Market Closed -
London S.E.
09:42:37 2024-06-18 EDT
|
5-day change
|
1st Jan Change
|
53.3
USD
|
-1.46%
|
|
-0.02%
|
-7.46%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
23,997
|
21,821
|
40,507
|
39,780
|
41,569
|
46,282
|
-
|
-
|
Enterprise Value (EV)
1 |
31,845
|
29,814
|
55,691
|
57,720
|
62,856
|
71,685
|
72,547
|
73,461
|
P/E ratio
|
53.4
x
|
54.5
x
|
82.3
x
|
44.7
x
|
45.6
x
|
38.1
x
|
31.5
x
|
29.1
x
|
Yield
|
3.68%
|
4.49%
|
3.96%
|
4.68%
|
5.31%
|
5.86%
|
6.06%
|
6.25%
|
Capitalization / Revenue
|
17
x
|
14
x
|
20.7
x
|
12.1
x
|
10.5
x
|
9.57
x
|
9.12
x
|
8.98
x
|
EV / Revenue
|
22.5
x
|
19.1
x
|
28.4
x
|
17.5
x
|
15.9
x
|
14.8
x
|
14.3
x
|
14.3
x
|
EV / EBITDA
|
23.8
x
|
20.2
x
|
30.1
x
|
19.4
x
|
17.4
x
|
15.3
x
|
14.4
x
|
13.8
x
|
EV / FCF
|
-12,600,986
x
|
26,936,307
x
|
42,736,718
x
|
23,384,118
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
2.51
x
|
2.04
x
|
1.69
x
|
1.46
x
|
1.31
x
|
1.21
x
|
1.17
x
|
1.13
x
|
Nbr of stocks (in thousands)
|
325,919
|
350,990
|
565,813
|
627,154
|
723,949
|
870,774
|
-
|
-
|
Reference price
2 |
73.63
|
62.17
|
71.59
|
63.43
|
57.42
|
53.15
|
53.15
|
53.15
|
Announcement Date
|
2/19/20
|
2/22/21
|
2/22/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,416
|
1,560
|
1,960
|
3,300
|
3,958
|
4,838
|
5,077
|
5,152
|
EBITDA
1 |
1,337
|
1,474
|
1,850
|
2,979
|
3,617
|
4,682
|
5,048
|
5,315
|
EBIT
1 |
742.6
|
796.8
|
952
|
1,309
|
1,722
|
2,430
|
2,656
|
2,760
|
Operating Margin
|
52.45%
|
51.07%
|
48.57%
|
39.66%
|
43.51%
|
50.21%
|
52.32%
|
53.57%
|
Earnings before Tax (EBT)
1 |
451.6
|
487.4
|
392.4
|
917.6
|
928.9
|
1,391
|
1,698
|
1,704
|
Net income
1 |
436.5
|
395.5
|
359.5
|
869.4
|
872.3
|
1,174
|
1,471
|
1,584
|
Net margin
|
30.83%
|
25.35%
|
18.34%
|
26.35%
|
22.04%
|
24.26%
|
28.98%
|
30.74%
|
EPS
2 |
1.380
|
1.140
|
0.8700
|
1.420
|
1.260
|
1.395
|
1.685
|
1.824
|
Free Cash Flow
|
-2,527
|
1,107
|
1,303
|
2,468
|
-
|
-
|
-
|
-
|
FCF margin
|
-178.51%
|
70.94%
|
66.48%
|
74.81%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
75.1%
|
70.44%
|
82.86%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
279.87%
|
362.52%
|
283.91%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.711
|
2.794
|
2.833
|
2.967
|
3.051
|
3.117
|
3.220
|
3.322
|
Announcement Date
|
2/19/20
|
2/22/21
|
2/22/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
643.3
|
755.6
|
800.8
|
825.9
|
873.3
|
865.7
|
995.3
|
1,009
|
1,029
|
1,208
|
1,208
|
1,220
|
1,233
|
1,237
|
1,250
|
EBITDA
1 |
610.8
|
722.3
|
724.1
|
