Market Closed -
London S.E.
11:35:04 2024-05-01 EDT
|
5-day change
|
1st Jan Change
|
2,701
GBX
|
-1.03%
|
|
-3.50%
|
+0.63%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,618
|
8,365
|
9,195
|
6,302
|
7,991
|
8,115
|
-
|
-
|
Enterprise Value (EV)
1 |
6,867
|
8,556
|
9,493
|
6,944
|
8,849
|
8,745
|
8,734
|
8,170
|
P/E ratio
|
15.6
x
|
16.2
x
|
9.44
x
|
17.3
x
|
24.2
x
|
17.9
x
|
15.9
x
|
14.8
x
|
Yield
|
6.06%
|
5.39%
|
8.84%
|
5.24%
|
3.84%
|
5.06%
|
5.74%
|
5.98%
|
Capitalization / Revenue
|
9.33
x
|
11.1
x
|
10.8
x
|
6.92
x
|
2.29
x
|
1.79
x
|
1.64
x
|
1.68
x
|
EV / Revenue
|
9.68
x
|
11.4
x
|
11.1
x
|
7.62
x
|
2.54
x
|
1.93
x
|
1.77
x
|
1.7
x
|
EV / EBITDA
|
12.3
x
|
13.3
x
|
12.7
x
|
13.3
x
|
17
x
|
13.6
x
|
13
x
|
-
|
EV / FCF
|
-
|
15,124,074
x
|
54,120,825
x
|
26,075,786
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
7.4
x
|
7.61
x
|
6.73
x
|
6.78
x
|
8.26
x
|
7.43
x
|
6.92
x
|
6.22
x
|
Nbr of stocks (in thousands)
|
286,632
|
287,863
|
291,245
|
294,894
|
297,726
|
300,436
|
-
|
-
|
Reference price
2 |
23.09
|
29.06
|
31.57
|
21.37
|
26.84
|
27.01
|
27.01
|
27.01
|
Announcement Date
|
20-03-05
|
21-03-04
|
22-03-03
|
23-03-08
|
24-03-07
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
709.4
|
751.6
|
855
|
911
|
3,486
|
4,522
|
4,948
|
4,817
|
EBITDA
1 |
559
|
644.1
|
749
|
522.8
|
521.6
|
641
|
674
|
-
|
EBIT
1 |
535.2
|
620.5
|
725.4
|
480.9
|
462.9
|
654.1
|
709.2
|
730.2
|
Operating Margin
|
75.44%
|
82.56%
|
84.84%
|
52.79%
|
13.28%
|
14.46%
|
14.33%
|
15.16%
|
Earnings before Tax (EBT)
1 |
522.6
|
608.2
|
713.5
|
469
|
442.8
|
566
|
647.6
|
738.8
|
Net income
1 |
432.4
|
528.8
|
997.9
|
373
|
338
|
461.1
|
519.3
|
557
|
Net margin
|
60.95%
|
70.36%
|
116.71%
|
40.94%
|
9.7%
|
10.2%
|
10.5%
|
11.56%
|
EPS
2 |
1.480
|
1.792
|
3.345
|
1.237
|
1.108
|
1.507
|
1.694
|
1.830
|
Free Cash Flow
|
-
|
565.7
|
175.4
|
266.3
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
75.27%
|
20.51%
|
29.23%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
87.83%
|
23.42%
|
50.94%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
106.98%
|
17.58%
|
71.39%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.400
|
1.565
|
2.790
|
1.120
|
1.030
|
1.367
|
1.551
|
1.614
|
Announcement Date
|
20-03-05
|
21-03-04
|
22-03-03
|
23-03-08
|
24-03-07
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
|
-
|
350.8
|
-
|
416.2
|
-
|
-
|
470.9
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
328.2
|
-
|
-
|
257.2
|
223.7
|
240.2
|
-
|
333
|
333
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
47.5%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
482.2
|
-
|
251.3
|
217.7
|
233.9
|
208.9
|
-
|
-
|
Net income
|
-
|
243.7
|
-
|
807.6
|
-
|
-
|
172.1
|
174.5
|
163.5
|
-
|
-
|
Net margin
|
-
|
69.47%
|
-
|
194.04%
|
-
|
-
|
36.55%
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
2.716
|
0.6290
|
0.6690
|
0.5680
|
0.5750
|
0.5330
|
-
|
-
|
Dividend per Share
|
0.7700
|
0.7050
|
0.8600
|
1.610
|
-
|
1.050
|
0.6780
|
0.5100
|
0.5200
|
-
|
-
|
Announcement Date
|
20-03-05
|
20-08-12
|
21-03-04
|
21-08-11
|
22-03-03
|
22-08-10
|
23-03-08
|
23-08-16
|
24-03-07
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
248
|
190
|
298
|
642
|
858
|
630
|
619
|
55
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.4444
x
|
0.2956
x
|
0.3981
x
|
1.228
x
|
1.645
x
|
0.9835
x
|
0.9191
x
|
-
|
Free Cash Flow
|
-
|
566
|
175
|
266
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
52%
|
52%
|
56%
|
35%
|
36%
|
44.6%
|
47.2%
|
46%
|
ROA (Net income/ Total Assets)
|
6.01%
|
6.86%
|
12.3%
|
4.46%
|
5.08%
|
5.42%
|
5.8%
|
6.09%
|
Assets
1 |
7,194
|
7,714
|
8,101
|
8,360
|
6,652
|
8,512
|
8,955
|
9,141
|
Book Value Per Share
2 |
3.120
|
3.820
|
4.690
|
3.150
|
3.250
|
3.640
|
3.900
|
4.340
|
Cash Flow per Share
|
0.8100
|
2.060
|
0.8200
|
1.220
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
43.1
|
69.2
|
101
|
75.9
|
81
|
95
|
108
|
Capex / Sales
|
-
|
5.73%
|
8.09%
|
11.09%
|
2.18%
|
1.79%
|
1.92%
|
2.24%
|
Announcement Date
|
20-03-05
|
21-03-04
|
22-03-03
|
23-03-08
|
24-03-07
|
-
|
-
|
-
|
Last Close Price
27.01
GBP Average target price
27.72
GBP Spread / Average Target +2.62% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.63% | 10.27B | | +32.97% | 122B | | +5.28% | 27.78B | | +29.97% | 5.21B | | +4.24% | 3.71B | | +45.51% | 2.89B | | +14.74% | 766M | | -16.70% | 285M | | +14.02% | 201M | | +71.65% | 178M |
Insurance - Automobile
|