Market Closed -
London S.E.
11:35:18 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
2,514
GBX
|
+0.14%
|
|
-3.88%
|
+27.55%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
35,542
|
40,913
|
49,670
|
47,528
|
30,426
|
38,792
|
-
|
-
|
Enterprise Value (EV)
1 |
40,168
|
46,488
|
53,586
|
54,446
|
30,426
|
50,966
|
52,028
|
52,294
|
P/E ratio
|
10.3
x
|
19.6
x
|
5.89
x
|
10.6
x
|
109
x
|
15.1
x
|
13.6
x
|
11.8
x
|
Yield
|
3.78%
|
3.02%
|
10.3%
|
5.06%
|
-
|
2.68%
|
3.05%
|
3.38%
|
Capitalization / Revenue
|
1.19
x
|
1.32
x
|
1.2
x
|
1.35
x
|
0.99
x
|
1.28
x
|
1.25
x
|
1.2
x
|
EV / Revenue
|
1.34
x
|
1.5
x
|
1.29
x
|
1.55
x
|
0.99
x
|
1.69
x
|
1.68
x
|
1.62
x
|
EV / EBITDA
|
4.01
x
|
4.74
x
|
2.6
x
|
3.76
x
|
3.06
x
|
5.27
x
|
5.29
x
|
5.01
x
|
EV / FCF
|
10.5
x
|
18.6
x
|
4.88
x
|
15.2
x
|
-
|
33.7
x
|
26.2
x
|
17.9
x
|
FCF Yield
|
9.52%
|
5.36%
|
20.5%
|
6.56%
|
-
|
2.96%
|
3.81%
|
5.58%
|
Price to Book
|
1.44
x
|
1.59
x
|
1.81
x
|
1.74
x
|
-
|
1.32
x
|
1.24
x
|
1.16
x
|
Nbr of stocks (in thousands)
|
1,233,491
|
1,234,075
|
1,217,289
|
1,214,144
|
1,212,956
|
1,212,956
|
-
|
-
|
Reference price
2 |
28.81
|
33.15
|
40.80
|
39.15
|
25.08
|
31.98
|
31.98
|
31.98
|
Announcement Date
|
2/20/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
29,870
|
30,902
|
41,554
|
35,118
|
30,652
|
30,222
|
30,995
|
32,213
|
EBITDA
1 |
10,006
|
9,802
|
20,634
|
14,495
|
9,958
|
9,678
|
9,842
|
10,443
|
EBIT
1 |
7,010
|
7,050
|
17,790
|
11,963
|
7,168
|
6,508
|
6,596
|
6,895
|
Operating Margin
|
23.47%
|
22.81%
|
42.81%
|
34.07%
|
23.39%
|
21.53%
|
21.28%
|
21.4%
|
Earnings before Tax (EBT)
1 |
6,146
|
5,464
|
17,629
|
9,480
|
3,595
|
5,868
|
6,028
|
6,667
|
Net income
1 |
3,547
|
2,089
|
8,562
|
4,514
|
283
|
2,561
|
2,783
|
3,251
|
Net margin
|
11.87%
|
6.76%
|
20.6%
|
12.85%
|
0.92%
|
8.47%
|
8.98%
|
10.09%
|
EPS
2 |
2.810
|
1.690
|
6.930
|
3.680
|
0.2300
|
2.124
|
2.351
|
2.708
|
Free Cash Flow
1 |
3,824
|
2,493
|
10,991
|
3,574
|
-
|
1,510
|
1,983
|
2,916
|
FCF margin
|
12.8%
|
8.07%
|
26.45%
|
10.18%
|
-
|
5%
|
6.4%
|
9.05%
|
FCF Conversion (EBITDA)
|
38.22%
|
25.43%
|
53.27%
|
24.66%
|
-
|
15.61%
|
20.15%
|
27.93%
|
FCF Conversion (Net income)
|
107.81%
|
119.34%
|
128.37%
|
79.18%
|
-
|
58.98%
|
71.25%
|
89.71%
|
Dividend per Share
2 |
1.090
|
1.000
|
4.190
|
1.980
|
-
|
0.8567
|
0.9745
|
1.080
|
Announcement Date
|
