Financials Volkswagen Cinnober Boat

Stocks

50IT

DE0007664039

Auto & Truck Manufacturers

Delayed Cinnober Boat			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

09-08	Why did Renault's Dacia bring production back to Europe from China?	RE
09-08	Truckmaker MAN Eyes Military Contracts in Tie-Up With Rheinmetall, Poland's WB	DJ

Projected Income Statement: Volkswagen

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Net sales ¹	250,200	279,232	322,284	324,656	321,913	323,228	329,755	336,351
Change	-	11.6%	15.42%	0.74%	-0.84%	0.41%	2.02%	2%
EBITDA ¹	32,359	37,721	36,513	36,796	32,102	36,682	38,864	42,610
Change	-	16.57%	-3.2%	0.78%	-12.76%	14.27%	5.95%	9.64%
EBIT ¹	19,275	22,124	22,576	19,060	8,868	13,979	17,235	19,836
Change	-	14.78%	2.04%	-15.57%	-53.47%	57.64%	23.29%	15.09%
Interest Paid ¹	-1,471	-2,476	-1,673	-2,629	-491	-1,443	-1,486	-1,211
Earnings before Tax (EBT) ¹	20,126	22,044	23,194	16,806	9,307	13,212	16,586	19,298
Change	-	9.53%	5.22%	-27.54%	-44.62%	41.96%	25.54%	16.35%
Net income ¹	14,843	14,867	16,013	10,721	6,673	8,723	11,272	12,872
Change	-	0.16%	7.71%	-33.05%	-37.76%	30.72%	29.22%	14.2%
Announcement Date	15/03/22	14/03/23	13/03/24	11/03/25	10/03/26	-	-	-

¹EUR in Million

Estimates

Fiscal Period: December	2021 Q3	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	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4	2027 Q1	2027 Q2	2027 Q3	2027 Q4
Net sales ¹	56,931	63,601	62,742	69,543	70,712	76,235	76,198	80,059	78,845	87,182	75,461	83,339	78,478	87,377	77,558	80,806	80,305	83,244	75,657	82,444	80,398	84,458	72,983	79,658	80,835	86,028
Change	-	11.72%	-1.35%	10.84%	1.68%	7.81%	-0.05%	5.07%	-1.52%	10.57%	-13.44%	10.44%	-5.83%	11.34%	-11.24%	4.19%	-0.62%	3.66%	-9.11%	8.97%	-2.48%	5.05%	-13.59%	9.15%	1.48%	6.42%
EBITDA ¹	5,600	8,904	11,530	7,784	10,034	-	9,934	11,717	9,270	10,180	8,601	9,732	7,407	11,696	6,808	7,496	6,393	10,344	7,533	9,274	8,385	9,399	6,292	11,606	9,511	9,348
Change	-	59%	29.49%	-32.49%	28.91%	-	-	17.95%	-20.88%	9.82%	-15.51%	13.15%	-23.89%	57.9%	-41.79%	10.11%	-14.71%	61.8%	-27.18%	23.11%	-9.58%	12.1%	-33.06%	84.45%	-18.05%	-1.72%
EBIT ¹	2,595	5,322	8,453	4,735	4,269	5,027	5,747	5,600	4,894	6,335	4,588	5,464	2,855	6,153	2,873	3,834	-1,299	3,460	2,463	3,469	3,084	4,516	5,654	4,563	4,047	4,075
Change	-	105.09%	58.83%	-43.98%	-9.84%	17.76%	14.32%	-2.56%	-12.61%	29.44%	-27.58%	19.09%	-47.75%	115.52%	-53.31%	33.45%	-133.88%	366.36%	-28.82%	40.84%	-11.09%	46.42%	25.21%	-19.31%	-11.3%	0.69%
Charge d'intérêts	-415	48	-55	-	-2,052	-555	171	-502	-24	-1,318	-593	-478	-915	-643	-236	-716	685	-	-	-1,604	-	-576	-441	-1,163	-	-576
Earnings before Tax (EBT) ¹	3,079	5,894	8,895	5,140	2,936	-	6,453	5,446	5,801	5,494	5,181	4,986	2,356	4,282	3,109	3,314	-364	3,248	2,235	2,538	4,869	3,582	7,916	3,685	4,787	3,501
Change	-	91.43%	50.92%	-42.21%	-42.88%	-	-	-15.61%	6.52%	-5.29%	-5.7%	-3.76%	-52.75%	81.75%	-27.39%	6.59%	-110.98%	992.31%	-31.19%	13.56%	91.84%	-26.43%	120.99%	-53.45%	29.91%	-26.86%
Net income ¹	2,761	3,978	6,555	3,741	1,957	-	4,209	3,791	4,347	4,665	3,266	3,112	1,212	3,132	1,831	2,175	-482	3,150	1,290	1,284	2,689	2,485	3,673	2,683	3,829	2,167
Change	-	44.08%	64.78%	-42.93%	-47.69%	-	-	-9.93%	14.67%	7.32%	-29.99%	-4.72%	-61.05%	158.42%	-41.54%	18.79%	-122.16%	753.53%	-59.05%	-0.47%	109.4%	-7.59%	47.84%	-26.95%	42.69%	-43.41%
Announcement Date	28/10/21	15/03/22	04/05/22	28/07/22	28/10/22	14/03/23	04/05/23	27/07/23	26/10/23	13/03/24	30/04/24	01/08/24	30/10/24	11/03/25	30/04/25	25/07/25	30/10/25	10/03/26	30/04/26	24/07/26	-	-	-	-	-	-

