Market Closed -
London S.E.
11:35:17 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
1,625
GBX
|
+1.37%
|
|
+2.46%
|
-7.85%
|
Fiscal Period: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,502
|
5,369
|
6,166
|
5,599
|
5,924
|
5,604
|
-
|
-
|
Enterprise Value (EV)
1 |
7,722
|
6,533
|
7,263
|
5,709
|
6,311
|
5,939
|
5,817
|
5,609
|
P/E ratio
|
29.1
x
|
20.4
x
|
21.8
x
|
5.8
x
|
26.1
x
|
18
x
|
16
x
|
14.9
x
|
Yield
|
2.8%
|
2.58%
|
2.42%
|
2.57%
|
2.45%
|
2.71%
|
2.86%
|
3.01%
|
Capitalization / Revenue
|
2.6
x
|
2.11
x
|
2.56
x
|
2.18
x
|
1.95
x
|
1.77
x
|
1.68
x
|
1.61
x
|
EV / Revenue
|
3.09
x
|
2.56
x
|
3.02
x
|
2.22
x
|
2.08
x
|
1.88
x
|
1.75
x
|
1.61
x
|
EV / EBITDA
|
11.6
x
|
10.7
x
|
15.9
x
|
11.5
x
|
10.8
x
|
9.48
x
|
8.56
x
|
7.68
x
|
EV / FCF
|
33.3
x
|
20.4
x
|
17.3
x
|
29.4
x
|
29.5
x
|
18.4
x
|
16.2
x
|
13.7
x
|
FCF Yield
|
3%
|
4.9%
|
5.78%
|
3.4%
|
3.39%
|
5.44%
|
6.18%
|
7.3%
|
Price to Book
|
2.75
x
|
2.26
x
|
2.57
x
|
2.21
x
|
2.51
x
|
2.28
x
|
2.15
x
|
1.98
x
|
Nbr of stocks (in thousands)
|
395,956
|
396,211
|
396,376
|
362,982
|
348,648
|
344,850
|
-
|
-
|
Reference price
2 |
16.42
|
13.55
|
15.56
|
15.42
|
16.99
|
16.25
|
16.25
|
16.25
|
Announcement Date
|
9/20/19
|
9/24/20
|
9/28/21
|
9/23/22
|
9/26/23
|
-
|
-
|
-
|
Fiscal Period: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,498
|
2,548
|
2,406
|
2,566
|
3,037
|
3,158
|
3,332
|
3,490
|
EBITDA
1 |
666
|
610
|
458
|
495
|
584
|
626.6
|
679.5
|
730.6
|
EBIT
1 |
427
|
327
|
372
|
417
|
501
|
535.3
|
583.5
|
627.8
|
Operating Margin
|
17.09%
|
12.83%
|
15.46%
|
16.25%
|
16.5%
|
16.95%
|
17.51%
|
17.99%
|
Earnings before Tax (EBT)
1 |
304
|
133
|
240
|
103
|
360
|
438.7
|
500.2
|
535.1
|
Net income
1 |
225
|
265
|
284
|
1,033
|
231
|
282.1
|
337.9
|
379.8
|
Net margin
|
9.01%
|
10.4%
|
11.8%
|
40.26%
|
7.61%
|
8.93%
|
10.14%
|
10.88%
|
EPS
2 |
0.5650
|
0.6640
|
0.7130
|
2.660
|
0.6510
|
0.9042
|
1.016
|
1.091
|
Free Cash Flow
1 |
232
|
320
|
420
|
194
|
214
|
323.3
|
359.5
|
409.2
|
FCF margin
|
9.29%
|
12.56%
|
17.46%
|
7.56%
|
7.05%
|
10.24%
|
10.79%
|
11.73%
|
FCF Conversion (EBITDA)
|
34.83%
|
52.46%
|
91.7%
|
39.19%
|
36.64%
|
51.59%
|
52.91%
|
56.01%
|
FCF Conversion (Net income)
|
103.11%
|
120.75%
|
147.89%
|
18.78%
|
92.64%
|
114.59%
|
106.39%
|
107.74%
|
Dividend per Share
2 |
0.4590
|
0.3500
|
0.3770
|
0.3960
|
0.4160
|
0.4408
|
0.4652
|
0.4886
|
Announcement Date
|
9/20/19
|
9/24/20
|
9/28/21
|
9/23/22
|
9/26/23
|
-
|
-
|
-
|
Fiscal Period: July |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
---|
Net sales
1 |
1,240
|
1,308
|
1,150
|
1,256
|
1,192
|
1,374
|
1,497
|
1,540
|
1,507
|
1,655
|
1,584
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
186
|
141
|
166
|
206
|
189
|
228
|
241
|
260
|
246
|
294.7
|
271.1
|
Operating Margin
|
15%
|
10.78%
|
14.43%
|
16.4%
|
15.86%
|
16.59%
|
16.1%
|
16.88%
|
16.32%
|
17.8%
|
17.11%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.2400
|
0.1170
|
0.2600
|
0.1230
|
0.2730
|
0.1290
|
0.2870
|
-
|
0.3010
|
-
|
Announcement Date
|
4/6/20
|
9/24/20
|
3/26/21
|
9/28/21
|
3/25/22
|
9/23/22
|
3/24/23
|
9/26/23
|
3/26/24
|
-
|
-
|
Fiscal Period: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,220
|
1,164
|
1,097
|
110
|
387
|
335
|
213
|
4.99
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.832
x
|
1.908
x
|
2.395
x
|
0.2222
x
|
0.6627
x
|
0.5342
x
|
0.3137
x
|
0.006834
x
|
Free Cash Flow
1 |
232
|
320
|
420
|
194
|
214
|
323
|
360
|
409
|
ROE (net income / shareholders' equity)
|
16.5%
|
11.2%
|
11.9%
|
12.5%
|
13.5%
|
15%
|
15.5%
|
15.7%
|
ROA (Net income/ Total Assets)
|
7.3%
|
4.94%
|
5.3%
|
6.04%
|
7.18%
|
8.19%
|
8.85%
|
9.33%
|
Assets
1 |
3,082
|
5,365
|
5,356
|
17,098
|
3,216
|
3,444
|
3,819
|
4,072
|
Book Value Per Share
2 |
5.960
|
5.990
|
6.060
|
6.980
|
6.760
|
7.130
|
7.570
|
8.200
|
Cash Flow per Share
2 |
0.8700
|
1.080
|
1.340
|
0.7200
|
0.8300
|
1.170
|
1.340
|
1.520
|
Capex
1 |
114
|
109
|
115
|
85
|
79
|
84.9
|
77.8
|
81.3
|
Capex / Sales
|
4.56%
|
4.28%
|
4.78%
|
3.31%
|
2.6%
|
2.69%
|
2.34%
|
2.33%
|
Announcement Date
|
9/20/19
|
9/24/20
|
9/28/21
|
9/23/22
|
9/26/23
|
-
|
-
|
-
|
Last Close Price
16.25
GBP Average target price
19.93
GBP Spread / Average Target +22.67% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.85% | 6.98B | | +11.85% | 869B | | 0.00% | 239B | | +27.20% | 178B | | -7.75% | 126B | | +32.50% | 79.32B | | -5.21% | 74.17B | | -16.00% | 50.82B | | -24.57% | 38.6B | | +19.71% | 31.74B |
Consumer Goods Conglomerates
|