Market Closed -
Börse Stuttgart
09:30:12 10/05/2024 BST
|
5-day change
|
1st Jan Change
|
37.88
EUR
|
+4.81%
|
|
+12.47%
|
+39.06%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,259
|
3,749
|
3,646
|
3,332
|
5,099
|
7,128
|
-
|
-
|
Enterprise Value (EV)
1 |
4,827
|
3,990
|
3,410
|
3,044
|
5,099
|
5,808
|
5,247
|
4,576
|
P/E ratio
|
12
x
|
7.17
x
|
6.73
x
|
7.31
x
|
5.27
x
|
8.19
x
|
7.86
x
|
7.57
x
|
Yield
|
0.67%
|
1.28%
|
2.11%
|
2.5%
|
-
|
1.82%
|
1.99%
|
2.01%
|
Capitalization / Revenue
|
1.32
x
|
1.16
x
|
1.06
x
|
0.83
x
|
1.18
x
|
1.63
x
|
1.6
x
|
1.55
x
|
EV / Revenue
|
1.5
x
|
1.24
x
|
0.99
x
|
0.76
x
|
1.18
x
|
1.33
x
|
1.18
x
|
0.99
x
|
EV / EBITDA
|
6.85
x
|
5.08
x
|
4.28
x
|
3.44
x
|
4.1
x
|
4.73
x
|
4.16
x
|
3.52
x
|
EV / FCF
|
14.8
x
|
10.9
x
|
9.04
x
|
23.8
x
|
-
|
8.81
x
|
7.83
x
|
6.13
x
|
FCF Yield
|
6.74%
|
9.17%
|
11.1%
|
4.2%
|
-
|
11.3%
|
12.8%
|
16.3%
|
Price to Book
|
1.26
x
|
1.11
x
|
0.84
x
|
0.68
x
|
-
|
1.14
x
|
1.02
x
|
0.92
x
|
Nbr of stocks (in thousands)
|
205,300
|
205,521
|
192,132
|
185,132
|
185,132
|
185,132
|
-
|
-
|
Reference price
2 |
22.45
|
19.50
|
18.98
|
18.00
|
27.54
|
38.50
|
38.50
|
38.50
|
Announcement Date
|
25/03/20
|
25/03/21
|
25/03/22
|
29/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,221
|
3,222
|
3,446
|
3,996
|
4,318
|
4,362
|
4,459
|
4,606
|
EBITDA
1 |
704.4
|
785
|
795.9
|
883.7
|
1,243
|
1,228
|
1,261
|
1,301
|
EBIT
1 |
472.2
|
528.1
|
546.9
|
503.5
|
984.8
|
963.4
|
992.3
|
1,021
|
Operating Margin
|
14.66%
|
16.39%
|
15.87%
|
12.6%
|
22.81%
|
22.09%
|
22.26%
|
22.18%
|
Earnings before Tax (EBT)
1 |
482
|
700.3
|
635.3
|
589.3
|
1,141
|
1,099
|
1,141
|
1,184
|
Net income
1 |
385.7
|
560.2
|
541.9
|
458.8
|
966.5
|
875.4
|
901.1
|
918.8
|
Net margin
|
11.97%
|
17.39%
|
15.73%
|
11.48%
|
22.39%
|
20.07%
|
20.21%
|
19.95%
|
EPS
2 |
1.878
|
2.719
|
2.820
|
2.462
|
5.221
|
4.700
|
4.900
|
5.087
|
Free Cash Flow
1 |
325.5
|
365.9
|
377.3
|
128
|
-
|
659.2
|
670.1
|
747
|
FCF margin
|
10.1%
|
11.36%
|
10.95%
|
3.2%
|
-
|
15.11%
|
15.03%
|
16.22%
|
FCF Conversion (EBITDA)
|
46.2%
|
46.61%
|
47.41%
|
14.48%
|
-
|
53.66%
|
53.13%
|
57.4%
|
FCF Conversion (Net income)
|
84.39%
|
65.31%
|
69.63%
|
27.9%
|
-
|
75.3%
|
74.37%
|
81.3%
|
Dividend per Share
2 |
0.1500
|
0.2500
|
0.4000
|
0.4500
|
-
|
0.7008
|
0.7651
|
0.7752
|
Announcement Date
|
25/03/20
|
25/03/21
|
25/03/22
|
