Real-time
BOERSE MUENCHEN
20:43:21 03/07/2024 BST
|
5-day change
|
1st Jan Change
|
62.13
EUR
|
+1.04%
|
|
+1.47%
|
-13.58%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
46,086
|
138,858
|
173,001
|
44,154
|
100,187
|
86,026
|
-
|
-
|
Enterprise Value (EV)
1 |
43,631
|
133,228
|
166,144
|
40,015
|
96,095
|
80,364
|
78,703
|
76,177
|
P/E ratio
|
-361
x
|
437
x
|
60.1
x
|
-12.7
x
|
779
x
|
193
x
|
70.8
x
|
50.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
29.2
x
|
47.4
x
|
37.5
x
|
7.88
x
|
14.2
x
|
10.1
x
|
8.38
x
|
6.86
x
|
EV / Revenue
|
27.6
x
|
45.5
x
|
36
x
|
7.15
x
|
13.6
x
|
9.41
x
|
7.67
x
|
6.07
x
|
EV / EBITDA
|
612
x
|
274
x
|
218
x
|
933
x
|
118
x
|
67
x
|
46.5
x
|
31.5
x
|
EV / FCF
|
3,149
x
|
348
x
|
366
x
|
-215
x
|
106
x
|
64.2
x
|
46.7
x
|
32.5
x
|
FCF Yield
|
0.03%
|
0.29%
|
0.27%
|
-0.47%
|
0.94%
|
1.56%
|
2.14%
|
3.08%
|
Price to Book
|
14.9
x
|
21.1
x
|
14.1
x
|
5.37
x
|
11.1
x
|
8.75
x
|
7.42
x
|
6.09
x
|
Nbr of stocks (in thousands)
|
1,159,173
|
1,226,711
|
1,256,003
|
1,272,089
|
1,286,099
|
1,289,167
|
-
|
-
|
Reference price
2 |
39.76
|
113.2
|
137.7
|
34.71
|
77.90
|
66.06
|
66.06
|
66.06
|
Announcement Date
|
12/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,578
|
2,929
|
4,612
|
5,600
|
7,060
|
8,536
|
10,261
|
12,544
|
EBITDA
1 |
71.27
|
486.1
|
762.1
|
42.88
|
814
|
1,200
|
1,692
|
2,417
|
EBIT
1 |
35.62
|
437.4
|
718
|
6.059
|
782
|
1,155
|
1,638
|
2,321
|
Operating Margin
|
2.26%
|
14.93%
|
15.57%
|
0.11%
|
11.08%
|
13.53%
|
15.96%
|
18.5%
|
Earnings before Tax (EBT)
1 |
-95.82
|
240.4
|
3,141
|
-3,623
|
185
|
609.3
|
1,388
|
2,137
|
Net income
1 |
-124.8
|
319.5
|
2,915
|
-3,460
|
132
|
427.2
|
1,191
|
1,768
|
Net margin
|
-7.91%
|
10.91%
|
63.2%
|
-61.79%
|
1.87%
|
5%
|
11.61%
|
14.1%
|
EPS
2 |
-0.1100
|
0.2590
|
2.290
|
-2.730
|
0.1000
|
0.3415
|
0.9326
|
1.314
|
Free Cash Flow
1 |
13.86
|
383.2
|
453.6
|
-186.5
|
905
|
1,251
|
1,684
|
2,346
|
FCF margin
|
0.88%
|
13.08%
|
9.84%
|
-3.33%
|
12.82%
|
14.66%
|
16.41%
|
18.7%
|
FCF Conversion (EBITDA)
|
19.44%
|
78.83%
|
59.52%
|
-
|
111.18%
|
104.3%
|
99.53%
|
97.04%
|
FCF Conversion (Net income)
|
-
|
119.94%
|
15.56%
|
-
|
685.61%
|
292.95%
|
141.37%
|
132.65%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
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 |
1,380
|
1,204
|
1,295
|
1,366
|
1,735
|
1,508
|
1,694
|
1,714
|
2,144
|
1,861
|
2,008
|
