Market Closed -
BOERSE MUENCHEN
20:43:57 28/06/2024 BST
|
5-day change
|
1st Jan Change
|
44.84
EUR
|
+0.90%
|
|
-4.90%
|
-27.91%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
2,670
|
4,399
|
6,954
|
3,905
|
2,860
|
2,005
|
-
|
Enterprise Value (EV)
1 |
2,694
|
4,543
|
7,153
|
3,905
|
2,860
|
2,517
|
2,362
|
P/E ratio
|
29.1
x
|
47.5
x
|
42.7
x
|
19.1
x
|
23.7
x
|
33.4
x
|
17
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.55
x
|
4.94
x
|
5.35
x
|
2.44
x
|
1.95
x
|
1.3
x
|
1.19
x
|
EV / Revenue
|
3.59
x
|
5.1
x
|
5.51
x
|
2.44
x
|
1.95
x
|
1.63
x
|
1.4
x
|
EV / EBITDA
|
18.4
x
|
25.8
x
|
27.1
x
|
12.1
x
|
11
x
|
11.2
x
|
8.07
x
|
EV / FCF
|
126
x
|
175
x
|
685
x
|
-
|
-
|
30
x
|
18.8
x
|
FCF Yield
|
0.79%
|
0.57%
|
0.15%
|
-
|
-
|
3.33%
|
5.31%
|
Price to Book
|
6.33
x
|
6.13
x
|
7.83
x
|
3.49
x
|
-
|
1.53
x
|
1.34
x
|
Nbr of stocks (in thousands)
|
38,524
|
41,715
|
42,104
|
42,267
|
42,381
|
41,616
|
-
|
Reference price
2 |
69.30
|
105.4
|
165.2
|
92.39
|
67.48
|
48.19
|
48.19
|
Announcement Date
|
03/03/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
751
|
890.6
|
1,299
|
1,602
|
1,464
|
1,540
|
1,689
|
EBITDA
1 |
146.2
|
176.3
|
263.9
|
321.8
|
261
|
224.9
|
292.6
|
EBIT
1 |
121.8
|
133.8
|
227.9
|
277.9
|
212.5
|
173.9
|
229
|
Operating Margin
|
16.21%
|
15.02%
|
17.55%
|
17.34%
|
14.51%
|
11.29%
|
13.56%
|
Earnings before Tax (EBT)
1 |
108.6
|
104.5
|
188.4
|
233.8
|
138.7
|
71.46
|
132.1
|
Net income
1 |
93.03
|
90.67
|
163.8
|
205.3
|
120.8
|
57.37
|
119
|
Net margin
|
12.39%
|
10.18%
|
12.61%
|
12.81%
|
8.25%
|
3.72%
|
7.05%
|
EPS
2 |
2.380
|
2.220
|
3.870
|
4.840
|
2.850
|
1.444
|
2.840
|
Free Cash Flow
1 |
21.3
|
25.97
|
10.44
|
-
|
-
|
83.95
|
125.4
|
FCF margin
|
2.84%
|
2.92%
|
0.8%
|
-
|
-
|
5.45%
|
7.43%
|
FCF Conversion (EBITDA)
|
14.57%
|
14.73%
|
3.96%
|
-
|
-
|
37.32%
|
42.87%
|
FCF Conversion (Net income)
|
22.9%
|
28.64%
|
6.38%
|
-
|
-
|
146.34%
|
105.39%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/03/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
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 |
342.3
|
378
|
406.7
|
409.2
|
408.6
|
399.9
|
400.7
|
331.1
|
332.5
|
333.5
|
346.2
|
417.9
|
442.8
|
373.6
|
381.9
|
EBITDA
1 |
61.05
|
71.75
|
88.1
|
85.1
|
76.84
|
79.16
|
79.45
|
63.65
|
38.79
|
40.42
|
44.79
|
67.72
|
76.84
|
65.93
|
77.54
|
EBIT
1 |
50.95
|
56.87
|
71.48
|
68.44
|
64.77
|
66.04
|
66.84
|
51.8
|
27.88
|
27.34
|
30.62
|
57.2
|
58.81
|
40.16
|
49.28
|
Operating Margin
|
14.88%
|
15.05%
|
17.58%
|
16.73%
|
15.85%
|
16.52%
|
16.68%
|
15.64%
|
8.39%
|
8.2%
|
8.84%
|
13.69%
|
13.28%
|
10.75%
|
12.91%
|
Earnings before Tax (EBT)
1 |
41.76
|
50.49
|
65.96
|
64.14
|
53.18
|
51.14
|
47.83
|
38.78
|
0.911
|
-4.763
|
6.45
|
26.5
|
39.75
|
-
|
-
|
Net income
1 |
37.73
|
48.05
|
53.5
|
50.77
|
52.96
|
41.77
|
39.74
|
35.29
|
4.051
|
-3.496
|
5.467
|
21.33
|
34.03
|
-
|
-
|
Net margin
|
11.02%
|
12.71%
|
13.15%
|
12.41%
|
12.96%
|
10.45%
|
9.92%
|
10.66%
|
1.22%
|
-1.05%
|
1.58%
|
5.11%
|
7.69%
|
-
|
-
|
EPS
2 |
0.8900
|
1.130
|
1.260
|
1.200
|
1.250
|
0.9800
|
0.9400
|
0.8300
|
0.1000
|
-0.0800
|
0.1380
|
0.5680
|
0.8000
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
24/02/22
|
05/05/22
|
04/08/22
|
03/11/22
|
23/02/23
|
04/05/23
|
03/08/23
|
02/11/23
|
22/02/24
|
02/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
24.3
|
144
|
199
|
-
|
-
|
512
|
356
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.1659
x
|
0.8156
x
|
0.7531
x
|
-
|
-
|
2.276
x
|
1.218
x
|
Free Cash Flow
1 |
21.3
|
26
|
10.4
|
-
|
-
|
84
|
125
|
ROE (net income / shareholders' equity)
|
25%
|
21.7%
|
23.7%
|
23.1%
|
-
|
8.01%
|
13%
|
ROA (Net income/ Total Assets)
|
-
|
13.1%
|
13.6%
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
694.1
|
1,203
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
10.90
|
17.20
|
21.10
|
26.50
|
-
|
31.50
|
36.00
|
Cash Flow per Share
2 |
1.910
|
2.030
|
1.540
|
-
|
-
|
2.070
|
3.220
|
Capex
1 |
53.5
|
56.7
|
54.8
|
-
|
-
|
63.9
|
72
|
Capex / Sales
|
7.13%
|
6.37%
|
4.22%
|
-
|
-
|
4.15%
|
4.26%
|
Announcement Date
|
03/03/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
Last Close Price
48.19
USD Average target price
51.12
USD Spread / Average Target +6.09% Consensus |
1st Jan change
|
Capi.
|
---|
| +17.44% | 45.2B | | -21.51% | 19.16B | | +14.57% | 18.68B | | +28.11% | 16.73B | | +6.12% | 16.31B | | +86.57% | 15.47B | | +53.36% | 12.04B | | +39.38% | 12.13B | | -26.76% | 12.04B |
Other Auto, Truck & Motorcycle Parts
|