Real-time
BOERSE MUENCHEN
20:43:09 14/06/2024 BST
|
5-day change
|
1st Jan Change
|
41
EUR
|
+2.50%
|
|
-0.49%
|
+6.22%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,617
|
2,938
|
3,782
|
2,489
|
3,134
|
3,207
|
-
|
-
|
Enterprise Value (EV)
1 |
3,312
|
2,690
|
3,563
|
2,214
|
3,134
|
3,068
|
3,018
|
2,958
|
P/E ratio
|
25.4
x
|
-154
x
|
19.9
x
|
11.5
x
|
18.3
x
|
16.8
x
|
14.7
x
|
12.8
x
|
Yield
|
1.33%
|
0.42%
|
1.29%
|
2.63%
|
2%
|
2.06%
|
2.14%
|
2.26%
|
Capitalization / Revenue
|
2.05
x
|
2.47
x
|
2.04
x
|
1.18
x
|
1.58
x
|
1.44
x
|
1.36
x
|
1.3
x
|
EV / Revenue
|
1.87
x
|
2.26
x
|
1.92
x
|
1.05
x
|
1.58
x
|
1.38
x
|
1.28
x
|
1.19
x
|
EV / EBITDA
|
15
x
|
32.7
x
|
12.9
x
|
7.3
x
|
12.8
x
|
11.6
x
|
10.3
x
|
8.94
x
|
EV / FCF
|
15.4
x
|
71.5
x
|
23.3
x
|
8.8
x
|
-
|
15.9
x
|
13.5
x
|
12.5
x
|
FCF Yield
|
6.5%
|
1.4%
|
4.29%
|
11.4%
|
-
|
6.28%
|
7.41%
|
7.98%
|
Price to Book
|
-
|
3.76
x
|
4.61
x
|
2.95
x
|
3.73
x
|
3.51
x
|
3.13
x
|
2.89
x
|
Nbr of stocks (in thousands)
|
84,097
|
83,192
|
81,393
|
77,883
|
74,608
|
73,378
|
-
|
-
|
Reference price
2 |
43.01
|
35.32
|
46.47
|
31.96
|
42.00
|
43.71
|
43.71
|
43.71
|
Announcement Date
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,768
|
1,189
|
1,854
|
2,111
|
1,982
|
2,227
|
2,352
|
2,477
|
EBITDA
1 |
220.8
|
82.38
|
277.1
|
303.1
|
244
|
264.4
|
293.9
|
330.9
|
EBIT
1 |
199.4
|
65.02
|
261.9
|
282.6
|
228.5
|
245.5
|
275.1
|
309.1
|
Operating Margin
|
11.28%
|
5.47%
|
14.13%
|
13.38%
|
11.53%
|
11.02%
|
11.7%
|
12.48%
|
Earnings before Tax (EBT)
1 |
-
|
-29.98
|
-
|
282.3
|
220.6
|
247
|
269.3
|
299.8
|
Net income
1 |
141.3
|
-18.4
|
-
|
216.1
|
171.6
|
187
|
205.9
|
229.6
|
Net margin
|
7.99%
|
-1.55%
|
-
|
10.23%
|
8.66%
|
8.4%
|
8.75%
|
9.27%
|
EPS
2 |
1.690
|
-0.2300
|
2.340
|
2.770
|
2.300
|
2.594
|
2.972
|
3.403
|
Free Cash Flow
1 |
215.5
|
37.64
|
152.9
|
251.5
|
-
|
192.7
|
223.7
|
235.9
|
FCF margin
|
12.19%
|
3.17%
|
8.25%
|
11.91%
|
-
|
8.65%
|
9.51%
|
9.53%
|
FCF Conversion (EBITDA)
|
97.61%
|
45.7%
|
55.17%
|
82.97%
|
-
|
72.88%
|
76.12%
|
71.29%
|
FCF Conversion (Net income)
|
152.48%
|
-
|
-
|
116.42%
|
-
|
103.05%
|
108.65%
|
102.77%
|
Dividend per Share
2 |
0.5700
|
0.1500
|
0.6000
|
0.8400
|
0.8400
|
0.8989
|
0.9374
|
0.9864
|
Announcement Date
