Delayed
Börse Stuttgart
|
5-day change
|
1st Jan Change
|
- USD
|
-.--%
|
|
-1.94%
|
-1.74%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
437,160
|
387,335
|
467,966
|
393,343
|
491,761
|
599,690
|
-
|
-
|
Enterprise Value (EV)
1 |
437,160
|
387,335
|
467,966
|
393,343
|
491,761
|
599,690
|
599,690
|
599,690
|
P/E ratio
|
13
x
|
14.3
x
|
10.3
x
|
11.1
x
|
10.5
x
|
12.4
x
|
12.6
x
|
11.8
x
|
Yield
|
2.44%
|
2.83%
|
2.4%
|
2.98%
|
2.41%
|
2.22%
|
2.39%
|
2.53%
|
Capitalization / Revenue
|
3.78
x
|
3.24
x
|
3.85
x
|
3.06
x
|
3.11
x
|
3.61
x
|
3.62
x
|
3.55
x
|
EV / Revenue
|
3.78
x
|
3.24
x
|
3.85
x
|
3.06
x
|
3.11
x
|
3.61
x
|
3.62
x
|
3.55
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
7.44
x
|
7.69
x
|
8.1
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.83
x
|
1.55
x
|
1.8
x
|
1.49
x
|
1.63
x
|
1.82
x
|
1.69
x
|
1.6
x
|
Nbr of stocks (in thousands)
|
3,136,012
|
3,048,203
|
2,955,266
|
2,933,205
|
2,891,008
|
2,871,668
|
-
|
-
|
Reference price
2 |
139.4
|
127.1
|
158.4
|
134.1
|
170.1
|
208.8
|
208.8
|
208.8
|
Announcement Date
|
14/01/20
|
15/01/21
|
14/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
115,627
|
119,543
|
121,649
|
128,695
|
158,104
|
166,312
|
165,766
|
169,082
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
80,642
|
77,967
|
74,012
|
EBIT
1 |
50,130
|
52,887
|
50,306
|
52,555
|
70,932
|
74,686
|
71,954
|
67,283
|
Operating Margin
|
43.35%
|
44.24%
|
41.35%
|
40.84%
|
44.86%
|
44.91%
|
43.41%
|
39.79%
|
Earnings before Tax (EBT)
1 |
44,545
|
35,407
|
59,562
|
46,166
|
61,612
|
65,362
|
63,683
|
65,716
|
Net income
1 |
34,642
|
27,410
|
46,503
|
35,892
|
47,760
|
48,448
|
46,850
|
47,940
|
Net margin
|
29.96%
|
22.93%
|
38.23%
|
27.89%
|
30.21%
|
29.13%
|
28.26%
|
28.35%
|
EPS
2 |
10.72
|
8.880
|
15.36
|
12.09
|
16.23
|
16.86
|
16.57
|
17.77
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
3.400
|
3.600
|
3.800
|
4.000
|
4.100
|
4.637
|
4.983
|
5.290
|
Announcement Date
|
14/01/20
|
15/01/21
|
14/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
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 |
29,257
|
30,717
|
30,715
|
32,716
|
34,547
|
38,349
|
41,307
|
39,874
|
38,574
|
41,934
|
43,584
|
40,987
|
39,989
|
41,741
|
41,490
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
11,369
|
11,526
|
11,966
|
13,538
|
15,525
|
18,242
|
20,485
|
18,117
|
14,088
|
19,177
|
20,689
|
18,511
|
17,182
|
18,259
|
18,408
|
Operating Margin
|
38.86%
|
37.52%
|
38.96%
|
41.38%
|
44.94%
|
47.57%
|
49.59%
|
45.44%
|
36.52%
|
45.73%
|
47.47%
|
45.16%
|
42.97%
|
43.74%
|
44.37%
|
Earnings before Tax (EBT)
1 |
12,657
|
10,063
|
10,865
|
12,001
|
13,237
|
15,967
|
17,586
|
16,733
|
11,326
|
17,293
|
17,668
|
15,489
|
14,165
|
16,358
|
16,038
|
Net income
1 |
9,927
|
7,845
|
8,195
|
9,255
|
10,598
|
12,193
|
14,011
|
12,685
|
8,870
|
12,942
|
13,206
|
11,257
|
10,372
|
11,998
|
11,812
|
Net margin
|
33.93%
|
25.54%
|
26.68%
|
28.29%
|
30.68%
|
31.79%
|
33.92%
|
31.81%
|
22.99%
|
30.86%
|
30.3%
|
27.46%
|
25.94%
|
28.74%
|
28.47%
|
EPS
2 |
3.330
|
2.630
|
2.760
|
3.120
|
3.570
|
4.100
|
4.750
|
4.330
|
3.040
|
4.440
|
4.716
|
3.944
|
3.662
|
4.171
|
4.175
|
Dividend per Share
2 |
1.000
|
1.000
|
1.000
|
1.000
|
1.000
|
1.000
|
1.000
|
1.050
|
1.050
|
1.150
|
1.150
|
1.182
|
1.182
|
1.202
|
1.210
|
Announcement Date
|
14/01/22
|
13/04/22
|
14/07/22
|
14/10/22
|
13/01/23
|
14/04/23
|
14/07/23
|
13/10/23
|
12/01/24
|
12/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15%
|
12%
|
19%
|
14%
|
17%
|
15.1%
|
14%
|
14.1%
|
ROA (Net income/ Total Assets)
|
1.33%
|
0.91%
|
1.3%
|
0.98%
|
1.3%
|
1.22%
|
1.17%
|
1.13%
|
Assets
1 |
2,604,662
|
3,012,088
|
3,577,154
|
3,662,449
|
3,673,846
|
3,985,680
|
4,019,563
|
4,255,007
|
Book Value Per Share
2 |
76.00
|
81.80
|
88.10
|
90.30
|
104.0
|
115.0
|
124.0
|
130.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/01/20
|
15/01/21
|
14/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
Last Close Price
208.8
USD Average target price
210
USD Spread / Average Target +0.54% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.56% | 313B | | +24.35% | 267B | | +26.02% | 188B | | +29.53% | 177B | | +8.40% | 160B | | +1.25% | 155B | | +9.68% | 150B | | +12.49% | 140B | | +48.04% | 126B |
Other Banks
|