Detailed net asset value as of March 31, 2021
% In capital |
Share price (in EUR) |
EUR million |
|
|---|---|---|---|
| Listed investments | 17,485 | ||
| adidas | 6.84 | 266.20 | 3,651 |
| SGS | 18.93 | 2,421.86 | 3,468 |
| Pernod Ricard | 7.60 | 160.05 | 3,184 |
| Umicore | 18.02 | 45.23 | 2,008 |
| Imerys | 54.64 | 41.52 | 1,927 |
| Holcim | 5.77 | 50.17 | 1,784 |
| Mowi | 7.01 | 21.23 | 769 |
| GEA | 8.51 | 34.95 | 537 |
| Ontex | 19.98 | 8.98 | 148 |
| Total | 0.01 | 39.78 | 11 |
| Private investments | 1,565 | ||
| Webhelp | 61.18 | 1,110 | |
| Canyon | 51.87 | 349 | |
| Parques Reunidos | 23.00 | 106 | |
| Sienna Capital | 2,478 | ||
| Other | 117 | ||
| Portfolio | 21,645 | ||
| Treasury shares | 807 | ||
| Gross debt | (2,786) | ||
| Cash and cash equivalents | 1,423 | ||
| Net asset value (global) | 21,090 | ||
| Net asset value (in EUR per share) | 130.70 | ||
| Share price (in EUR per share) | 88.26 | ||
| Discount (in %) | 32.5 % |
Principles
The change in GBL’s net asset value is, together with the change in its stock price, cash earnings and result, an important criterion for assessing the performance of the group.
The net asset value is a conventional reference obtained by adding gross cash and treasury shares to the fair value of the investment portfolio and deducting gross debt.
The following valuation principles are applied for the portfolio:
- investments in listed companies and treasury shares are valued at the closing price. However, the value of shares underlying any commitments made by the group is capped at the conversion/exercise price;
- investments in unlisted companies are valued on a quarterly basis at their fair value in line with the recommendations of the International Private Equity and Venture Capital Valuation Guidelines (IPEV). Recent investments are valued at their acquisition cost, provided that these valuations are considered as the best estimates of fair value;
- regarding the portfolio of Sienna Capital, the valuation corresponds to the sum of its investments, at fair value based on elements provided by the fund managers, to which is added Sienna Capital’s net cash or, where applicable, to which is deducted Sienna Capital’s external net debt.
GBL’s net asset value is reported together with the results’ publication on a quarterly basis.
Some minor events may not have been taken into account in the value reported. The combined effect of these factors may not exceed 2% of the net asset value.
The number of GBL shares used to calculate the net asset value per share is the number of company shares outstanding on the valuation date.