End-of-day quote
Xetra
23:00:00 18/08/2022 BST
|
5-day change
|
1st Jan Change
|
105.8
EUR
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,287
|
16,099
|
22,749
|
16,537
|
18,494
|
17,494
|
-
|
-
|
Enterprise Value (EV)
1 |
12,056
|
14,571
|
21,021
|
15,022
|
17,508
|
16,580
|
16,484
|
16,575
|
P/E ratio
|
23
x
|
23.4
x
|
16.2
x
|
12.6
x
|
25.4
x
|
25.3
x
|
23.7
x
|
21.8
x
|
Yield
|
1.28%
|
1.09%
|
0.86%
|
1.29%
|
1.08%
|
1.15%
|
1.2%
|
1.54%
|
Capitalization / Revenue
|
1.63
x
|
1.59
x
|
1.38
x
|
0.97
x
|
1.99
x
|
1.94
x
|
1.86
x
|
1.79
x
|
EV / Revenue
|
1.47
x
|
1.44
x
|
1.27
x
|
0.88
x
|
1.88
x
|
1.84
x
|
1.75
x
|
1.7
x
|
EV / EBITDA
|
14.7
x
|
14.6
x
|
10.7
x
|
7.98
x
|
17.4
x
|
17.6
x
|
16.6
x
|
16.1
x
|
EV / FCF
|
16.6
x
|
24
x
|
25.3
x
|
7.35
x
|
17.3
x
|
22.4
x
|
23.5
x
|
23.8
x
|
FCF Yield
|
6.01%
|
4.17%
|
3.96%
|
13.6%
|
5.79%
|
4.47%
|
4.26%
|
4.21%
|
Price to Book
|
6.03
x
|
6.05
x
|
6.43
x
|
5.16
x
|
7.66
x
|
7.72
x
|
7.47
x
|
7.45
x
|
Nbr of stocks (in thousands)
|
170,301
|
169,266
|
169,404
|
159,136
|
145,389
|
141,252
|
-
|
-
|
Reference price
2 |
78.02
|
95.11
|
134.3
|
103.9
|
127.2
|
123.8
|
123.8
|
123.8
|
Announcement Date
|
18/02/20
|
16/02/21
|
22/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,175
|
10,116
|
16,524
|
17,071
|
9,300
|
9,010
|
9,414
|
9,775
|
EBITDA
1 |
817.6
|
997.4
|
1,961
|
1,882
|
1,008
|
941.3
|
991
|
1,029
|
EBIT
1 |
766.7
|
940.4
|
1,909
|
1,824
|
939.9
|
874.8
|
906.1
|
953.8
|
Operating Margin
|
9.38%
|
9.3%
|
11.56%
|
10.69%
|
10.11%
|
9.71%
|
9.63%
|
9.76%
|
Earnings before Tax (EBT)
1 |
795.8
|
956.6
|
1,925
|
1,836
|
1,015
|
930.5
|
955.3
|
1,004
|
Net income
1 |
590.4
|
696.1
|
1,415
|
1,357
|
752.9
|
686.7
|
705
|
742.1
|
Net margin
|
7.22%
|
6.88%
|
8.57%
|
7.95%
|
8.1%
|
7.62%
|
7.49%
|
7.59%
|
EPS
2 |
3.390
|
4.070
|
8.270
|
8.260
|
5.010
|
4.902
|
5.225
|
5.681
|
Free Cash Flow
1 |
724.9
|
607.5
|
832.2
|
2,043
|
1,014
|
741.8
|
702.6
|
697
|
FCF margin
|
8.87%
|
6%
|
5.04%
|
11.97%
|
10.9%
|
8.23%
|
7.46%
|
7.13%
|
FCF Conversion (EBITDA)
|
88.66%
|
60.91%
|
42.45%
|
108.56%
|
100.61%
|
78.81%
|
70.9%
|
67.73%
|
FCF Conversion (Net income)
|
122.78%
|
87.26%
|
58.8%
|
150.5%
|
134.67%
|
108.03%
|
99.66%
|
93.92%
|
Dividend per Share
2 |
1.000
|
1.040
|
1.160
|
1.340
|
1.380
|
1.424
|
1.490
|
1.902
|
Announcement Date
|
18/02/20
|
16/02/21
|
22/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
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 |
5,396
|
4,664
|
4,603
|
4,362
|
3,442
