Market Closed -
BOERSE MUENCHEN
20:56:59 28/06/2024 BST
|
5-day change
|
1st Jan Change
|
994
EUR
|
+0.84%
|
|
+0.95%
|
+39.08%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
26,360
|
45,378
|
89,913
|
62,448
|
81,781
|
139,220
|
-
|
-
|
Enterprise Value (EV)
1 |
25,419
|
44,478
|
89,185
|
63,796
|
81,418
|
138,451
|
138,269
|
137,119
|
P/E ratio
|
12.8
x
|
20.7
x
|
23.4
x
|
13.7
x
|
18.3
x
|
37.3
x
|
30.4
x
|
23.8
x
|
Yield
|
2.5%
|
1.47%
|
0.82%
|
1.33%
|
1.13%
|
0.74%
|
0.79%
|
0.83%
|
Capitalization / Revenue
|
2.73
x
|
4.52
x
|
6.15
x
|
3.63
x
|
4.69
x
|
9.36
x
|
7.88
x
|
6.72
x
|
EV / Revenue
|
2.63
x
|
4.43
x
|
6.1
x
|
3.7
x
|
4.67
x
|
9.31
x
|
7.83
x
|
6.62
x
|
EV / EBITDA
|
8.73
x
|
14.9
x
|
18.2
x
|
11.1
x
|
14.3
x
|
29.2
x
|
24
x
|
19.6
x
|
EV / FCF
|
8.85
x
|
23.1
x
|
27.5
x
|
25
x
|
17.4
x
|
30.4
x
|
30.9
x
|
24.4
x
|
FCF Yield
|
11.3%
|
4.32%
|
3.63%
|
4%
|
5.74%
|
3.29%
|
3.23%
|
4.09%
|
Price to Book
|
5.81
x
|
8.78
x
|
14.9
x
|
9.82
x
|
-
|
17.5
x
|
14.6
x
|
11.7
x
|
Nbr of stocks (in thousands)
|
149,927
|
145,162
|
142,619
|
138,715
|
134,340
|
130,741
|
-
|
-
|
Reference price
2 |
175.8
|
312.6
|
630.4
|
450.2
|
608.8
|
1,065
|
1,065
|
1,065
|
Announcement Date
|
31/07/19
|
29/07/20
|
28/07/21
|
27/07/22
|
26/07/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,654
|
10,045
|
14,626
|
17,227
|
17,429
|
14,868
|
17,662
|
20,704
|
EBITDA
1 |
2,913
|
2,990
|
4,912
|
5,732
|
5,698
|
4,735
|
5,764
|
7,001
|
EBIT
1 |
2,603
|
2,722
|
4,605
|
5,398
|
5,355
|
4,444
|
5,352
|
6,661
|
Operating Margin
|
26.97%
|
27.1%
|
31.48%
|
31.34%
|
30.73%
|
29.89%
|
30.3%
|
32.17%
|
Earnings before Tax (EBT)
1 |
2,447
|
2,575
|
4,371
|
5,193
|
5,109
|
4,313
|
5,309
|
6,553
|
Net income
1 |
2,191
|
2,252
|
3,908
|
4,605
|
4,511
|
3,774
|
4,626
|
5,871
|
Net margin
|
22.7%
|
22.42%
|
26.72%
|
26.73%
|
25.88%
|
25.39%
|
26.19%
|
28.36%
|
EPS
2 |
13.70
|
15.10
|
26.90
|
32.75
|
33.21
|
28.56
|
35.05
|
44.82
|
Free Cash Flow
1 |
2,873
|
1,923
|
3,239
|
2,554
|
4,677
|
4,562
|
4,472
|
5,613
|
FCF margin
|
29.76%
|
19.15%
|
22.15%
|
14.82%
|
26.84%
|
30.68%
|
25.32%
|
27.11%
|
FCF Conversion (EBITDA)
|
98.62%
|
64.32%
|
65.95%
|
44.55%
|
82.09%
|
96.33%
|
77.59%
|
80.18%
|
FCF Conversion (Net income)
|
131.08%
|
85.41%
|
82.87%
|
55.45%
|
103.69%
|
120.86%
|
96.69%
|
95.61%
|
Dividend per Share
2 |
4.400
|
4.600
|
5.200
|
6.000
|
6.900
|
7.842
|
8.452
|
8.830
|
Announcement Date
|
31/07/19
|
29/07/20
|
28/07/21
|
27/07/22
|
26/07/23
|
-
|
-
|
-
|
Fiscal Period: June |