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
28/02/24
|
-
|
-
|
-
|
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 |
575.1
|
559.7
|
532.7
|
553.1
|
468.2
|
463.8
|
442.8
|
552.7
|
519.7
|
552.4
|
519
|
611.1
|
544.4
|
592.4
|
550.7
|
EBITDA
1 |
90.48
|
99.65
|
72.2
|
83.91
|
47.38
|
51.06
|
48.43
|
87.24
|
57.32
|
65.6
|
53.81
|
92.22
|
55.13
|
73.9
|
61.15
|
EBIT
1 |
86.88
|
94.43
|
66.95
|
78.96
|
42.23
|
47.69
|
44.54
|
83.36
|
52.96
|
60.97
|
48.75
|
85.95
|
50.35
|
65.63
|
53.07
|
Operating Margin
|
15.11%
|
16.87%
|
12.57%
|
14.27%
|
9.02%
|
10.28%
|
10.06%
|
15.08%
|
10.19%
|
11.04%
|
9.39%
|
14.07%
|
9.25%
|
11.08%
|
9.64%
|
Earnings before Tax (EBT)
1 |
78.9
|
97.95
|
63.95
|
80.09
|
40.33
|
48.53
|
46
|
84.66
|
41.43
|
58.3
|
42.4
|
91.8
|
54.8
|
64.2
|
51.2
|
Net income
1 |
65.99
|
74.51
|
48.46
|
61.3
|
31.79
|
36.73
|
34.53
|
64.41
|
35.88
|
43.93
|
32.5
|
71.1
|
41.1
|
49.4
|
39.4
|
Net margin
|
11.47%
|
13.31%
|
9.1%
|
11.08%
|
6.79%
|
7.92%
|
7.8%
|
11.65%
|
6.9%
|
7.95%
|
6.26%
|
11.63%
|
7.55%
|
8.34%
|
7.15%
|
EPS
2 |
0.8100
|
0.9400
|
0.6200
|
0.7900
|
0.4200
|
0.4800
|
0.4600
|
0.8700
|
0.4900
|
0.6000
|
0.5059
|
0.9104
|
0.5574
|
0.6800
|
0.5400
|
Dividend per Share
2 |
0.1500
|
0.2100
|
0.2100
|
0.2100
|
0.2100
|
0.2100
|
0.2100
|
0.2100
|
0.2100
|
-
|
0.2281
|
0.2281
|
0.2281
|
0.2236
|
0.2236
|
Announcement Date
|
24/02/22
|
27/04/22
|
27/07/22
|
02/11/22
|
23/02/23
|
09/05/23
|
02/08/23
|
08/11/23
|
28/02/24
|
01/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
305
|
248
|
219
|
275
|
-
|
139
|
189
|
250
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
215
|
37.6
|
153
|
252
|
-
|
193
|
224
|
236
|
ROE (net income / shareholders' equity)
|
-
|
6.46%
|
25.6%
|
26.6%
|
-
|
22.1%
|
23.7%
|
24.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
9.400
|
10.10
|
10.80
|
11.30
|
12.40
|
14.00
|
15.10
|
Cash Flow per Share
2 |
-
|
-
|
-
|
3.430
|
-
|
3.130
|
3.450
|
3.770
|
Capex
1 |
18.3
|
6.56
|
6.61
|
16.4
|
-
|
21.7
|
19.9
|
21.4
|
Capex / Sales
|
1.04%
|
0.55%
|
0.36%
|
0.77%
|
-
|
0.97%
|
0.85%
|
0.86%
|
Announcement Date
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
28/02/24
|
-
|
-
|
-
|
Last Close Price
43.71
USD Average target price
44.67
USD Spread / Average Target +2.19% Consensus |