Market Closed -
Börse Stuttgart
07:07:48 02/07/2024 BST
|
5-day change
|
1st Jan Change
|
6.9
EUR
|
0.00%
|
|
-4.17%
|
+12.20%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,896
|
6,404
|
6,911
|
8,199
|
6,223
|
6,651
|
-
|
-
|
Enterprise Value (EV)
1 |
15,539
|
15,692
|
16,580
|
17,771
|
14,052
|
14,060
|
13,494
|
12,837
|
P/E ratio
|
-13.9
x
|
-9.57
x
|
-20.5
x
|
47.7
x
|
13.4
x
|
-
|
-
|
-
|
Yield
|
10.6%
|
1.78%
|
1.66%
|
1.54%
|
2.05%
|
2.71%
|
2.71%
|
2.64%
|
Capitalization / Revenue
|
1.15
x
|
1.2
x
|
1.3
x
|
1.28
x
|
1.25
x
|
1.36
x
|
1.29
x
|
1.22
x
|
EV / Revenue
|
3.03
x
|
2.95
x
|
3.12
x
|
2.78
x
|
2.82
x
|
2.88
x
|
2.62
x
|
2.35
x
|
EV / EBITDA
|
6.26
x
|
7.14
x
|
7.49
x
|
7.26
x
|
5.94
x
|
5.5
x
|
4.99
x
|
4.5
x
|
EV / FCF
|
26.3
x
|
38.2
x
|
35.7
x
|
31.8
x
|
16.5
x
|
18.7
x
|
16.4
x
|
-
|
FCF Yield
|
3.8%
|
2.62%
|
2.8%
|
3.14%
|
6.05%
|
5.34%
|
6.08%
|
-
|
Price to Book
|
1.88
x
|
2.13
x
|
2.33
x
|
2.42
x
|
1.66
x
|
1.51
x
|
1.32
x
|
1.15
x
|
Nbr of stocks (in thousands)
|
743,503
|
815,846
|
821,767
|
903,991
|
912,498
|
901,180
|
-
|
-
|
Reference price
2 |
7.930
|
7.850
|
8.410
|
9.070
|
6.820
|
7.380
|
7.380
|
7.380
|
Announcement Date
|
05/03/20
|
25/02/21
|
01/03/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,126
|
5,315
|
5,307
|
6,395
|
4,983
|
4,882
|
5,151
|
5,472
|
EBITDA
1 |
2,483
|
2,199
|
2,213
|
2,447
|
2,365
|
2,558
|
2,707
|
2,852
|
EBIT
1 |
196
|
41
|
15
|
560
|
510
|
1,184
|
1,336
|
1,461
|
Operating Margin
|
3.82%
|
0.77%
|
0.28%
|
8.76%
|
10.23%
|
24.25%
|
25.93%
|
26.7%
|
Earnings before Tax (EBT)
|
-522
|
-779
|
-471
|
237
|
-67
|
-
|
-
|
-
|
Net income
1 |
-424
|
-632
|
-341
|
173
|
463
|
472.8
|
-
|
-
|
Net margin
|
-8.27%
|
-11.89%
|
-6.43%
|
2.71%
|
9.29%
|
9.68%
|
-
|
-
|
EPS
|
-0.5700
|
-0.8200
|
-0.4100
|
0.1900
|
0.5100
|
-
|
-
|
-
|
Free Cash Flow
1 |
590
|
410.5
|
465
|
558
|
850.8
|
750.4
|
820.8
|
-
|
FCF margin
|
11.51%
|
7.72%
|
8.76%
|
8.73%
|
17.07%
|
15.37%
|
15.93%
|
-
|
FCF Conversion (EBITDA)
|
23.76%
|
18.67%
|
21.01%
|
22.8%
|
35.98%
|
29.34%
|
30.32%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
322.54%
|
183.77%
|
158.71%
|
-
|
-
|
Dividend per Share
2 |
0.8400
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.2000
|
0.2000
|
0.1950
|
Announcement Date
|
05/03/20
|
25/02/21
|
01/03/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
1,381
|
1,545
|
1,601
|
1,604
|
1,645
|
1,612
|
1,593
|
1,589
|
1,222
|
1,209
|
1,210
|
1,226
|
1,241
|
1,272
|
1,251
|
EBITDA
1 |
574
|
601
|
597
|
620
|
629
|
625
|
651
|
-
|
599
|
614
|
653.8
|
659.2
|
657.2
|
770.4
|
-
|
EBIT
1 |
10
|
76
|
211
|
67
|
206
|
43
|
123
|
216.1
|
263
|
195
|
295.2
|
310.6
|
330
|
304.7
|
-
|
Operating Margin
|
0.72%
|
4.92%
|
13.18%
|
4.18%
|
12.52%
|
2.67%
|
7.72%
|
13.6%
|
21.52%
|
16.13%
|
24.4%
|
25.33%
|
26.6%
|
23.95%
|
-
|
Earnings before Tax (EBT)
|
-96
|
71
|
130
|
-119
|
155
|
-130
|
39
|
-
|
89
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-58
|
52
|
92
|
-122
|
151
|
-90
|
92
|
-
|
576
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-4.2%
|
3.37%
|
5.75%
|
-7.61%
|
9.18%
|
-5.58%
|
5.78%
|
-
|
47.14%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-0.0700
|
0.0600
|
0.1000
|
-0.1300
|
0.1600
|
-0.1000
|
0.1000
|
-
|
0.5900
|
0.1000
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0350
|
0.0350
|
0.0350
|
0.0350
|
0.0350
|
0.0350
|
0.0350
|
-
|
0.0350
|
-
|
0.0575
|
0.0575
|
0.0575
|
0.0575
|
0.0600
|
Announcement Date
|
01/03/22
|
05/05/22
|
04/08/22
|
03/11/22
|
28/02/23
|
02/05/23
|
08/08/23
|
02/11/23
|
28/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
9,643
|
9,288
|
9,669
|
9,572
|
7,829
|
7,410
|
6,843
|
6,186
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.884
x
|
4.224
x
|
4.369
x
|
3.912
x
|
3.31
x
|
2.897
x
|
2.528
x
|
2.169
x
|
Free Cash Flow
1 |
590
|
410
|
465
|
558
|
851
|
750
|
821
|
-
|
ROE (net income / shareholders' equity)
|
21.5%
|
-8.81%
|
-10.8%
|
6.53%
|
12.2%
|
16.3%
|
18.5%
|
18.6%
|
ROA (Net income/ Total Assets)
|
-2.55%
|
-3.93%
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
16,646
|
16,100
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
4.230
|
3.680
|
3.600
|
3.740
|
4.110
|
4.880
|
5.610
|
6.410
|
Cash Flow per Share
|
2.510
|
1.800
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
1,371
|
956
|
-
|
-
|
807
|
-
|
-
|
-
|
Capex / Sales
|
26.75%
|
17.99%
|
-
|
-
|
16.19%
|
-
|
-
|
-
|
Announcement Date
|
05/03/20
|
25/02/21
|
01/03/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Last Close Price
7.38
USD Average target price
9.483
USD Spread / Average Target +28.50% Consensus |
1st Jan change
|
Capi.
|
---|
| -13.25% | 39.55B | | -8.35% | 10.12B | | -17.34% | 6.94B | | +2.76% | 2.82B | | +3.63% | 2.18B | | +56.67% | 1.94B | | +13.25% | 1.79B | | -2.50% | 1.43B | | +2.41% | 1.33B |
Security & Surveillance
|