Market Closed -
Börse Stuttgart
07:07:45 02/07/2024 BST
|
5-day change
|
1st Jan Change
|
65.5
EUR
|
0.00%
|
|
-2.24%
|
0.00%
|
Fiscal Period: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,370
|
6,097
|
8,312
|
6,685
|
7,618
|
8,534
|
-
|
-
|
Enterprise Value (EV)
1 |
6,370
|
6,561
|
8,599
|
7,140
|
7,618
|
8,915
|
8,812
|
8,676
|
P/E ratio
|
24.4
x
|
24.2
x
|
29.5
x
|
20.5
x
|
21.7
x
|
21
x
|
19.3
x
|
17.2
x
|
Yield
|
1.56%
|
1.74%
|
1.28%
|
1.64%
|
1.5%
|
1.42%
|
1.51%
|
1.51%
|
Capitalization / Revenue
|
2.24
x
|
2.36
x
|
2.91
x
|
2.02
x
|
2.22
x
|
2.37
x
|
2.26
x
|
2.14
x
|
EV / Revenue
|
2.24
x
|
2.54
x
|
3.01
x
|
2.16
x
|
2.22
x
|
2.48
x
|
2.33
x
|
2.17
x
|
EV / EBITDA
|
13.4
x
|
14.9
x
|
17.1
x
|
13
x
|
12.7
x
|
13.7
x
|
12.6
x
|
11.5
x
|
EV / FCF
|
32.6
x
|
24.8
x
|
25
x
|
42.6
x
|
17.9
x
|
21.5
x
|
21
x
|
17.9
x
|
FCF Yield
|
3.07%
|
4.03%
|
4%
|
2.35%
|
5.6%
|
4.66%
|
4.76%
|
5.6%
|
Price to Book
|
-
|
6.15
x
|
7.28
x
|
5.88
x
|
-
|
5.35
x
|
4.62
x
|
3.97
x
|
Nbr of stocks (in thousands)
|
127,527
|
126,129
|
125,585
|
122,866
|
121,242
|
120,405
|
-
|
-
|
Reference price
2 |
49.95
|
48.34
|
66.19
|
54.41
|
62.83
|
70.88
|
70.88
|
70.88
|
Announcement Date
|
05/09/19
|
03/09/20
|
02/09/21
|
31/08/22
|
29/08/23
|
-
|
-
|
-
|
Fiscal Period: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,845
|
2,582
|
2,854
|
3,307
|
3,431
|
3,593
|
3,778
|
3,996
|
EBITDA
1 |
476.2
|
440.2
|
504
|
550.7
|
602
|
649.6
|
701.2
|
756.2
|
EBIT
1 |
388.2
|
340.1
|
399.5
|
446.9
|
502
|
544.2
|
599.4
|
651.9
|
Operating Margin
|
13.65%
|
13.17%
|
14%
|
13.52%
|
14.63%
|
15.14%
|
15.87%
|
16.31%
|
Earnings before Tax (EBT)
1 |
375.2
|
335.2
|
381
|
438.4
|
468.7
|
538.6
|
593
|
657.2
|
Net income
1 |
267.2
|
257
|
286.9
|
332.8
|
358.8
|
412.1
|
445.8
|
489.7
|
Net margin
|
9.39%
|
9.95%
|
10.05%
|
10.06%
|
10.46%
|
11.47%
|
11.8%
|
12.25%
|
EPS
2 |
2.050
|
2.000
|
2.240
|
2.660
|
2.900
|
3.371
|
3.664
|
4.117
|
Free Cash Flow
1 |
195.4
|
264.6
|
343.6
|
167.7
|
426.3
|
415.1
|
419.6
|
486
|
FCF margin
|
6.87%
|
10.25%
|
12.04%
|
5.07%
|
12.43%
|
11.55%
|
11.11%
|
12.16%
|
FCF Conversion (EBITDA)
|
41.03%
|
60.11%
|
68.17%
|
30.45%
|
70.81%
|
63.91%
|
59.84%
|
64.27%
|
FCF Conversion (Net income)
|
73.13%
|
102.96%
|
119.76%
|
50.39%
|
118.81%
|
100.73%
|
94.13%
|
99.25%
|
Dividend per Share
2 |
0.7800
|
0.8400
|
0.8500
|
0.8900
|
0.9400
|
1.006
|
1.072
|
1.073
|
Announcement Date
|
05/09/19
|
03/09/20
|
02/09/21
|
31/08/22
|
29/08/23
|
-
|
-
|
-
|