2,069
|
2,587
|
2,253
|
2,411
|
EBITDA
1 |
146
|
41.89
|
-32.69
|
-36.61
|
70.29
|
-23
|
154
|
280
|
402
|
207
|
247.9
|
279.9
|
456.5
|
312
|
365.1
|
EBIT
1 |
130.2
|
31.91
|
-41.77
|
-45.08
|
60.99
|
-31
|
146
|
271
|
396
|
201
|
236.6
|
271.3
|
442.2
|
305
|
348.4
|
Operating Margin
|
9.43%
|
2.65%
|
-3.23%
|
-3.3%
|
3.52%
|
-2.06%
|
8.62%
|
15.81%
|
18.47%
|
10.8%
|
11.78%
|
13.12%
|
17.09%
|
13.54%
|
14.45%
|
Earnings before Tax (EBT)
1 |
-488.7
|
-1,653
|
-1,198
|
-157.1
|
-614.6
|
76
|
-1,301
|
728
|
682
|
-256
|
149.6
|
196.2
|
367.7
|
200.6
|
248
|
Net income
1 |
-371.3
|
-1,474
|
-1,204
|
-158.4
|
-623.7
|
68
|
-1,311
|
718
|
657
|
-273
|
132.9
|
181.4
|
342.3
|
202.4
|
236.5
|
Net margin
|
-26.91%
|
-122.5%
|
-92.96%
|
-11.59%
|
-35.95%
|
4.51%
|
-77.39%
|
41.89%
|
30.64%
|
-14.67%
|
6.62%
|
8.77%
|
13.23%
|
8.98%
|
9.81%
|
EPS
2 |
-0.2950
|
-1.170
|
-0.9500
|
-0.1200
|
-0.4900
|
0.0500
|
-1.020
|
0.5500
|
0.5100
|
-0.2100
|
0.1058
|
0.1449
|
0.2667
|
0.1562
|
0.1793
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
16/02/22
|
05/05/22
|
27/07/22
|
27/10/22
|
15/02/23
|
04/05/23
|
02/08/23
|
02/11/23
|
13/02/24
|
08/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
2,455
|
5,630
|
6,857
|
4,140
|
4,092
|
5,662
|
7,323
|
9,849
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
13.9
|
383
|
454
|
-186
|
905
|
1,251
|
1,684
|
2,346
|
ROE (net income / shareholders' equity)
|
1.34%
|
10.4%
|
9.29%
|
0.49%
|
10.9%
|
14.3%
|
17.2%
|
18.4%
|
ROA (Net income/ Total Assets)
|
1.19%
|
8.73%
|
27.6%
|
0.39%
|
8.59%
|
11.9%
|
15.1%
|
14.5%
|
Assets
1 |
-10,491
|
3,659
|
10,552
|
-876,277
|
1,537
|
3,600
|
7,876
|
12,161
|
Book Value Per Share
2 |
2.670
|
5.350
|
9.770
|
6.460
|
7.050
|
7.550
|
8.910
|
10.80
|
Cash Flow per Share
2 |
0.0600
|
0.3400
|
0.4000
|
-0.1100
|
0.7300
|
1.050
|
1.520
|
2.020
|
Capex
1 |
56.8
|
41.7
|
50.8
|
50
|
39
|
22.2
|
38.1
|
42.1
|
Capex / Sales
|
3.6%
|
1.42%
|
1.1%
|
0.89%
|
0.55%
|
0.26%
|
0.37%
|
0.34%
|
Announcement Date
|
12/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
Last Close Price
66.06
USD Average target price
76.51
USD Spread / Average Target +15.83% Consensus |
1st Jan change
|
Capi.
|
---|
| -6.13% | 186B | | -2.50% | 178B | | +42.98% | 88.48B | | +1.27% | 80.94B | | +20.61% | 26.97B | | +36.91% | 11.54B | | -22.75% | 7.27B | | -9.26% | 6.07B | | -3.63% | 4.12B |
E-commerce & Auction Services
|