Market Closed -
BOERSE MUENCHEN
20:43:57 01/07/2024 BST
|
5-day change
|
1st Jan Change
|
21.8
EUR
|
+2.83%
|
|
+0.95%
|
0.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
553,690
|
543,679
|
669,122
|
681,921
|
776,880
|
874,768
|
-
|
-
|
Enterprise Value (EV)
1 |
529,061
|
522,284
|
636,665
|
681,921
|
776,880
|
874,768
|
874,768
|
874,768
|
P/E ratio
|
6.82
x
|
13
x
|
7.58
x
|
-30.2
x
|
8.17
x
|
26.1
x
|
24.8
x
|
-113
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.17
x
|
2.21
x
|
2.42
x
|
2.26
x
|
2.13
x
|
2.45
x
|
2.32
x
|
2.4
x
|
EV / Revenue
|
2.17
x
|
2.21
x
|
2.42
x
|
2.26
x
|
2.13
x
|
2.45
x
|
2.32
x
|
2.4
x
|
EV / EBITDA
|
12,895,104
x
|
13,739,316
x
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.3
x
|
1.21
x
|
1.34
x
|
1.46
x
|
1.4
x
|
1.46
x
|
1.39
x
|
1.28
x
|
Nbr of stocks (in thousands)
|
1,630
|
1,564
|
1,489
|
1,465
|
1,444
|
1,437
|
-
|
-
|
Reference price
2 |
339,590
|
347,815
|
450,662
|
468,711
|
542,625
|
610,460
|
610,460
|
610,460
|
Announcement Date
|
22/02/20
|
27/02/21
|
26/02/22
|
25/02/23
|
24/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
254,616
|
245,510
|
276,094
|
302,089
|
364,482
|
356,633
|
376,609
|
364,651
|
EBITDA
|
42,938
|
39,571
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
32,874
|
28,975
|
36,321
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
12.91%
|
11.8%
|
13.16%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
101,520
|
54,967
|
110,691
|
-32,439
|
120,166
|
40,690
|
42,110
|
-8,958
|
Net income
1 |
81,417
|
42,521
|
89,795
|
-22,819
|
96,223
|
33,400
|
34,768
|
-7,285
|
Net margin
|
31.98%
|
17.32%
|
32.52%
|
-7.55%
|
26.4%
|
9.37%
|
9.23%
|
-2%
|
EPS
2 |
49,828
|
26,668
|
59,460
|
-15,535
|
66,412
|
23,400
|
24,662
|
-5,391
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22/02/20
|
27/02/21
|
26/02/22
|
25/02/23
|
24/02/24
|
-
|
-
|
-
|
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 |
71,798
|
70,810
|
76,180
|
76,934
|
78,165
|
85,393
|
92,503
|
93,210
|
93,376
|
89,869
|
89,158
|
91,231
|
91,711
|
90,328
|
93,884
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,803
|
10,997
|
11,474
|
12,369
|
9,325
|
Net income
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,693
|
9,761
|
10,405
|
10,703
|
8,151
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8.63%
|
10.7%
|
11.35%
|
11.85%
|
8.68%
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
24,377
|
-
|
-
|
-
|
-
|
5,358
|
6,815
|
7,280
|
7,505
|
5,727
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/02/22
|
30/04/22
|
06/08/22
|
05/11/22
|
25/02/23
|
06/05/23
|
05/08/23
|
04/11/23
|
24/02/24
|
04/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
24,629
|
21,395
|
32,457
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
6.2%
|
5.05%
|
5.78%
|
6.29%
|
7.22%
|
7.45%
|
7.25%
|
-2%
|
ROA (Net income/ Total Assets)
|
3.14%
|
5.03%
|
3%
|
3.23%
|
3.7%
|
4.3%
|
4.2%
|
-1.1%
|
Assets
1 |
2,590,596
|
845,735
|
2,996,763
|
-706,667
|
2,599,989
|
776,744
|
827,798
|
662,273
|
Book Value Per Share
2 |
261,417
|
287,031
|
335,191
|
321,579
|
387,384
|
416,802
|
440,606
|
478,396
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
13,276
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
4.81%
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22/02/20
|
27/02/21
|
26/02/22
|
25/02/23
|
24/02/24
|
-
|
-
|
-
|
Last Close Price
610,460
USD Average target price
678,273
USD Spread / Average Target +11.11% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.88% | 244B | | +24.56% | 174B | | +0.59% | 139B | | -10.89% | 70.71B | | -7.97% | 56.55B | | +120.60% | 35.99B | | +30.09% | 33.33B | | -36.70% | 32.12B | | +14.95% | 30.02B |
Consumer Goods Conglomerates
|