Market Closed -
Börse Stuttgart
15:14:13 28/06/2024 BST
|
5-day change
|
1st Jan Change
|
54.5
EUR
|
-2.68%
|
|
-3.54%
|
-11.38%
|
Fiscal Period: Septiembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,188
|
6,407
|
8,237
|
5,821
|
7,312
|
6,732
|
-
|
-
|
Enterprise Value (EV)
1 |
15,803
|
15,894
|
16,606
|
13,666
|
15,089
|
14,080
|
13,632
|
13,042
|
P/E ratio
|
13.1
x
|
11.7
x
|
11.5
x
|
8.06
x
|
12.5
x
|
11.5
x
|
9.12
x
|
8.22
x
|
Yield
|
-
|
-
|
-
|
-
|
1.66%
|
1.84%
|
1.87%
|
1.95%
|
Capitalization / Revenue
|
0.58
x
|
0.55
x
|
0.59
x
|
0.4
x
|
0.58
x
|
0.54
x
|
0.53
x
|
0.52
x
|
EV / Revenue
|
1.78
x
|
1.36
x
|
1.2
x
|
0.94
x
|
1.19
x
|
1.14
x
|
1.08
x
|
1.01
x
|
EV / EBITDA
|
10.3
x
|
7.37
x
|
7.47
x
|
6.5
x
|
7.35
x
|
6.77
x
|
6.33
x
|
5.88
x
|
EV / FCF
|
20.7
x
|
16.8
x
|
18.4
x
|
15.6
x
|
16.3
x
|
17.1
x
|
15.5
x
|
13.1
x
|
FCF Yield
|
4.83%
|
5.96%
|
5.44%
|
6.41%
|
6.14%
|
5.83%
|
6.46%
|
7.65%
|
Price to Book
|
3.19
x
|
3.09
x
|
2.65
x
|
1.81
x
|
2.37
x
|
1.93
x
|
1.7
x
|
-
|
Nbr of stocks (in thousands)
|
132,100
|
132,600
|
135,300
|
125,100
|
118,100
|
114,400
|
-
|
-
|
Reference price
2 |
39.27
|
48.32
|
60.88
|
46.53
|
61.91
|
58.85
|
58.85
|
58.85
|
Announcement Date
|
21/11/19
|
19/11/20
|
18/11/21
|
15/11/22
|
16/11/23
|
-
|
-
|
-
|
Fiscal Period: Septiembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,878
|
11,709
|
13,850
|
14,495
|
12,664
|
12,355
|
12,611
|
12,884
|
EBITDA
1 |
1,530
|
2,157
|
2,224
|
2,101
|
2,053
|
2,079
|
2,153
|
2,217
|
EBIT
1 |
945
|
1,337
|
1,394
|
1,282
|
1,235
|
1,191
|
1,292
|
1,345
|
Operating Margin
|
10.64%
|
11.42%
|
10.06%
|
8.84%
|
9.75%
|
9.64%
|
10.25%
|
10.44%
|
Earnings before Tax (EBT)
1 |
490
|
713
|
905
|
934
|
742
|
732.8
|
947.5
|
1,009
|
Net income
1 |
404
|
559
|
733
|
766
|
609
|
588
|
735
|
780.4
|
Net margin
|
4.55%
|
4.77%
|
5.29%
|
5.28%
|
4.81%
|
4.76%
|
5.83%
|
6.06%
|
EPS
2 |
3.000
|
4.140
|
5.300
|
5.770
|
4.950
|
5.105
|
6.455
|
7.157
|
Free Cash Flow
1 |
764
|
947
|
904
|
876
|
926
|
821.3
|
880.1
|
998.3
|
FCF margin
|
8.61%
|
8.09%
|
6.53%
|
6.04%
|
7.31%
|
6.65%
|
6.98%
|
7.75%
|
FCF Conversion (EBITDA)
|
49.93%
|
43.9%
|
40.65%
|
41.69%
|
45.1%
|
39.5%
|
40.88%
|
45.04%
|
FCF Conversion (Net income)
|
189.11%
|
169.41%
|
123.33%
|
114.36%
|
152.05%
|
139.68%
|
119.75%
|
127.92%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
1.025
|
1.086
|
1.100
|
1.150
|
Announcement Date
|
21/11/19
|
19/11/20
|
18/11/21
|
15/11/22
|
16/11/23
|
-
|
-
|
-
|
Fiscal Period: Septiembre |
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
|
2025 Q3
|
---|
Net sales
1 |
3,573
|
