Market Closed -
London S.E.
11:35:05 2024-05-03 am EDT
|
5-day change
|
1st Jan Change
|
14.6
USD
|
-0.68%
|
|
-2.01%
|
+26.96%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
783,975
|
345,251
|
601,672
|
691,146
|
691,372
|
1,340,005
|
-
|
-
|
Enterprise Value (EV)
1 |
822,956
|
391,330
|
643,710
|
733,824
|
830,440
|
1,492,849
|
1,502,314
|
1,504,576
|
P/E ratio
|
13
x
|
5.21
x
|
12.5
x
|
6.67
x
|
13.1
x
|
14.1
x
|
13.6
x
|
12.7
x
|
Yield
|
2.31%
|
9.52%
|
3.69%
|
6.42%
|
4.76%
|
3.01%
|
3.24%
|
3.19%
|
Capitalization / Revenue
|
1.04
x
|
0.48
x
|
1.06
x
|
0.75
x
|
0.48
x
|
1
x
|
0.97
x
|
0.92
x
|
EV / Revenue
|
1.1
x
|
0.54
x
|
1.13
x
|
0.8
x
|
0.58
x
|
1.12
x
|
1.09
x
|
1.03
x
|
EV / EBITDA
|
8.61
x
|
4.68
x
|
9.99
x
|
5.31
x
|
12.4
x
|
11
x
|
10.5
x
|
9.85
x
|
EV / FCF
|
129
x
|
27.4
x
|
20.9
x
|
24.4
x
|
-18
x
|
21.2
x
|
32.4
x
|
25.8
x
|
FCF Yield
|
0.77%
|
3.64%
|
4.78%
|
4.09%
|
-5.55%
|
4.72%
|
3.09%
|
3.88%
|
Price to Book
|
1.78
x
|
0.79
x
|
1.29
x
|
1.24
x
|
1.24
x
|
2.14
x
|
1.97
x
|
1.81
x
|
Nbr of stocks (in thousands)
|
6,765,213
|
6,765,213
|
6,660,578
|
6,660,578
|
6,575,100
|
6,575,100
|
-
|
-
|
Reference price
2 |
115.9
|
51.03
|
90.33
|
103.8
|
105.2
|
203.8
|
203.8
|
203.8
|
Announcement Date
|
5/27/19
|
6/24/20
|
6/9/21
|
5/27/22
|
5/18/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
751,268
|
718,764
|
567,378
|
916,457
|
1,443,016
|
1,333,928
|
1,378,788
|
1,457,461
|
EBITDA
1 |
95,551
|
83,694
|
64,451
|
138,290
|
66,989
|
135,664
|
143,043
|
152,698
|
EBIT
1 |
80,049
|
65,334
|
45,372
|
117,179
|
42,108
|
104,788
|
109,413
|
114,676
|
Operating Margin
|
10.66%
|
9.09%
|
8%
|
12.79%
|
2.92%
|
7.86%
|
7.94%
|
7.87%
|
Earnings before Tax (EBT)
1 |
90,848
|
79,434
|
63,858
|
135,903
|
65,838
|
121,174
|
127,346
|
134,979
|
Net income
1 |
60,257
|
66,206
|
48,902
|
103,640
|
53,015
|
96,147
|
98,771
|
104,811
|
Net margin
|
8.02%
|
9.21%
|
8.62%
|
11.31%
|
3.67%
|
7.21%
|
7.16%
|
7.19%
|
EPS
2 |
8.907
|
9.787
|
7.233
|
15.56
|
8.040
|
14.44
|
15.03
|
16.03
|
Free Cash Flow
1 |
6,372
|
14,261
|
30,740
|
30,039
|
-46,111
|
70,423
|
46,429
|
58,346
|
FCF margin
|
0.85%
|
1.98%
|
5.42%
|
3.28%
|
-3.2%
|
5.28%
|
3.37%
|
4%
|
FCF Conversion (EBITDA)
|
6.67%
|
17.04%
|
47.69%
|
21.72%
|
-
|
51.91%
|
32.46%
|
38.21%
|
FCF Conversion (Net income)
|
10.57%
|
21.54%
|
62.86%
|
28.98%
|
-
|
73.24%
|
47.01%
|
55.67%
|
Dividend per Share
2 |
2.673
|
4.860
|
3.333
|
6.667
|
5.000
|
6.132
|
6.612
|
6.502
|
Announcement Date
|
5/27/19
|
6/24/20
|
6/9/21
|
5/27/22
|
5/18/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
363,525
|
257,319
|
154,568
|
155,491
|
173,866
|
215,153
|
-
|
257,756
|
269,682