750.5
|
782
|
840.8
|
887.7
|
932.6
|
956.4
|
1,130
|
1,168
|
1,186
|
1,204
|
1,227
|
1,262
|
EBIT
1 |
277.6
|
318.5
|
314.7
|
331.4
|
343.9
|
389.4
|
249.1
|
437
|
480.5
|
549.2
|
649.4
|
660.8
|
672.3
|
666.2
|
634.7
|
Operating Margin
|
43.15%
|
42.16%
|
39.29%
|
40.13%
|
39.37%
|
44.98%
|
25.03%
|
43.32%
|
46.71%
|
45.46%
|
53.74%
|
54.16%
|
54.54%
|
53.86%
|
50.77%
|
Earnings before Tax (EBT)
1 |
14.6
|
211
|
238.5
|
-
|
-
|
-
|
-
|
-
|
-
|
149.4
|
339.1
|
349.2
|
352.4
|
362.3
|
348.9
|
Net income
1 |
4.041
|
199.4
|
223.2
|
219.6
|
227.3
|
225
|
195.4
|
233.5
|
218.4
|
129.7
|
339.9
|
348.3
|
354.3
|
357
|
353.9
|
Net margin
|
0.63%
|
26.39%
|
27.87%
|
26.58%
|
26.02%
|
25.99%
|
19.63%
|
23.14%
|
21.23%
|
10.73%
|
28.12%
|
28.55%
|
28.74%
|
28.86%
|
28.31%
|
EPS
2 |
0.0100
|
0.3400
|
0.3700
|
0.3600
|
0.3600
|
0.3400
|
0.2900
|
0.3300
|
0.3000
|
0.1600
|
0.3872
|
0.3982
|
0.4040
|
0.4170
|
0.4009
|
Dividend per Share
2 |
0.7180
|
0.7395
|
0.7410
|
0.7425
|
0.7440
|
0.7515
|
0.7650
|
0.7665
|
0.7680
|
0.7695
|
0.7746
|
0.7777
|
0.7808
|
0.7898
|
0.7906
|
Announcement Date
|
2/22/22
|
5/4/22
|
8/3/22
|
11/2/22
|
2/21/23
|
5/3/23
|
8/2/23
|
11/6/23
|
2/20/24
|
5/6/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
7,848
|
7,993
|
15,184
|
17,940
|
21,287
|
25,403
|
26,266
|
27,180
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.872
x
|
5.423
x
|
8.208
x
|
6.022
x
|
5.885
x
|
5.425
x
|
5.203
x
|
5.114
x
|
Free Cash Flow
|
-2,527
|
1,107
|
1,303
|
2,468
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
4.89%
|
3.81%
|
3.34%
|
3.23%
|
2.83%
|
3.54%
|
3.75%
|
4.09%
|
ROA (Net income/ Total Assets)
|
2.58%
|
2.01%
|
1.13%
|
1.87%
|
1.62%
|
1.9%
|
2.15%
|
2.3%
|
Assets
1 |
16,907
|
19,648
|
31,939
|
46,406
|
53,727
|
61,792
|
68,592
|
68,947
|
Book Value Per Share
2 |
29.30
|
30.40
|
42.40
|
43.50
|
43.80
|
43.90
|
45.60
|
47.20
|
Cash Flow per Share
|
3.380
|
3.230
|
3.190
|
4.190
|
-
|
-
|
-
|
-
|
Capex
1 |
23.5
|
8.71
|
19.1
|
95.5
|
-
|
92
|
100
|
105
|
Capex / Sales
|
1.66%
|
0.56%
|
0.97%
|
2.89%
|
-
|
1.9%
|
1.97%
|
2.04%
|
Announcement Date
|
2/19/20
|
2/22/21
|
2/22/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
Last Close Price
53.15
USD Average target price
60.03
USD Spread / Average Target +12.95% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.05% | 20.38B | | +0.74% | 15.23B | | +9.80% | 10.94B | | -5.83% | 9.64B | | -2.72% | 8.32B | | -16.50% | 8.21B | | +4.38% | 7.86B | | -6.04% | 5.41B | | +4.77% | 5.27B |
Other Commercial REITs
|