|
2,593
|
2,240
|
2,190
|
2,278
|
2,207
|
2,213
|
2,279
|
2,373
|
2,311
|
2,200
|
EBITDA
1 |
636.4
|
474.7
|
520.2
|
542.1
|
344.6
|
291.2
|
264
|
231.7
|
220.8
|
229.9
|
233.8
|
242.6
|
240.6
|
233
|
236.6
|
EBIT
1 |
623.5
|
461.8
|
506
|
526.9
|
329.7
|
276
|
248.5
|
216.1
|
199.4
|
214.8
|
219.7
|
224.4
|
221.4
|
221
|
220
|
Operating Margin
|
11.55%
|
9.9%
|
10.99%
|
12.08%
|
9.58%
|
10.64%
|
11.09%
|
9.87%
|
8.75%
|
9.73%
|
9.92%
|
9.84%
|
9.33%
|
9.56%
|
10%
|
Earnings before Tax (EBT)
1 |
625.8
|
471.2
|
508.8
|
534.9
|
321
|
300.6
|
266.2
|
231.9
|
216.4
|
233.2
|
233.8
|
234.2
|
233.3
|
239.1
|
235.4
|
Net income
1 |
452.8
|
346.1
|
377.8
|
414.2
|
219.3
|
226
|
196.8
|
171.4
|
158.7
|
169.2
|
173.1
|
174.9
|
173.1
|
168.1
|
172.8
|
Net margin
|
8.39%
|
7.42%
|
8.21%
|
9.5%
|
6.37%
|
8.72%
|
8.79%
|
7.82%
|
6.97%
|
7.67%
|
7.82%
|
7.67%
|
7.29%
|
7.27%
|
7.85%
|
EPS
2 |
2.660
|
2.070
|
2.270
|
2.540
|
1.380
|
1.470
|
1.300
|
1.160
|
1.090
|
1.180
|
1.225
|
1.255
|
1.262
|
1.215
|
1.283
|
Dividend per Share
2 |
0.5800
|
-
|
0.6700
|
-
|
0.6700
|
-
|
0.6900
|
-
|
0.6900
|
-
|
0.7300
|
-
|
0.7300
|
-
|
-
|
Announcement Date
|
22/02/22
|
03/05/22
|
02/08/22
|
08/11/22
|
21/02/23
|
02/05/23
|
08/08/23
|
07/11/23
|
20/02/24
|
07/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,230
|
1,528
|
1,729
|
1,516
|
985
|
914
|
1,010
|
919
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
725
|
607
|
832
|
2,043
|
1,014
|
742
|
703
|
697
|
ROE (net income / shareholders' equity)
|
28.2%
|
28.7%
|
46%
|
41.1%
|
27.4%
|
30.8%
|
32.9%
|
31.9%
|
ROA (Net income/ Total Assets)
|
16.9%
|
16.2%
|
22.6%
|
20.6%
|
14.9%
|
15.7%
|
16.5%
|
15.7%
|
Assets
1 |
3,503
|
4,310
|
6,269
|
6,600
|
5,057
|
4,374
|
4,269
|
4,727
|
Book Value Per Share
2 |
12.90
|
15.70
|
20.90
|
20.20
|
16.60
|
16.00
|
16.60
|
16.60
|
Cash Flow per Share
2 |
4.430
|
3.830
|
5.070
|
13.00
|
7.010
|
5.810
|
5.710
|
5.690
|
Capex
1 |
47
|
47.5
|
36.2
|
86.8
|
39.3
|
51.1
|
53.4
|
50.4
|
Capex / Sales
|
0.58%
|
0.47%
|
0.22%
|
0.51%
|
0.42%
|
0.57%
|
0.57%
|
0.52%
|
Announcement Date
|
18/02/20
|
16/02/21
|
22/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Last Close Price
123.8
USD Average target price
111.3
USD Spread / Average Target -10.14% Consensus |
1st Jan change
|
Capi.
|
---|
| -13.79% | 115B | | +16.10% | 73.39B | | -11.63% | 48.27B | | +29.92% | 8.78B | | -51.96% | 8.12B | | -19.24% | 5.89B | | -26.95% | 5.69B | | +21.10% | 5.05B | | -0.65% | 4.16B |
Other Air Freight & Logistics
|