2/20/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
|
15,098
|
12,474
|
21,779
|
19,775
|
18,111
|
17,007
|
15,674
|
14,978
|
-
|
-
|
-
|
-
|
EBITDA
1 |
4,555
|
3,350
|
12,140
|
11,338
|
8,701
|
5,794
|
5,114
|
4,844
|
3,888
|
-
|
-
|
-
|
EBIT
|
-
|
2,084
|
10,678
|
7,112
|
7,475
|
4,488
|
3,849
|
3,319
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
16.71%
|
49.03%
|
35.96%
|
41.27%
|
26.39%
|
24.56%
|
22.16%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
2,761
|
1,555
|
10,698
|
6,931
|
6,807
|
2,673
|
3,034
|
561
|
-
|
-
|
-
|
-
|
Net income
|
1,664
|
471
|
5,188
|
3,374
|
3,680
|
834
|
1,262
|
-979
|
-
|
-
|
-
|
-
|
Net margin
|
11.02%
|
3.78%
|
23.82%
|
17.06%
|
20.32%
|
4.9%
|
8.05%
|
-6.54%
|
-
|
-
|
-
|
-
|
EPS
2 |
1.350
|
0.3800
|
4.180
|
-
|
3.000
|
-
|
1.030
|
-0.8000
|
0.7600
|
1.110
|
1.070
|
0.8900
|
Dividend per Share
|
0.4700
|
0.2800
|
2.510
|
1.680
|
1.240
|
0.7400
|
0.5500
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/20/20
|
7/30/20
|
7/29/21
|
2/24/22
|
7/28/22
|
2/23/23
|
7/27/23
|
2/22/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,626
|
5,575
|
3,916
|
6,918
|
-
|
12,174
|
13,236
|
13,503
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.4623
x
|
0.5688
x
|
0.1898
x
|
0.4773
x
|
-
|
1.258
x
|
1.345
x
|
1.293
x
|
Free Cash Flow
1 |
3,824
|
2,493
|
10,991
|
3,574
|
-
|
1,510
|
1,983
|
2,916
|
ROE (net income / shareholders' equity)
|
14.7%
|
8.25%
|
31.9%
|
16.4%
|
-
|
11.5%
|
12.4%
|
12.3%
|
ROA (Net income/ Total Assets)
|
6.55%
|
3.52%
|
13.3%
|
6.77%
|
-
|
5.59%
|
5.86%
|
5.71%
|
Assets
1 |
54,174
|
59,347
|
64,259
|
66,696
|
-
|
45,795
|
47,499
|
56,903
|
Book Value Per Share
2 |
20.00
|
20.80
|
22.50
|
22.50
|
-
|
24.20
|
25.80
|
27.50
|
Cash Flow per Share
2 |
5.970
|
5.280
|
13.40
|
7.960
|
-
|
6.270
|
6.710
|
6.880
|
Capex
1 |
3,840
|
4,125
|
5,732
|
6,191
|
-
|
5,779
|
5,446
|
4,941
|
Capex / Sales
|
12.86%
|
13.35%
|
13.79%
|
17.63%
|
-
|
19.12%
|
17.57%
|
15.34%
|
Announcement Date
|
2/20/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
31.98
USD Average target price
34.29
USD Spread / Average Target +7.22% Consensus |
1st Jan change
|
Capi.
|
---|
| +27.55% | 38.8B | | -11.70% | 149B | | -6.26% | 119B | | +1.83% | 74.63B | | +12.02% | 48.52B | | -4.84% | 45.45B | | +116.04% | 33.86B | | +26.57% | 26.73B | | +74.05% | 19.65B | | +53.15% | 18.31B |
Integrated Mining
|