Delayed
Börse Stuttgart
09:45:16 12/06/2024 BST
|
5-day change
|
1st Jan Change
|
2.1
EUR
|
-0.94%
|
|
+3.92%
|
0.00%
|
Fiscal Period: Juni |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
561.5
|
786.5
|
708.3
|
1,034
|
-
|
-
|
Enterprise Value (EV)
1 |
509.6
|
955.5
|
782.5
|
1,207
|
1,119
|
1,025
|
P/E ratio
|
-98.3
x
|
139
x
|
32.8
x
|
23.7
x
|
20.4
x
|
16.1
x
|
Yield
|
-
|
-
|
-
|
-
|
0.71%
|
0.79%
|
Capitalization / Revenue
|
1.6
x
|
1.44
x
|
0.9
x
|
1.03
x
|
0.87
x
|
0.8
x
|
EV / Revenue
|
1.45
x
|
1.75
x
|
0.99
x
|
1.2
x
|
0.94
x
|
0.8
x
|
EV / EBITDA
|
26.7
x
|
24.3
x
|
8.73
x
|
10.1
x
|
7.33
x
|
5.89
x
|
EV / FCF
|
49.5
x
|
-329
x
|
10.1
x
|
39.6
x
|
22.1
x
|
17
x
|
FCF Yield
|
2.02%
|
-0.3%
|
9.93%
|
2.53%
|
4.52%
|
5.88%
|
Price to Book
|
9.43
x
|
2.93
x
|
2.43
x
|
2.12
x
|
1.96
x
|
1.74
x
|
Nbr of stocks (in thousands)
|
190,340
|
237,623
|
237,683
|
295,518
|
-
|
-
|
Reference price
2 |
2.950
|
3.310
|
2.980
|
3.500
|
3.500
|
3.500
|
Announcement Date
|
29/08/21
|
28/08/22
|
24/08/23
|
-
|
-
|
-
|
Fiscal Period: Juni |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
350.3
|
546.9
|
788
|
1,009
|
1,191
|
1,287
|
EBITDA
1 |
-
|
19.1
|
39.4
|
89.6
|
118.9
|
152.7
|
174
|
EBIT
1 |
-
|
11.5
|
22.1
|
62
|
67.19
|
86.67
|
105.2
|
Operating Margin
|
-
|
3.28%
|
4.04%
|
7.87%
|
6.66%
|
7.28%
|
8.17%
|
Earnings before Tax (EBT)
1 |
-
|
-4.154
|
8.606
|
28.24
|
50.6
|
68.41
|
96.03
|
Net income
1 |
-12.3
|
-4.494
|
5.267
|
21.74
|
39.13
|
48.92
|
61.81
|
Net margin
|
-
|
-1.28%
|
0.96%
|
2.76%
|
3.88%
|
4.11%
|
4.8%
|
EPS
2 |
-1,155
|
-0.0300
|
0.0238
|
0.0909
|
0.1479
|
0.1720
|
0.2178
|
Free Cash Flow
1 |
-
|
10.29
|
-2.9
|
77.71
|
30.5
|
50.63
|
60.3
|
FCF margin
|
-
|
2.94%
|
-0.53%
|
9.86%
|
3.02%
|
4.25%
|
4.68%
|
FCF Conversion (EBITDA)
|
-
|
53.87%
|
-
|
86.73%
|
25.64%
|
33.15%
|
34.65%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
357.45%
|
77.94%
|
103.5%
|
97.56%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.0250
|
0.0275
|
Announcement Date
|
15/10/20
|
29/08/21
|
28/08/22
|
24/08/23
|
-
|
-
|
-
|
Fiscal Period: Juni |
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
---|
Net sales
1 |
157.4
|
192.8
|
229.3
|
317.6
|
379
|
-
|
445.9
|
EBITDA
1 |
8.437
|
10.66
|
9.111
|
30.29
|
41.07
|
-
|
46.3
|
EBIT
1 |
-
|
-
|
2.772
|
-
|
17.09
|
-
|
19.28
|
Operating Margin
|
-
|
-
|
1.21%
|
-
|
4.51%
|
-
|
4.32%
|
Earnings before Tax (EBT)
|
-10.47
|
6.313
|
1.373
|
-
|
-
|
-
|
-
|
Net income
1 |
-10.47
|
5.973
|
1.391
|
3.876
|
8.569
|
13.17
|
9.817
|
Net margin
|
-6.65%
|
3.1%
|
0.61%
|
1.22%
|
2.26%
|
-
|
2.2%
|
EPS
|
-0.1300
|
0.1000
|
0.006500
|
0.0173
|
0.0359
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
16/02/21
|
29/08/21
|
20/02/22
|
28/08/22
|
26/02/23
|
24/08/23
|
22/02/24
|
Fiscal Period: Juni |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
169
|
74.2
|
173
|
84.8
|
-
|
Net Cash position
1 |
-
|
52
|
-
|
-
|
-
|
-
|
8.91
|
Leverage (Debt/EBITDA)
|
-
|
-
|
4.289
x
|
0.8284
x
|
1.451
x
|
0.5555
x
|
-
|
Free Cash Flow
1 |
-
|
10.3
|
-2.9
|
77.7
|
30.5
|
50.6
|
60.3
|
ROE (net income / shareholders' equity)
|
-
|
46.4%
|
3.21%
|
8.2%
|
9.77%
|
10.3%
|
11.6%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
1.41%
|
3.48%
|
3.7%
|
4.4%
|
5.8%
|
Assets
1 |
-
|
-
|
372.8
|
625.1
|
1,058
|
1,112
|
1,066
|
Book Value Per Share
2 |
-
|
0.3100
|
1.130
|
1.230
|
1.650
|
1.790
|
2.020
|
Cash Flow per Share
2 |
-
|
0.1800
|
0.1700
|
0.4900
|
0.2500
|
0.2800
|
0.3200
|
Capex
1 |
-
|
17.1
|
42.5
|
49.1
|
47.2
|
55.2
|
58
|
Capex / Sales
|
-
|
4.89%
|
7.77%
|
6.23%
|
4.68%
|
4.63%
|
4.5%
|
Announcement Date
|
15/10/20
|
29/08/21
|
28/08/22
|
24/08/23
|
-
|
-
|
-
|
Average target price
4.131
AUD Spread / Average Target +18.04% Consensus |