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 |
4,227
|
4,060
|
4,636
|
5,074
|
5,278
|
3,870
|
3,207
|
3,482
|
3,758
|
3,794
|
3,827
|
4,035
|
4,275
|
4,514
|
4,764
|
EBITDA
1 |
1,433
|
1,279
|
1,547
|
1,764
|
1,781
|
1,188
|
964.9
|
1,138
|
1,219
|
1,240
|
1,195
|
1,273
|
1,363
|
1,484
|
1,550
|
EBIT
1 |
1,352
|
1,194
|
1,459
|
1,688
|
1,695
|
1,097
|
875.3
|
1,047
|
1,128
|
1,150
|
1,133
|
1,191
|
1,283
|
1,402
|
1,501
|
Operating Margin
|
31.98%
|
29.41%
|
31.48%
|
33.27%
|
32.12%
|
28.34%
|
27.29%
|
30.08%
|
30.02%
|
30.32%
|
29.6%
|
29.52%
|
30.01%
|
31.06%
|
31.5%
|
Earnings before Tax (EBT)
1 |
1,356
|
1,135
|
1,359
|
1,655
|
1,652
|
938.9
|
863.6
|
1,026
|
1,087
|
1,093
|
1,123
|
1,205
|
1,313
|
1,435
|
1,556
|
Net income
1 |
1,195
|
1,022
|
1,209
|
1,426
|
1,469
|
814
|
802.5
|
887.4
|
954.3
|
965.8
|
967.7
|
1,028
|
1,111
|
1,209
|
1,313
|
Net margin
|
28.27%
|
25.16%
|
26.08%
|
28.1%
|
27.83%
|
21.04%
|
25.02%
|
25.48%
|
25.39%
|
25.46%
|
25.28%
|
25.48%
|
25.98%
|
26.78%
|
27.55%
|
EPS
2 |
8.440
|
7.300
|
8.740
|
10.39
|
10.77
|
6.010
|
5.970
|
6.660
|
7.220
|
7.340
|
7.373
|
7.895
|
8.588
|
9.432
|
10.34
|
Dividend per Share
2 |
1.500
|
1.500
|
1.500
|
1.725
|
1.725
|
1.725
|
1.725
|
2.000
|
2.000
|
2.000
|
1.988
|
2.091
|
2.091
|
2.091
|
2.110
|
Announcement Date
|
26/01/22
|
20/04/22
|
27/07/22
|
19/10/22
|
25/01/23
|
19/04/23
|
26/07/23
|
18/10/23
|
24/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
1,348
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
941
|
900
|
727
|
-
|
363
|
768
|
951
|
2,100
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
0.2352
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,873
|
1,923
|
3,239
|
2,554
|
4,677
|
4,562
|
4,472
|
5,613
|
ROE (net income / shareholders' equity)
|
41.6%
|
45.7%
|
69.8%
|
74.8%
|
62.3%
|
47.5%
|
52.4%
|
57.8%
|
ROA (Net income/ Total Assets)
|
19%
|
17%
|
25.7%
|
27.8%
|
25.1%
|
21%
|
23%
|
26.2%
|
Assets
1 |
11,528
|
13,280
|
15,226
|
16,544
|
17,989
|
17,982
|
20,139
|
22,406
|
Book Value Per Share
2 |
30.30
|
35.60
|
42.30
|
45.80
|
-
|
60.90
|
73.00
|
90.70
|
Cash Flow per Share
2 |
19.90
|
14.30
|
24.70
|
22.00
|
38.10
|
32.20
|
38.30
|
48.90
|
Capex
1 |
303
|
203
|
349
|
546
|
502
|
398
|
489
|
573
|
Capex / Sales
|
3.14%
|
2.02%
|
2.39%
|
3.17%
|
2.88%
|
2.68%
|
2.77%
|
2.77%
|
Announcement Date
|
31/07/19
|
29/07/20
|
28/07/21
|
27/07/22
|
26/07/23
|
-
|
-
|
-
|
Last Close Price
1,065
USD Average target price
1,011
USD Spread / Average Target -5.06% Consensus |