Delayed
OTC Markets
|
5-day change
|
1st Jan Change
|
- USD
|
-.--%
|
|
-.--%
|
-7.23%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,747
|
8,622
|
9,127
|
6,895
|
6,770
|
5,879
|
-
|
-
|
Enterprise Value (EV)
1 |
6,512
|
5,549
|
5,294
|
2,816
|
3,439
|
2,142
|
1,957
|
1,684
|
P/E ratio
|
19
x
|
19.7
x
|
16.4
x
|
14.6
x
|
17.8
x
|
12.3
x
|
11.3
x
|
10.6
x
|
Yield
|
3.42%
|
3.42%
|
3.43%
|
4.93%
|
5%
|
5.79%
|
6.01%
|
6.14%
|
Capitalization / Revenue
|
4.12
x
|
3.96
x
|
3.55
x
|
2.79
x
|
2.8
x
|
2.37
x
|
2.23
x
|
2.1
x
|
EV / Revenue
|
3.06
x
|
2.55
x
|
2.06
x
|
1.14
x
|
1.42
x
|
0.86
x
|
0.74
x
|
0.6
x
|
EV / EBITDA
|
8.04
x
|
6.37
x
|
5.3
x
|
3.09
x
|
3.94
x
|
2.52
x
|
2.09
x
|
1.73
x
|
EV / FCF
|
7.58
x
|
7.5
x
|
4.62
x
|
3.24
x
|
-
|
4.44
x
|
3.82
x
|
3.05
x
|
FCF Yield
|
13.2%
|
13.3%
|
21.6%
|
30.8%
|
-
|
22.5%
|
26.2%
|
32.8%
|
Price to Book
|
2.44
x
|
2.3
x
|
2.23
x
|
1.58
x
|
1.54
x
|
1.32
x
|
1.27
x
|
1.22
x
|
Nbr of stocks (in thousands)
|
1,574,526
|
1,574,684
|
1,575,407
|
1,581,483
|
1,574,872
|
1,576,272
|
-
|
-
|
Reference price
2 |
5.668
|
5.673
|
6.052
|
4.360
|
4.299
|
3.730
|
3.730
|
3.730
|
Announcement Date
|
20-03-05
|
21-03-04
|
22-03-03
|
23-03-02
|
24-02-29
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,125
|
2,179
|
2,569
|
2,476
|
2,419
|
2,485
|
2,638
|
2,795
|
EBITDA
1 |
809.9
|
871.1
|
999
|
911.9
|
873.2
|
850.6
|
937.6
|
976
|
EBIT
1 |
701.2
|
702.3
|
836.2
|
723
|
661
|
653.4
|
728.8
|
781
|
Operating Margin
|
33%
|
32.23%
|
32.55%
|
29.21%
|
27.33%
|
26.3%
|
27.62%
|
27.94%
|
Earnings before Tax (EBT)
1 |
624.6
|
610.5
|
764.1
|
586.9
|
487.6
|
610.6
|
667.7
|
706.7
|
Net income
1 |
495.7
|
486
|
623.8
|
486.2
|
402.6
|
477.4
|
524.1
|
563.1
|
Net margin
|
23.33%
|
22.3%
|
24.28%
|
19.64%
|
16.64%
|
19.21%
|
19.86%
|
20.15%
|
EPS
2 |
0.2989
|
0.2878
|
0.3691
|
0.2990
|
0.2420
|
0.3024
|
0.3289
|
0.3536
|
Free Cash Flow
1 |
859.1
|
739.7
|
1,145
|
868.5
|
-
|
482.1
|
512.5
|
551.7
|
FCF margin
|
40.43%
|
33.94%
|
44.57%
|
35.08%
|
-
|
19.4%
|
19.42%
|
19.74%
|
FCF Conversion (EBITDA)
|
106.07%
|
84.92%
|
114.59%
|
95.24%
|
-
|
56.68%
|
54.66%
|
56.53%
|
FCF Conversion (Net income)
|
173.31%
|
152.2%
|
183.52%
|
178.63%
|
-
|
100.99%
|
97.79%
|
97.97%
|
Dividend per Share
2 |
0.1938
|
0.1938
|
0.2074
|
0.2150
|
0.2150
|
0.2159
|
0.2240
|
0.2291
|
Announcement Date
|
20-03-05
|
21-03-04
|
22-03-03
|
23-03-02
|
24-02-29
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
1,092
|
1,004
|
1,175
|
1,244
|
1,207
|
1,269
|
1,170
|
1,249
|
1,235
|
1,271
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
306.2
|
396.1
|
407.5
|
350.2
|
372.8
|
341.4
|
319.6
|
349.1
|
351.8
|
Operating Margin
|
-
|
30.5%
|
33.7%
|
32.74%
|
29.02%
|
29.38%
|
29.18%
|
25.58%
|
28.27%
|
27.69%
|
Earnings before Tax (EBT)
1 |
-
|
280.1
|
-
|
-
|
312.8
|
274.1
|
275.6
|
-
|
297
|
315
|
Net income
1 |
-
|
222.7
|
-
|
-
|
258.4
|
-
|
-
|
-
|
239
|
254
|
Net margin
|
-
|
22.18%
|
-
|
-
|
21.41%
|
-
|
-
|
-
|
19.35%
|
19.99%
|
EPS
2 |
-
|
-
|
-
|
0.1802
|
-
|
-
|
-
|
-
|
0.1500
|
0.1590
|
Dividend per Share
2 |
0.1343
|
0.0595
|
0.1343
|
0.0629
|
0.0629
|
0.1500
|
0.0650
|
0.1500
|
0.0650
|
0.1500
|
Announcement Date
|
20-03-05
|
20-07-30
|
21-03-04
|
21-07-29
|
22-07-28
|
23-03-02
|
23-07-27
|
24-02-29
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
2,235
|
3,072
|
3,834
|
4,079
|
3,331
|
3,738
|
3,923
|
4,196
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
859
|
740
|
1,145
|
869
|
-
|
482
|
513
|
552
|
ROE (net income / shareholders' equity)
|
15.2%
|
14.6%
|
16.3%
|
11.3%
|
12.2%
|
11.3%
|
12.2%
|
12.3%
|
ROA (Net income/ Total Assets)
|
2.74%
|
2.65%
|
3.01%
|
-
|
1.92%
|
2.36%
|
2.43%
|
2.46%
|
Assets
1 |
18,091
|
18,344
|
20,710
|
-
|
20,982
|
20,244
|
21,611
|
22,882
|
Book Value Per Share
2 |
2.330
|
2.460
|
2.720
|
2.760
|
2.790
|
2.830
|
2.940
|
3.070
|
Cash Flow per Share
2 |
0.6100
|
0.5000
|
0.7400
|
0.6100
|
-
|
0.3100
|
0.3600
|
0.4200
|
Capex
1 |
143
|
92.8
|
89.4
|
104
|
-
|
71.9
|
74
|
76.2
|
Capex / Sales
|
6.73%
|
4.26%
|
3.48%
|
4.21%
|
-
|
2.9%
|
2.81%
|
2.73%
|
Announcement Date
|
20-03-05
|
21-03-04
|
22-03-03
|
23-03-02
|
24-02-29
|
-
|
-
|
-
|
Last Close Price
3.73
GBP Average target price
4.275
GBP Spread / Average Target +14.62% Consensus |