Market Closed -
Börse Stuttgart
07:07:19 03/07/2024 BST
|
After market
19:13:03
|
74.72
EUR
|
+0.30%
|
|
75.19
|
+0.63%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,140
|
2,819
|
3,126
|
2,832
|
4,289
|
5,258
|
-
|
-
|
Enterprise Value (EV)
1 |
1,140
|
2,819
|
3,126
|
2,832
|
4,289
|
5,258
|
5,258
|
5,258
|
P/E ratio
|
4.24
x
|
9.7
x
|
2.52
x
|
3.21
x
|
8.92
x
|
7.92
x
|
7.09
x
|
5.42
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.57
x
|
1.03
x
|
0.94
x
|
1.15
x
|
2.39
x
|
2.32
x
|
2.11
x
|
1.84
x
|
EV / Revenue
|
0.57
x
|
1.03
x
|
0.94
x
|
1.15
x
|
2.39
x
|
2.32
x
|
2.11
x
|
1.84
x
|
EV / EBITDA
|
-
|
2.3
x
|
2.39
x
|
4.67
x
|
3.38
x
|
2.94
x
|
2.36
x
|
2.01
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.51
x
|
1.11
x
|
0.91
x
|
0.69
x
|
0.98
x
|
1.08
x
|
0.91
x
|
0.77
x
|
Nbr of stocks (in thousands)
|
91,087
|
90,854
|
75,123
|
70,565
|
65,860
|
64,721
|
-
|
-
|
Reference price
2 |
12.51
|
31.03
|
41.61
|
40.13
|
65.12
|
81.24
|
81.24
|
81.24
|
Announcement Date
|
25/02/20
|
23/02/21
|
11/02/22
|
10/02/23
|
09/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,007
|
2,733
|
3,318
|
2,464
|
1,794
|
2,268
|
2,497
|
2,859
|
EBITDA
1 |
-
|
1,228
|
1,310
|
607
|
1,270
|
1,790
|
2,228
|
2,614
|
EBIT
1 |
462
|
902
|
1,656
|
1,190
|
622
|
931.9
|
1,066
|
-
|
Operating Margin
|
23.02%
|
33%
|
49.91%
|
48.3%
|
34.67%
|
41.09%
|
42.71%
|
-
|
Earnings before Tax (EBT)
1 |
-3
|
399
|
1,937
|
1,214
|
654
|
896
|
968
|
1,220
|
Net income
1 |
272
|
302
|
1,418
|
923
|
500
|
684.1
|
734.5
|
925
|
Net margin
|
13.55%
|
11.05%
|
42.74%
|
37.46%
|
27.87%
|
30.17%
|
29.42%
|
32.35%
|
EPS
2 |
2.950
|
3.200
|
16.53
|
12.50
|
7.300
|
10.26
|
11.46
|
14.98
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
25/02/20
|
23/02/21
|
11/02/22
|
10/02/23
|
09/02/24
|
-
|
-
|
-
|
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 |
625
|
1,052
|
599
|
510
|
303
|
330
|
486
|
574
|
404
|
564
|
555
|
579.2
|
577.2
|
598.2
|
620.7
|
EBITDA
1 |
215
|
153
|
148
|
156
|
183
|
229
|
281
|
283
|
235
|
-
|
446.4
|
466
|
498.5
|
510.7
|
533.8
|
EBIT
1 |
244
|
714
|
271
|
194
|
11
|
69
|
208
|
273
|
72
|
247
|
222.7
|
235.7
|
226.5
|
-
|
-
|
Operating Margin
|
39.04%
|
67.87%
|
45.24%
|
38.04%
|
3.63%
|
20.91%
|
42.8%
|
47.56%
|
17.82%
|
43.79%
|
40.12%
|
40.69%
|
39.24%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
231
|
866
|
205
|
153
|
-10
|
35
|
198
|
352
|
69
|
232
|
216.9
|
225.8
|
221.4
|
234.7
|
231.2
|
Net income
1 |
155
|
658
|
151
|
113
|
1
|
37
|
142
|
275
|
46
|
181
|
164.5
|
170.9
|
167.7
|
177.5
|
174.6
|
Net margin
|
24.8%
|
62.55%
|
25.21%
|
22.16%
|
0.33%
|
11.21%
|
29.22%
|
47.91%
|
11.39%
|
32.09%
|
29.64%
|
29.51%
|
29.05%
|
29.67%
|
28.13%
|
EPS
2 |
2.010
|
8.590
|
2.030
|
1.550
|
0.0100
|
0.5200
|
2.070
|
4.060
|
0.6900
|
2.730
|
2.445
|
2.556
|
2.530
|
2.654
|
2.783
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/02/22
|
28/04/22
|
27/07/22
|
26/10/22
|
10/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
09/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
16.8%
|
37%
|
26%
|
5.12%
|
12%
|
14%
|
15.2%
|
16%
|
ROA (Net income/ Total Assets)
|
1.98%
|
4.12%
|
-
|
1.48%
|
-
|
-
|
-
|
-
|
Assets
1 |
13,708
|
7,329
|
-
|
62,159
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
24.50
|
28.00
|
45.60
|
58.60
|
66.30
|
75.50
|
88.80
|
105.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
25/02/20
|
23/02/21
|
11/02/22
|
10/02/23
|
09/02/24
|
-
|
-
|
-
|
Last Close Price
80.48
USD Average target price
93.25
USD Spread / Average Target +15.87% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.94% | 53.06B | | -5.44% | 30.17B | | +50.80% | 26.72B | | +38.63% | 25.8B | | +13.78% | 14.09B | | +39.19% | 12.72B | | +21.34% | 8.64B | | -34.47% | 6.82B | | +139.74% | 6.68B |
Other Consumer Lending
|