|
375,721
|
384,909
|
353,804
|
328,582
|
322,275
|
340,534
|
353,606
|
332,274
|
EBITDA
1 |
38,216
|
19,608
|
19,195
|
25,648
|
24,113
|
34,751
|
58,864
|
42,281
|
37,145
|
43,657
|
17,647
|
2,613
|
3,072
|
24,327
|
24,985
|
33,356
|
37,710
|
EBIT
1 |
29,756
|
10,182
|
14,300
|
20,890
|
19,027
|
29,507
|
-
|
36,960
|
31,685
|
37,627
|
11,453
|
-3,612
|
-3,360
|
17,969
|
17,238
|
29,535
|
28,021
|
Operating Margin
|
8.19%
|
3.96%
|
9.25%
|
13.44%
|
10.94%
|
13.71%
|
-
|
14.34%
|
11.75%
|
10.01%
|
2.98%
|
-1.02%
|
-1.02%
|
5.58%
|
5.06%
|
8.35%
|
8.43%
|
Earnings before Tax (EBT)
1 |
35,160
|
-
|
18,677
|
26,116
|
20,537
|
36,823
|
-
|
43,084
|
35,459
|
38,944
|
18,759
|
2,227
|
5,909
|
18,887
|
22,967
|
31,850
|
37,944
|
Net income
1 |
23,518
|
14,952
|
14,873
|
19,077
|
15,299
|
28,630
|
-
|
32,880
|
26,831
|
29,152
|
15,371
|
2,457
|
6,035
|
14,120
|
17,789
|
22,361
|
28,070
|
Net margin
|
6.47%
|
5.81%
|
9.62%
|
12.27%
|
8.8%
|
13.31%
|
-
|
12.76%
|
9.95%
|
7.76%
|
3.99%
|
0.69%
|
1.84%
|
4.38%
|
5.22%
|
6.32%
|
8.45%
|
EPS
2 |
3.473
|
2.213
|
2.200
|
2.827
|
2.300
|
4.300
|
-
|
4.933
|
4.027
|
4.380
|
2.340
|
0.3700
|
0.9200
|
2.150
|
2.600
|
3.300
|
4.120
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/8/19
|
11/10/20
|
2/10/21
|
6/9/21
|
8/5/21
|
10/29/21
|
10/29/21
|
2/3/22
|
5/27/22
|
8/4/22
|
11/4/22
|
1/30/23
|
5/18/23
|
7/31/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
38,981
|
46,079
|
42,038
|
42,678
|
139,068
|
152,844
|
162,308
|
164,571
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.408
x
|
0.5506
x
|
0.6522
x
|
0.3086
x
|
2.076
x
|
1.127
x
|
1.135
x
|
1.078
x
|
Free Cash Flow
1 |
6,372
|
14,261
|
30,740
|
30,039
|
-46,111
|
70,423
|
46,429
|
58,346
|
ROE (net income / shareholders' equity)
|
14.3%
|
15%
|
10.8%
|
20.3%
|
9.53%
|
15.7%
|
14.7%
|
14.5%
|
ROA (Net income/ Total Assets)
|
9.84%
|
9.96%
|
6.9%
|
13%
|
5.81%
|
9.16%
|
8.82%
|
8.81%
|
Assets
1 |
612,303
|
664,562
|
709,225
|
796,379
|
912,355
|
1,049,526
|
1,119,412
|
1,189,174
|
Book Value Per Share
2 |
65.20
|
65.00
|
70.00
|
83.50
|
84.60
|
95.20
|
104.0
|
113.0
|
Cash Flow per Share
2 |
23.30
|
10.20
|
11.90
|
13.40
|
4.260
|
20.80
|
15.80
|
17.10
|
Capex
1 |
72,392
|
54,620
|
49,899
|
59,511
|
74,191
|
89,484
|
88,213
|
85,273
|
Capex / Sales
|
9.64%
|
7.6%
|
8.79%
|
6.49%
|
5.14%
|
6.71%
|
6.4%
|
5.85%
|
Announcement Date
|
5/27/19
|
6/24/20
|
6/9/21
|
5/27/22
|
5/18/23
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -10.89% | 24.9B | | +2.95% | 18B | | -5.83% | 12.27B | | +10.10% | 9.33B | | +18.20% | 9.31B | | +4.02% | 7.56B | | -1.87% | 7.11B | | +9.13% | 6.57B | | -3.50% | 5.18B |
Other Natural Gas Utilities
|