Financials Einhell Germany AG

Equities

Market Closed - Xetra Other stock markets 16:36:21 30/04/2024 BST			5-day change	1st Jan Change
161.2 ^EUR	+2.03%		+5.36%	-2.30%

04-24	Einhell Germany AG Reports Earnings Results for the Full Year Ended December 31, 2023	CI
2023	Einhell Germany AG Reports Earnings Results for the Nine Months Ended September 30, 2023	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	225.7	383.1	834.1	532.2	622.8	608.4	-	-
Enterprise Value (EV) ¹	225	386.7	1,024	730.8	622.8	636	612.8	582.3
P/E ratio	9.34 x	9.31 x	14.2 x	8.89 x	12.3 x	10.6 x	9.76 x	8.87 x
Yield	2.34%	2.17%	1.18%	2.06%	-	1.92%	2.05%	2.17%
Capitalization / Revenue	0.37 x	0.53 x	0.9 x	0.52 x	0.64 x	0.59 x	0.55 x	0.52 x
EV / Revenue	0.37 x	0.53 x	1.1 x	0.71 x	0.64 x	0.62 x	0.56 x	0.5 x
EV / EBITDA	5.18 x	5.64 x	10.8 x	6.82 x	6.4 x	6.24 x	5.62 x	4.93 x
EV / FCF	5.44 x	20.5 x	-6.06 x	22.7 x	-	17.1 x	17.6 x	13.5 x
FCF Yield	18.4%	4.88%	-16.5%	4.4%	-	5.85%	5.69%	7.38%
Price to Book	1.06 x	1.58 x	2.47 x	1.5 x	-	1.59 x	1.42 x	1.27 x
Nbr of stocks (in thousands)	3,774	3,774	3,774	3,774	3,774	3,774	-	-
Reference price ²	59.80	101.5	221.0	141.0	165.0	161.2	161.2	161.2
Announcement Date	23/04/20	26/04/21	26/04/22	27/04/23	24/04/24	-	-	-

¹EUR in Million²EUR

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	605.7	724.7	927.4	1,033	971.5	1,031	1,097	1,170
EBITDA ¹	43.46	68.63	94.42	107.2	97.27	101.9	109.1	118.1
EBIT ¹	35.04	59.01	82.38	92.52	81.06	85.3	92.2	100.9
Operating Margin	5.79%	8.14%	8.88%	8.96%	8.34%	8.27%	8.41%	8.62%
Earnings before Tax (EBT) ¹	32.5	56.36	81.84	87.44	75.4	80.9	88.2	96.9
Net income ¹	24.32	41.2	58.63	59.75	50.49	57.2	62.4	68.6
Net margin	4.01%	5.69%	6.32%	5.79%	5.2%	5.55%	5.69%	5.86%
EPS ²	6.400	10.90	15.56	15.86	13.41	15.16	16.52	18.17
Free Cash Flow ¹	41.33	18.89	-168.9	32.15	-	37.2	34.9	43
FCF margin	6.82%	2.61%	-18.21%	3.11%	-	3.61%	3.18%	3.67%
FCF Conversion (EBITDA)	95.09%	27.53%	-	29.99%	-	36.51%	31.99%	36.41%
FCF Conversion (Net income)	169.98%	45.85%	-	53.81%	-	65.03%	55.93%	62.68%
Dividend per Share ²	1.400	2.200	2.600	2.900	-	3.100	3.300	3.500
Announcement Date	23/04/20	26/04/21	26/04/22	27/04/23	24/04/24	-	-	-

¹EUR in Million²EUR

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	3.64	189	199	-	27.6	4.4	-
Net Cash position ¹	0.69	-	-	-	-	-	-	26.1
Leverage (Debt/EBITDA)	-	0.0531 x	2.006 x	1.852 x	-	0.2709 x	0.0403 x	-
Free Cash Flow ¹	41.3	18.9	-169	32.2	-	37.2	34.9	43
ROE (net income / shareholders' equity)	12%	18.1%	20.2%	17.2%	-	15.8%	15.4%	15.1%
ROA (Net income/ Total Assets)	-	9.41%	-	-	-	-	-	-
Assets ¹	-	437.9	-	-	-	-	-	-
Book Value Per Share ²	56.40	64.40	89.40	94.20	-	101.0	113.0	127.0
Cash Flow per Share	-	-	-	-	-	-	-	-
Capex ¹	14.7	17.4	17.5	8.62	-	25	26	27
Capex / Sales	2.42%	2.4%	1.89%	0.83%	-	2.42%	2.37%	2.31%
Announcement Date	23/04/20	26/04/21	26/04/22	27/04/23	24/04/24	-	-	-

¹EUR in Million²EUR

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

161.2 EUR

Average target price

241 EUR

Spread / Average Target

+49.50%

	1st Jan change	Capi.
EINHELL GERMANY AG	-2.30%	651M
HAIER SMART HOME CO., LTD.	+44.10%	36.6B
SHARKNINJA, INC.	+25.62%	8.94B
SEB S.A.	-1.59%	6.55B
ZHEJIANG SUPOR CO., LTD.	+11.11%	6.48B
DE'LONGHI S.P.A.	+1.11%	4.97B
HUSQVARNA AB	+9.28%	4.72B
NEWELL BRANDS INC.	-8.53%	3.3B
SPECTRUM BRANDS HOLDINGS, INC.	+2.63%	2.48B
ELECTROLUX AB	-9.97%	2.4B