3,775
|
3,726
|
3,421
|
3,060
|
3,288
|
3,229
|
3,087
|
2,853
|
3,076
|
3,254
|
3,174
|
2,956
|
3,173
|
3,319
|
EBITDA
1 |
457
|
555
|
550
|
539
|
443
|
541
|
522
|
547
|
431
|
522
|
548
|
574.8
|
455.9
|
530.6
|
585.1
|
EBIT
1 |
246
|
349
|
347
|
340
|
244
|
341
|
315
|
335
|
217
|
301
|
336
|
362.7
|
240.8
|
330.1
|
354.5
|
Operating Margin
|
6.88%
|
9.25%
|
9.31%
|
9.94%
|
7.97%
|
10.37%
|
9.76%
|
10.85%
|
7.61%
|
9.79%
|
10.33%
|
11.43%
|
8.15%
|
10.4%
|
10.68%
|
Earnings before Tax (EBT)
1 |
158
|
264
|
259
|
253
|
138
|
221
|
178
|
205
|
73
|
131
|
232.9
|
267.6
|
154.8
|
244
|
268.5
|
Net income
1 |
121
|
205
|
207
|
233
|
106
|
174
|
143
|
186
|
59
|
116
|
181.8
|
207.5
|
120.7
|
190.3
|
209.4
|
Net margin
|
3.39%
|
5.43%
|
5.56%
|
6.81%
|
3.46%
|
5.29%
|
4.43%
|
6.03%
|
2.07%
|
3.77%
|
5.59%
|
6.54%
|
4.08%
|
6%
|
6.31%
|
EPS
2 |
0.8700
|
1.500
|
1.580
|
1.850
|
0.8500
|
1.420
|
1.180
|
1.550
|
0.5000
|
0.9800
|
1.550
|
1.810
|
1.050
|
1.680
|
1.880
|
Dividend per Share
|
-
|
-
|
-
|
-
|
0.2500
|
0.2500
|
0.2500
|
0.2750
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/02/22
|
05/05/22
|
03/08/22
|
15/11/22
|
02/02/23
|
04/05/23
|
09/08/23
|
16/11/23
|
07/02/24
|
09/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: Septiembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
10,615
|
9,487
|
8,369
|
7,845
|
7,777
|
7,348
|
6,899
|
6,310
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.938
x
|
4.398
x
|
3.763
x
|
3.734
x
|
3.788
x
|
3.534
x
|
3.205
x
|
2.847
x
|
Free Cash Flow
1 |
764
|
947
|
904
|
876
|
926
|
821
|
880
|
998
|
ROE (net income / shareholders' equity)
|
26.5%
|
30.1%
|
15.2%
|
30.8%
|
28.5%
|
25.3%
|
24.5%
|
23.3%
|
ROA (Net income/ Total Assets)
|
3.16%
|
3.37%
|
4.64%
|
5.64%
|
5.44%
|
6.12%
|
6.55%
|
6.21%
|
Assets
1 |
12,800
|
16,585
|
15,801
|
13,577
|
11,191
|
9,612
|
11,219
|
12,566
|
Book Value Per Share
2 |
12.30
|
15.70
|
23.00
|
25.70
|
26.10
|
30.40
|
34.70
|
-
|
Cash Flow per Share
2 |
8.920
|
11.30
|
11.40
|
11.80
|
13.10
|
11.10
|
12.70
|
-
|
Capex
1 |
399
|
583
|
676
|
687
|
689
|
561
|
600
|
600
|
Capex / Sales
|
4.49%
|
4.98%
|
4.88%
|
4.74%
|
5.44%
|
4.54%
|
4.76%
|
4.66%
|
Announcement Date
|
21/11/19
|
19/11/20
|
18/11/21
|
15/11/22
|
16/11/23
|
-
|
-
|
-
|
Last Close Price
58.85
USD Average target price
72.82
USD Spread / Average Target +23.75% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.45% | 14.13B | | +13.91% | 9.33B | | +37.20% | 1.52B | | +13.12% | 1.42B | | -18.82% | 1.21B | | +13.19% | 1.11B | | -30.44% | 921M | | +82.46% | 878M | | -1.69% | 818M |
Plastic Containers & Packaging
|