Delayed
Börse Stuttgart
09:36:26 20/06/2024 BST
|
5-day change
|
1st Jan Change
|
0.1
EUR
|
0.00%
|
|
+1.01%
|
-36.31%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
701.2
|
140
|
715.2
|
651.9
|
582.7
|
265.3
|
-
|
-
|
Enterprise Value (EV)
1 |
1,266
|
537.2
|
955.2
|
908.4
|
832.1
|
533.4
|
479.1
|
464.6
|
P/E ratio
|
-1.58
x
|
-0.86
x
|
2.25
x
|
3.15
x
|
4.08
x
|
3.44
x
|
3.29
x
|
3.25
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
3.75%
|
8.19%
|
11%
|
Capitalization / Revenue
|
0.45
x
|
0.11
x
|
0.56
x
|
0.42
x
|
0.39
x
|
0.19
x
|
0.19
x
|
0.19
x
|
EV / Revenue
|
0.81
x
|
0.44
x
|
0.75
x
|
0.59
x
|
0.56
x
|
0.37
x
|
0.34
x
|
0.33
x
|
EV / EBITDA
|
5.2
x
|
4.15
x
|
3.76
x
|
2.65
x
|
2.97
x
|
2.67
x
|
2.46
x
|
2.42
x
|
EV / FCF
|
-
|
20.6
x
|
7.49
x
|
6.84
x
|
21.9
x
|
8.98
x
|
6.75
x
|
6.5
x
|
FCF Yield
|
-
|
4.85%
|
13.4%
|
14.6%
|
4.56%
|
11.1%
|
14.8%
|
15.4%
|
Price to Book
|
6.83
x
|
-0.57
x
|
8.6
x
|
2.47
x
|
1.54
x
|
0.6
x
|
0.52
x
|
0.45
x
|
Nbr of stocks (in thousands)
|
1,508,034
|
1,538,034
|
1,538,034
|
1,590,118
|
1,553,809
|
1,515,760
|
-
|
-
|
Reference price
2 |
0.4650
|
0.0910
|
0.4650
|
0.4100
|
0.3750
|
0.1750
|
0.1750
|
0.1750
|
Announcement Date
|
19/08/19
|
24/08/20
|
15/08/21
|
15/08/22
|
15/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,556
|
1,227
|
1,270
|
1,540
|
1,487
|
1,425
|
1,416
|
1,416
|
EBITDA
1 |
243.6
|
129.6
|
253.9
|
342.2
|
279.7
|
199.6
|
194.5
|
192.2
|
EBIT
1 |
212.1
|
98.65
|
229.1
|
309
|
238.3
|
158.4
|
152.4
|
149.2
|
Operating Margin
|
13.63%
|
8.04%
|
18.05%
|
20.07%
|
16.02%
|
11.11%
|
10.76%
|
10.53%
|
Earnings before Tax (EBT)
1 |
-433.6
|
-293.9
|
445.6
|
283.4
|
196
|
111.4
|
111.2
|
110
|
Net income
1 |
-444.4
|
-161.6
|
318.1
|
211.1
|
145.7
|
76.79
|
81.08
|
83.08
|
Net margin
|
-28.55%
|
-13.17%
|
25.05%
|
13.71%
|
9.8%
|
5.39%
|
5.73%
|
5.87%
|
EPS
2 |
-0.2950
|
-0.1060
|
0.2070
|
0.1300
|
0.0920
|
0.0509
|
0.0532
|
0.0538
|
Free Cash Flow
1 |
-
|
26.04
|
127.5
|
132.9
|
37.93
|
59.37
|
70.92
|
71.52
|
FCF margin
|
-
|
2.12%
|
10.04%
|
8.63%
|
2.55%
|
4.17%
|
5.01%
|
5.05%
|
FCF Conversion (EBITDA)
|
-
|
20.09%
|
50.23%
|
38.82%
|
13.56%
|
29.75%
|
36.46%
|
37.21%
|
FCF Conversion (Net income)
|
-
|
-
|
40.09%
|
62.94%
|
26.02%
|
77.31%
|
87.47%
|
86.09%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.006560
|
0.0143
|
0.0192
|
Announcement Date
|
19/08/19
|
24/08/20
|
15/08/21
|
15/08/22
|
15/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Net sales
1 |
772.4
|
454.6
|
644.2
|
625.4
|
818.4
|
721.2
|
814.6
|
672.8
|
775.7
|
626.5
|
-
|
-
|
-
|
-
|
EBITDA
|
136.6
|
-
|
165.7
|
88.23
|
215.3
|
126.9
|
205
|
-
|
124.2
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
119.7
|
-
|
151.7
|
77.41
|
203.5
|
105.5
|
185.1
|
53.15
|
105.7
|
47.22
|
-
|
-
|
-
|
-
|
Operating Margin
|
15.5%
|
-
|
23.55%
|
12.38%
|
24.86%
|
14.63%
|
22.73%
|
7.9%
|
13.63%
|
7.54%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-67
|
-
|
116.2
|
-
|
120.5
|
-
|
114.9
|
-
|
54.47
|
-
|
59.2
|
18.2
|
61.6
|
26.9
|
Net margin
|
-8.67%
|
-
|
18.03%
|
-
|
14.72%
|
-
|
14.11%
|
-
|
7.02%
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-0.0440
|
-
|
0.0760
|
-
|
0.0780
|
-
|
0.0730
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
17/02/20
|
24/08/20
|
14/02/21
|
15/08/21
|
14/02/22
|
15/08/22
|
13/02/23
|
15/08/23
|
12/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
564
|
397
|
240
|
257
|
249
|
268
|
214
|
199
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.317
x
|
3.066
x
|
0.9452
x
|
0.7496
x
|
0.8915
x
|
1.344
x
|
1.099
x
|
1.037
x
|
Free Cash Flow
1 |
-
|
26
|
128
|
133
|
37.9
|
59.4
|
70.9
|
71.5
|
ROE (net income / shareholders' equity)
|
40.6%
|
-35.9%
|
-
|
116%
|
38.5%
|
20.9%
|
17.2%
|
15.3%
|
ROA (Net income/ Total Assets)
|
7.97%
|
2.84%
|
8.58%
|
13.8%
|
10.1%
|
5.32%
|
5.01%
|
4.69%
|
Assets
1 |
-5,577
|
-5,689
|
3,709
|
1,529
|
1,443
|
1,443
|
1,618
|
1,770
|
Book Value Per Share
2 |
0.0700
|
-0.1600
|
0.0500
|
0.1700
|
0.2400
|
0.2900
|
0.3400
|
0.3800
|
Cash Flow per Share
2 |
0.1300
|
0.0400
|
0.1500
|
0.2200
|
0.1400
|
0.0600
|
0.0600
|
0.0600
|
Capex
1 |
26.2
|
21.5
|
15.7
|
27.4
|
39.5
|
34.4
|
39.5
|
38.7
|
Capex / Sales
|
1.68%
|
1.75%
|
1.24%
|
1.78%
|
2.66%
|
2.41%
|
2.79%
|
2.73%
|
Announcement Date
|
19/08/19
|
24/08/20
|
15/08/21
|
15/08/22
|
15/08/23
|
-
|
-
|
-
|
Last Close Price
0.175
AUD Average target price
0.2909
AUD Spread / Average Target +66.23% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.77% | 15.46B | | -0.87% | 5.1B | | -15.47% | 4.9B | | +49.17% | 3.62B | | +9.48% | 3.63B | | -13.40% | 2.25B | | -43.23% | 1.79B | | -4.79% | 1.66B | | -29.70% | 1.49B |
Television Broadcasting
|