Market Closed -
London S.E.
11:35:11 2024-05-03 EDT
|
5-day change
|
1st Jan Change
|
510
GBX
|
0.00%
|
|
-0.10%
|
+29.11%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,490
|
1,937
|
1,155
|
1,639
|
1,510
|
2,578
|
-
|
-
|
Enterprise Value (EV)
1 |
3,448
|
3,554
|
2,530
|
2,607
|
2,074
|
3,048
|
2,975
|
2,895
|
P/E ratio
|
12.5
x
|
-9.93
x
|
-0.68
x
|
10.1
x
|
-43.3
x
|
14.1
x
|
12.5
x
|
11.2
x
|
Yield
|
6.08%
|
1.88%
|
-
|
-
|
-
|
1.01%
|
1.67%
|
2.14%
|
Capitalization / Revenue
|
0.48
x
|
0.4
x
|
0.28
x
|
0.4
x
|
0.34
x
|
0.6
x
|
0.58
x
|
0.56
x
|
EV / Revenue
|
0.67
x
|
0.73
x
|
0.6
x
|
0.64
x
|
0.47
x
|
0.71
x
|
0.67
x
|
0.62
x
|
EV / EBITDA
|
4.95
x
|
4.15
x
|
7.94
x
|
8.71
x
|
4.57
x
|
6.98
x
|
6.32
x
|
5.62
x
|
EV / FCF
|
12.2
x
|
19.2
x
|
35
x
|
-13.6
x
|
27.5
x
|
29.1
x
|
25.5
x
|
20.3
x
|
FCF Yield
|
8.19%
|
5.2%
|
2.85%
|
-7.34%
|
3.63%
|
3.44%
|
3.93%
|
4.93%
|
Price to Book
|
0.86
x
|
0.77
x
|
5.08
x
|
2.4
x
|
-
|
4.9
x
|
3.62
x
|
2.87
x
|
Nbr of stocks (in thousands)
|
504,527
|
505,357
|
505,375
|
504,935
|
505,199
|
505,527
|
-
|
-
|
Reference price
2 |
4.935
|
3.832
|
2.286
|
3.245
|
2.988
|
5.100
|
5.100
|
5.100
|
Announcement Date
|
19-05-22
|
20-06-11
|
21-07-30
|
22-07-28
|
23-07-20
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,161
|
4,872
|
4,183
|
4,102
|
4,439
|
4,311
|
4,464
|
4,643
|
EBITDA
1 |
696.8
|
855.5
|
318.6
|
299.2
|
454.2
|
436.4
|
470.8
|
515.2
|
EBIT
1 |
588.4
|
524.2
|
222.4
|
237.7
|
278
|
297.9
|
325.8
|
363.5
|
Operating Margin
|
11.4%
|
10.76%
|
5.32%
|
5.8%
|
6.26%
|
6.91%
|
7.3%
|
7.83%
|
Earnings before Tax (EBT)
1 |
235.2
|
-178.2
|
-1,717
|
182.3
|
6.2
|
249.5
|
278.4
|
312.6
|
Net income
1 |
199.4
|
-195.2
|
-1,702
|
167.9
|
-35
|
183.9
|
206.8
|
233.8
|
Net margin
|
3.86%
|
-4.01%
|
-40.69%
|
4.09%
|
-0.79%
|
4.27%
|
4.63%
|
5.03%
|
EPS
2 |
0.3940
|
-0.3860
|
-3.370
|
0.3210
|
-0.0690
|
0.3608
|
0.4066
|
0.4563
|
Free Cash Flow
1 |
282.5
|
184.9
|
72.2
|
-191.3
|
75.3
|
104.9
|
116.9
|
142.7
|
FCF margin
|
5.47%
|
3.8%
|
1.73%
|
-4.66%
|
1.7%
|
2.43%
|
2.62%
|
3.07%
|
FCF Conversion (EBITDA)
|
40.54%
|
21.61%
|
22.66%
|
-
|
16.58%
|
24.04%
|
24.83%
|
27.7%
|
FCF Conversion (Net income)
|
141.68%
|
-
|
-
|
-
|
-
|
57.05%
|
56.52%
|
61.06%
|
Dividend per Share
2 |
0.3000
|
0.0720
|
-
|
-
|
-
|
0.0515
|
0.0852
|
0.1090
|
Announcement Date
|
19-05-22
|
20-06-11
|
21-07-30
|
22-07-28
|
23-07-20
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
---|
Net sales
1 |
2,458
|
2,414
|
2,244
|
1,939
|
2,223
|
1,879
|
2,144
|
2,295
|
2,177
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
250.6
|
-
|
143.1
|
-
|
-
|
122.4
|
-
|
-
|
154.4
|
Operating Margin
|
10.2%
|
-
|
6.38%
|
-
|
-
|
6.51%
|
-
|
-
|
7.09%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19-11-20
|
20-06-11
|
20-11-25
|
21-07-30
|
21-12-07
|
22-07-28
|
22-11-22
|
23-07-20
|
23-11-14
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
958
|
1,618
|
1,375
|
969
|
564
|
470
|
397
|
317
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.375
x
|
1.891
x
|
4.316
x
|
3.238
x
|
1.243
x
|
1.077
x
|
0.8436
x
|
0.6153
x
|
Free Cash Flow
1 |
283
|
185
|
72.2
|
-191
|
75.3
|
105
|
117
|
143
|
ROE (net income / shareholders' equity)
|
14.7%
|
12.9%
|
-9.52%
|
36.7%
|
17.6%
|
43%
|
33.6%
|
29.2%
|
ROA (Net income/ Total Assets)
|
6.79%
|
5.1%
|
-1.94%
|
3.57%
|
2.31%
|
-
|
-
|
-
|
Assets
1 |
2,937
|
-3,830
|
87,841
|
4,708
|
-1,518
|
-
|
-
|
-
|
Book Value Per Share
2 |
5.720
|
5.010
|
0.4500
|
1.350
|
-
|
1.040
|
1.410
|
1.780
|
Cash Flow per Share
2 |
0.7600
|
0.6500
|
0.4800
|
0.0100
|
-
|
0.4500
|
0.3200
|
0.3500
|
Capex
1 |
149
|
145
|
171
|
135
|
86.2
|
136
|
144
|
148
|
Capex / Sales
|
2.88%
|
2.97%
|
4.08%
|
3.3%
|
1.94%
|
3.16%
|
3.22%
|
3.18%
|
Announcement Date
|
19-05-22
|
20-06-11
|
21-07-30
|
22-07-28
|
23-07-20
|
-
|
-
|
-
|
Average target price
5.369
GBP Spread / Average Target +5.28% Consensus |
1st Jan change
|
Capi.
|
---|
| +29.11% | 3.24B | | +20.51% | 135B | | +10.96% | 78.93B | | +0.20% | 69.42B | | +22.60% | 51.47B | | +39.51% | 43.89B | | +0.75% | 40.26B | | +39.81% | 31.44B | | +86.97% | 25.1B | | +23.31% | 24.04B |
Other Aerospace & Defense
|