Fiscal Period: July |
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
|
2025 Q4
|
---|
Net sales
1 |
802.5
|
853.2
|
890
|
847.3
|
828.3
|
875.7
|
879.5
|
846.3
|
876.7
|
927.9
|
943.2
|
896.8
|
927
|
971.5
|
981.3
|
EBITDA
1 |
121.7
|
138.6
|
159
|
151.1
|
149.6
|
149.1
|
152.2
|
152.7
|
159.2
|
173.6
|
174.2
|
165.5
|
172.5
|
187.2
|
186.6
|
EBIT
1 |
95.7
|
111
|
132.7
|
126.9
|
125.7
|
124
|
125.4
|
124.6
|
129.7
|
143.6
|
148.4
|
137.9
|
144.9
|
159.6
|
159
|
Operating Margin
|
11.93%
|
13.01%
|
14.91%
|
14.98%
|
15.18%
|
14.16%
|
14.26%
|
14.72%
|
14.79%
|
15.48%
|
15.74%
|
15.38%
|
15.63%
|
16.43%
|
16.2%
|
Earnings before Tax (EBT)
1 |
94.5
|
111.3
|
128.7
|
116.6
|
113.3
|
121.5
|
117.3
|
122.9
|
129
|
144
|
144.3
|
135.2
|
142.3
|
157.1
|
156.5
|
Net income
1 |
71.8
|
83
|
101.1
|
87.2
|
86
|
93.7
|
91.9
|
92.1
|
98.7
|
113.5
|
109.1
|
103.1
|
108.1
|
118.9
|
118.8
|
Net margin
|
8.95%
|
9.73%
|
11.36%
|
10.29%
|
10.38%
|
10.7%
|
10.45%
|
10.88%
|
11.26%
|
12.23%
|
11.56%
|
11.5%
|
11.66%
|
12.24%
|
12.11%
|
EPS
2 |
0.5700
|
0.6700
|
0.8100
|
0.7000
|
0.7000
|
0.7600
|
0.7500
|
0.7500
|
0.8100
|
0.9200
|
0.8920
|
0.8450
|
0.8950
|
0.9850
|
0.9850
|
Dividend per Share
2 |
0.2200
|
0.2200
|
0.2300
|
0.2300
|
0.2300
|
0.2300
|
0.2500
|
0.2500
|
0.2500
|
0.2500
|
0.2700
|
0.2700
|
0.2700
|
0.2700
|
0.2900
|
Announcement Date
|
02/03/22
|
01/06/22
|
31/08/22
|
30/11/22
|
01/03/23
|
31/05/23
|
29/08/23
|
29/11/23
|
28/02/24
|
04/06/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
464
|
287
|
455
|
-
|
381
|
278
|
142
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
1.054
x
|
0.5688
x
|
0.8257
x
|
-
|
0.5865
x
|
0.3964
x
|
0.1878
x
|
Free Cash Flow
1 |
195
|
265
|
344
|
168
|
426
|
415
|
420
|
486
|
ROE (net income / shareholders' equity)
|
30.5%
|
27.3%
|
26.9%
|
29.5%
|
30.6%
|
28.8%
|
26.7%
|
25.6%
|
ROA (Net income/ Total Assets)
|
-
|
11.7%
|
12.4%
|
13.3%
|
14%
|
15.3%
|
15.1%
|
16.1%
|
Assets
1 |
-
|
2,194
|
2,322
|
2,500
|
2,568
|
2,694
|
2,952
|
3,041
|
Book Value Per Share
2 |
-
|
7.860
|
9.100
|
9.250
|
-
|
13.30
|
15.40
|
17.80
|
Cash Flow per Share
|
-
|
-
|
3.130
|
2.020
|
4.410
|
-
|
-
|
-
|
Capex
1 |
150
|
122
|
58.3
|
85.1
|
118
|
101
|
111
|
121
|
Capex / Sales
|
5.29%
|
4.74%
|
2.04%
|
2.57%
|
3.44%
|
2.81%
|
2.93%
|
3.04%
|
Announcement Date
|
05/09/19
|
03/09/20
|
02/09/21
|
31/08/22
|
29/08/23
|
-
|
-
|
-
|
Last Close Price
70.88
USD Average target price
73.4
USD Spread / Average Target +3.56% Consensus |