¹EUR in Million

Estimates

Fiscal Period: December	2022 S1	2023 S1	2024 S1	2024 S2	2025 S1	2025 S2	2026 S1
Net sales ¹	132,285	156,257	158,800	165,856	158,364	163,549	158,102
Change	-	18.12%	1.63%	4.44%	-4.52%	3.27%	-3.33%
EBITDA	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-
EBIT ¹	13,188	11,347	10,052	9,008	6,707	2,161	5,931
Change	-	-13.96%	-11.41%	-10.39%	-25.54%	-67.78%	174.46%
Charge d'intérêts	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	-	11,898	10,167	-	6,423	-	4,773
Change	-	-	-14.55%	-	-	-	-
Net income ¹	-	8,521	6,378	-	4,005	-	2,574
Change	-	-	-25.15%	-	-	-	-
Announcement Date	28/07/22	27/07/23	01/08/24	11/03/25	25/07/25	10/03/26	24/07/26

¹EUR in Million

Estimates

Forecast Balance Sheet: Volkswagen

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Net Debt ¹	-26,685	-43,015	-40,289	-36,066	-34,497	-36,574	-39,461	-44,033
Change	-	-61.2%	6.34%	10.48%	4.35%	-6.02%	-7.89%	-11.59%
Announcement Date	15/03/22	14/03/23	13/03/24	11/03/25	10/03/26	-	-	-

¹EUR in Million

Estimates

Cash Flow Forecast: Volkswagen

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
CAPEX ¹	10,496	22,454	25,513	27,446	23,999	23,307	23,019	22,850
Change	-	113.93%	13.62%	7.58%	-12.56%	-2.88%	-1.23%	-0.74%
Free Cash Flow (FCF) ¹	21,906	7,411	10,698	5,537	5,769	5,588	5,929	9,907
Change	-	-66.17%	44.35%	-48.24%	4.19%	-3.14%	6.11%	67.1%
Announcement Date	15/03/22	14/03/23	13/03/24	11/03/25	10/03/26	-	-	-

¹EUR in Million

Estimates

Forecast Financial Ratios: Volkswagen

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Profitability
EBITDA Margin (%)	12.93%	13.51%	11.33%	11.33%	9.97%	11.35%	11.79%	12.67%
EBIT Margin (%)	7.7%	7.92%	7.01%	5.87%	2.75%	4.32%	5.23%	5.9%
EBT Margin (%)	8.04%	7.89%	7.2%	5.18%	2.89%	4.09%	5.03%	5.74%
Net margin (%)	5.93%	5.32%	4.97%	3.3%	2.07%	2.7%	3.42%	3.83%
FCF margin (%)	8.76%	2.65%	3.32%	1.71%	1.79%	1.73%	1.8%	2.95%
FCF / Net Income (%)	147.58%	49.85%	66.81%	51.65%	86.45%	64.06%	52.6%	76.97%
Profitability
ROA	2.89%	2.72%	2.75%	1.74%	1.04%	1.65%	1.97%	2.65%
ROE	10.93%	9.6%	9.39%	6%	3.6%	4.97%	5.93%	6.48%
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	4.2%	8.04%	7.92%	8.45%	7.46%	7.21%	6.98%	6.79%
CAPEX / EBITDA (%)	32.44%	59.53%	69.87%	74.59%	74.76%	63.54%	59.23%	53.63%
CAPEX / FCF (%)	47.91%	302.98%	238.48%	495.68%	416%	417.1%	388.25%	230.64%
Items per share
Cash flow per share ¹	77.07	56.84	75.51	65.8	62.65	49.01	58.09	60.64
Change	-	-26.24%	32.83%	-12.86%	-4.79%	-21.78%	18.54%	4.39%
Dividend per Share ¹	7.56	8.76	9	6.36	5.26	5.277	6.407	7.65
Change	-	15.87%	2.74%	-29.33%	-17.3%	0.32%	21.41%	19.41%
Book Value Per Share ¹	288.2	329.9	350.5	363.6	375.6	392.8	409.6	434.2
Change	-	14.49%	6.24%	3.76%	3.28%	4.58%	4.29%	5.99%
EPS ¹	29.65	29.69	31.98	21.42	13.35	17.04	22.31	26.84
Change	-	0.13%	7.71%	-33.02%	-37.68%	27.64%	30.93%	20.32%
Nbr of stocks (in thousands)	501,295	501,295	501,295	501,295	501,295	501,300	501,300	501,300
Announcement Date	15/03/22	14/03/23	13/03/24	11/03/25	10/03/26	-	-	-