29/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 S2
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
---|
Net sales
1 |
1,703
|
1,520
|
1,702
|
1,609
|
903.9
|
1,837
|
800.1
|
1,080
|
1,880
|
1,124
|
2,116
|
1,194
|
2,150
|
1,153
|
1,015
|
2,168
|
878
|
EBITDA
|
428.1
|
313.9
|
471.1
|
352.5
|
-
|
443.4
|
-
|
-
|
365
|
-
|
518.6
|
-
|
575.3
|
-
|
-
|
667.9
|
-
|
EBIT
|
306.6
|
185.5
|
-
|
229.7
|
-
|
-
|
-
|
-
|
118.1
|
-
|
-
|
-
|
447.1
|
-
|
-
|
537.7
|
-
|
Operating Margin
|
18.01%
|
12.2%
|
-
|
14.28%
|
-
|
-
|
-
|
-
|
6.28%
|
-
|
-
|
-
|
20.8%
|
-
|
-
|
24.8%
|
-
|
Earnings before Tax (EBT)
|
311.2
|
279.4
|
-
|
262.1
|
-
|
-
|
-
|
-
|
119.8
|
-
|
-
|
-
|
552.9
|
-
|
-
|
588
|
-
|
Net income
|
251.1
|
216.5
|
-
|
209.6
|
-
|
-
|
-
|
-
|
88.64
|
-
|
-
|
-
|
431.1
|
-
|
-
|
535.4
|
-
|
Net margin
|
14.74%
|
14.24%
|
-
|
13.03%
|
-
|
-
|
-
|
-
|
4.72%
|
-
|
-
|
-
|
20.05%
|
-
|
-
|
24.7%
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
25/03/20
|
04/08/20
|
25/03/21
|
03/08/21
|
25/03/22
|
25/03/22
|
12/05/22
|
05/08/22
|
05/08/22
|
08/11/22
|
29/03/23
|
03/08/23
|
03/08/23
|
10/11/23
|
28/03/24
|
28/03/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
568
|
242
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
236
|
288
|
-
|
1,319
|
1,880
|
2,551
|
Leverage (Debt/EBITDA)
|
0.8061
x
|
0.3078
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
325
|
366
|
377
|
128
|
-
|
659
|
670
|
747
|
ROE (net income / shareholders' equity)
|
11.3%
|
15.4%
|
13.6%
|
9.89%
|
-
|
14.6%
|
13.2%
|
12.5%
|
ROA (Net income/ Total Assets)
|
6.39%
|
8.76%
|
8.14%
|
6.36%
|
-
|
11.6%
|
10.7%
|
10.7%
|
Assets
1 |
6,038
|
6,395
|
6,654
|
7,213
|
-
|
7,565
|
8,415
|
8,627
|
Book Value Per Share
2 |
17.90
|
17.50
|
22.70
|
26.50
|
-
|
33.80
|
37.80
|
41.90
|
Cash Flow per Share
2 |
2.810
|
2.860
|
3.080
|
2.120
|
-
|
5.950
|
7.270
|
7.150
|
Capex
1 |
250
|
223
|
214
|
267
|
-
|
379
|
382
|
389
|
Capex / Sales
|
7.76%
|
6.92%
|
6.22%
|
6.68%
|
-
|
8.7%
|
8.57%
|
8.45%
|
Announcement Date
|
25/03/20
|
25/03/21
|
25/03/22
|
29/03/23
|
28/03/24
|
-
|
-
|
-
|
Last Close Price
38.5
EUR Average target price
41.96
EUR Spread / Average Target +8.98% Consensus |
1st Jan change
|
Capi.
|
---|
| +23.60% | 50.56B | | +8.98% | 16.62B | | -1.58% | 15.93B | | -10.44% | 11.08B | | +32.69% | 9.27B | | -2.99% | 7.77B | | -4.45% | 7.73B | | +6.73% | 5.31B | | +10.98% | 5.03B |
Cement & Concrete Manufacturing
|