Market Closed -
Xetra
16:35:31 28/06/2024 BST
|
5-day change
|
1st Jan Change
|
34.6
EUR
|
+0.07%
|
|
+2.11%
|
+40.74%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
28,953
|
17,037
|
30,151
|
25,685
|
42,091
|
55,553
|
-
|
-
|
Enterprise Value (EV)
1 |
28,953
|
17,037
|
30,151
|
25,685
|
42,091
|
55,553
|
55,553
|
55,553
|
P/E ratio
|
8.63
x
|
-5.89
x
|
8.57
x
|
5.31
x
|
5.22
x
|
6.39
x
|
6.17
x
|
5.69
x
|
Yield
|
4.84%
|
1.57%
|
-
|
-
|
7.31%
|
6.43%
|
7.24%
|
8.18%
|
Capitalization / Revenue
|
1.54
x
|
0.99
x
|
1.68
x
|
1.26
x
|
1.77
x
|
2.37
x
|
2.42
x
|
2.41
x
|
EV / Revenue
|
1.54
x
|
0.99
x
|
1.68
x
|
1.26
x
|
1.77
x
|
2.37
x
|
2.42
x
|
2.41
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.49
x
|
0.29
x
|
0.49
x
|
0.41
x
|
-
|
0.88
x
|
0.81
x
|
0.74
x
|
Nbr of stocks (in thousands)
|
2,223,696
|
2,227,581
|
2,226,130
|
1,935,270
|
1,713,440
|
1,605,343
|
-
|
-
|
Reference price
2 |
13.02
|
7.648
|
13.54
|
13.27
|
24.56
|
34.60
|
34.60
|
34.60
|
Announcement Date
|
06/02/20
|
10/02/21
|
28/01/22
|
31/01/23
|
05/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
18,839
|
17,140
|
17,954
|
20,343
|
23,843
|
23,440
|
22,945
|
23,053
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
8,910
|
7,335
|
8,158
|
10,782
|
14,372
|
13,730
|
13,106
|
13,159
|
Operating Margin
|
47.3%
|
42.79%
|
45.44%
|
53%
|
60.28%
|
58.58%
|
57.12%
|
57.08%
|
Earnings before Tax (EBT)
1 |
3,065
|
-1,546
|
1,236
|
7,289
|
11,451
|
12,318
|
11,617
|
11,513
|
Net income
1 |
3,373
|
-2,785
|
1,540
|
6,458
|
9,507
|
8,864
|
8,342
|
8,207
|
Net margin
|
17.9%
|
-16.25%
|
8.58%
|
31.75%
|
39.87%
|
37.82%
|
36.36%
|
35.6%
|
EPS
2 |
1.508
|
-1.298
|
1.580
|
2.500
|
4.710
|
5.411
|
5.612
|
6.082
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.6300
|
0.1200
|
-
|
-
|
1.795
|
2.225
|
2.504
|
2.831
|
Announcement Date
|
06/02/20
|
10/02/21
|
28/01/22
|
31/01/23
|
05/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
8,548
|
9,084
|
4,436
|
5,017
|
4,780
|
9,796
|
4,827
|
5,719
|
5,930
|
5,967
|
11,897
|
5,967
|
5,979
|
6,371
|
6,012
|
5,793
|
5,710
|
6,081
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,610
|
4,209
|
1,963
|
2,676
|
2,422
|
5,094
|
2,442
|
3,246
|
3,603
|
3,639
|
7,242
|
3,640
|
3,490
|
4,065
|
3,739
|
-
|
-
|
-
|
Operating Margin
|
42.23%
|
46.33%
|
44.25%
|
53.34%
|
50.67%
|
52%
|
50.59%
|
56.76%
|
60.76%
|
60.99%
|
60.87%
|
61%
|
58.37%
|
63.8%
|
62.19%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-2,007
|
2,578
|
-2,772
|
603
|
2,481
|
3,112
|
2,067
|
2,111
|
2,731
|
3,204
|
-
|
3,168
|
2,349
|
3,599
|
3,392
|
3,148
|
2,220
|
-
|
Net income
1 |
-2,286
|
1,921
|
-1,439
|
247
|
2,010
|
2,285
|
1,709
|
2,464
|
2,064
|
2,314
|
-
|
2,322
|
2,810
|
2,558
|
2,647
|
2,426
|
2,368
|
-
|
Net margin
|
-26.74%
|
21.15%
|
-32.44%
|
4.92%
|
42.05%
|
23.33%
|
35.41%
|
43.08%
|
34.81%
|
38.78%
|
-
|
38.91%
|
47%
|
40.15%
|
44.04%
|
41.87%
|
41.48%
|
-
|
EPS
2 |
-
|
-
|
-
|
-
|
0.8400
|
-
|
0.8100
|
0.7300
|
1.060
|
1.120
|
-
|
1.240
|
1.110
|
0.7600
|
1.452
|
1.420
|
1.287
|
1.510
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
06/08/20
|
30/07/21
|
28/01/22
|
05/05/22
|
27/07/22
|
27/07/22
|
26/10/22
|
31/01/23
|
03/05/23
|
26/07/23
|
26/07/23
|
24/10/23
|
05/02/24
|
07/05/24
|
-
|
-
|
-
|
-
|
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)
|
5.73%
|
-4.61%
|
2.54%
|
10.3%
|
14.9%
|
14.3%
|
13.4%
|
13.4%
|
ROA (Net income/ Total Assets)
|
0.4%
|
-0.31%
|
0.17%
|
0.73%
|
1.16%
|
1.09%
|
1.01%
|
0.99%
|
Assets
1 |
843,904
|
893,487
|
923,815
|
887,454
|
821,339
|
812,164
|
823,833
|
825,463
|
Book Value Per Share
2 |
26.70
|
26.60
|
27.90
|
32.70
|
-
|
39.10
|
42.90
|
47.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
06/02/20
|
10/02/21
|
28/01/22
|
31/01/23
|
05/02/24
|
-
|
-
|
-
|
Last Close Price
34.6
EUR Average target price
42.88
EUR Spread / Average Target +23.93% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.91% | 581B | | +18.12% | 311B | | +21.47% | 263B | | +24.09% | 187B | | +29.19% | 175B | | +7.62% | 158B | | -1.49% | 154B | | +8.69% | 150B | | +13.94% | 142B |
Other Banks
|