operating Margin
|
-
|
-
|
9.29%
|
-
|
-
|
-
|
-
|
-
|
29.93%
|
-
|
-
|
29.92%
|
-
|
-
|
37.54%
|
33.23%
|
31.93%
|
30.6%
|
Earnings before Tax (EBT)
|
-
|
-
|
18.8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
194.3
|
-
|
-
|
231.8
|
238.1
|
238.2
|
245.8
|
Net income
|
-
|
-
|
12.7
|
-
|
-
|
-
|
37.3
|
-
|
-
|
-
|
-
|
140.6
|
-
|
-
|
178
|
170
|
181
|
175.8
|
Net margin
|
-
|
-
|
4.96%
|
-
|
-
|
-
|
9.39%
|
-
|
-
|
-
|
-
|
21.43%
|
-
|
-
|
23.53%
|
21.18%
|
21.17%
|
18.49%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0361
|
-
|
-
|
-
|
-
|
0.1339
|
-
|
0.1571
|
0.1694
|
0.1610
|
0.1714
|
0.1664
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/08/22
|
29/11/22
|
29/11/22
|
28/03/22
|
28/06/22
|
29/08/22
|
29/11/22
|
17/01/23
|
27/06/23
|
14/08/23
|
-
|
14/11/23
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
262
|
407
|
892
|
1,344
|
1,805
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
3,126
|
213
|
494
|
545
|
585
|
ROE (net income / shareholders' equity)
|
-
|
9.47%
|
23.1%
|
43%
|
27.8%
|
22%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
1.2%
|
1%
|
0.9%
|
Assets
1 |
-
|
-
|
-
|
26,213
|
33,261
|
38,434
|
Book Value Per Share
2 |
-
|
0.4200
|
0.5800
|
0.9200
|
1.300
|
1.540
|
Cash Flow per Share
2 |
-
|
3.030
|
3.760
|
0.4200
|
0.4600
|
0.5000
|
Capex
1 |
-
|
11.9
|
8.8
|
13
|
17.6
|
20.7
|
Capex / Sales
|
-
|
2.13%
|
1.04%
|
0.92%
|
1.07%
|
1.13%
|
Announcement Date
|
17/06/21
|
28/06/22
|
27/06/23
|
-
|
-
|
-
|
Last Close Price
7.89
GBP Average target price
10.16
GBP Spread / Average Target +28.80% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.73% | 10.07B | | +17.35% | 91.21B | | +7.41% | 69.43B | | -3.71% | 46.28B | | -1.91% | 31.78B | | +7.50% | 21.83B | | -16.97% | 11.95B | | +11.32% | 9.07B | | -25.92% | 7.68B | | +303.14% | 5.71B |
Transaction & Payment Services
|