Market Closed -
Xetra
16:35:48 24/11/2023 GMT
|
5-day change
|
1st Jan Change
|
80.05
EUR
|
-0.36%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
14,835
|
12,087
|
9,756
|
9,271
|
10,214
|
9,696
|
-
|
-
|
Enterprise Value (EV)
1 |
22,887
|
21,671
|
19,169
|
17,737
|
19,073
|
18,030
|
17,497
|
17,224
|
P/E ratio
|
121
x
|
-5.82
x
|
-12.8
x
|
-22.1
x
|
14.4
x
|
16
x
|
14.3
x
|
16.7
x
|
Yield
|
2.7%
|
0.89%
|
-
|
-
|
-
|
1.15%
|
1.22%
|
1.3%
|
Capitalization / Revenue
|
2.24
x
|
5.77
x
|
2.59
x
|
2.47
x
|
1.56
x
|
1.32
x
|
1.29
x
|
1.25
x
|
EV / Revenue
|
3.46
x
|
10.3
x
|
5.09
x
|
4.72
x
|
2.92
x
|
2.46
x
|
2.33
x
|
2.21
x
|
EV / EBITDA
|
12.6
x
|
-66.8
x
|
33.7
x
|
24.5
x
|
9.02
x
|
7.45
x
|
7.11
x
|
6.89
x
|
EV / FCF
|
-141
x
|
-15.9
x
|
-37.3
x
|
-47.8
x
|
23.7
x
|
17.5
x
|
15.6
x
|
21.8
x
|
FCF Yield
|
-0.71%
|
-6.29%
|
-2.68%
|
-2.09%
|
4.22%
|
5.73%
|
6.43%
|
4.59%
|
Price to Book
|
8.54
x
|
-34.2
x
|
-45.9
x
|
-12.5
x
|
-40.5
x
|
54.9
x
|
17.7
x
|
9.03
x
|
Nbr of stocks (in thousands)
|
106,828
|
107,126
|
114,728
|
112,412
|
112,108
|
111,093
|
-
|
-
|
Reference price
2 |
138.9
|
112.8
|
85.04
|
82.47
|
91.11
|
87.28
|
87.28
|
87.28
|
Announcement Date
|
06/02/20
|
04/02/21
|
15/02/22
|
08/02/23
|
07/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,611
|
2,096
|
3,764
|
3,757
|
6,532
|
7,325
|
7,494
|
7,783
|
EBITDA
1 |
1,815
|
-324.3
|
569.4
|
725.4
|
2,115
|
2,420
|
2,463
|
2,502
|
EBIT
1 |
878.3
|
-1,232
|
-394.5
|
-100.7
|
840.2
|
1,367
|
1,426
|
1,423
|
Operating Margin
|
13.29%
|
-58.78%
|
-10.48%
|
-2.68%
|
12.86%
|
18.66%
|
19.03%
|
18.28%
|
Earnings before Tax (EBT)
1 |
488.2
|
-1,762
|
-1,012
|
-700
|
285.4
|
774.9
|
828.8
|
837.2
|
Net income
1 |
123
|
-2,067
|
-755.8
|
-423.9
|
730
|
605.3
|
683.4
|
561.9
|
Net margin
|
1.86%
|
-98.63%
|
-20.08%
|
-11.28%
|
11.18%
|
8.26%
|
9.12%
|
7.22%
|
EPS
2 |
1.150
|
-19.37
|
-6.640
|
-3.730
|
6.320
|
5.439
|
6.086
|
5.230
|
Free Cash Flow
1 |
-162.2
|
-1,363
|
-513.2
|
-371.4
|
805.1
|
1,033
|
1,124
|
791
|
FCF margin
|
-2.45%
|
-65.01%
|
-13.64%
|
-9.89%
|
12.33%
|
14.1%
|
15%
|
10.16%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
38.07%
|
42.69%
|
45.65%
|
31.62%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
110.29%
|
170.66%
|
164.5%
|
140.78%
|
Dividend per Share
2 |
3.750
|
1.000
|
-
|
-
|
-
|
0.9999
|
1.064
|
1.139
|
Announcement Date
|
06/02/20
|
04/02/21
|
15/02/22
|
08/02/23
|
07/02/24
|
-
|
-
|
-
|
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 |
1,053
|
953.3
|
908.8
|
889.7
|
1,005
|
1,424
|
1,596
|
1,672
|
1,840
|
1,863
|
1,762
|
1,789
|
1,890
|
1,869
|
1,840
|
EBITDA
1 |
149.1
|
177.6
|
179.2
|
173.5
|
195.1
|
429.7
|
524.5
|
530.4
|
630.4
|
646.5
|
590.6
|
579.9
|
632
|
633.6
|
614.9
|
EBIT
1 |
-105.6
|
-94.86
|
-52.03
|
-52.99
|
99.21
|
169.5
|
250.3
|
62.6
|
357.7
|
362.9
|
325.1
|
326.9
|
383.7
|
352.4
|
348.4
|
Operating Margin
|
-10.03%
|
-9.95%
|
-5.72%
|
-5.96%
|
9.87%
|
11.91%
|
15.69%
|
3.74%
|
19.44%
|
19.48%
|
18.45%
|
18.27%
|
20.3%
|
18.86%
|
18.93%
|
Earnings before Tax (EBT)
1 |
-258.3
|
-253.5
|
-212.7
|
-206.4
|
-27.46
|
2.164
|
132.1
|
-123.3
|
274.4
|
196.5
|
185.3
|
183.2
|
232.3
|
234.3
|
216
|
Net income
1 |
-177.2
|
-183.3
|
-130.1
|
-142.9
|
32.41
|
12.33
|
105.2
|
-116.7
|
729.2
|
144.2
|
142.7
|
136.5
|
190.2
|
189.1
|
172.9
|
Net margin
|
-16.83%
|
-19.23%
|
-14.31%
|
-16.06%
|
3.23%
|
0.87%
|
6.59%
|
-6.98%
|
39.62%
|
7.74%
|
8.1%
|
7.63%
|
10.06%
|
10.12%
|
9.4%
|
EPS
2 |
-1.540
|
-1.590
|
-1.140
|
-1.270
|
0.2900
|
0.1090
|
0.8400
|
-1.030
|
6.190
|
1.300
|
1.318
|
1.262
|
1.752
|
1.690
|
1.550
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0.2500
|
0.2500
|
-
|
0.2500
|
0.2499
|
0.2499
|
0.2499
|
0.2992
|
0.2992
|
Announcement Date
|
15/02/22
|
10/05/22
|
09/08/22
|
09/11/22
|
08/02/23
|
09/05/23
|
09/08/23
|
09/11/23
|
07/02/24
|
07/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
8,052
|
9,584
|
9,412
|
8,466
|
8,859
|
8,333
|
7,801
|
7,528
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.435
x
|
-29.55
x
|
16.53
x
|
11.67
x
|
4.189
x
|
3.444
x
|
3.168
x
|
3.009
x
|
Free Cash Flow
1 |
-162
|
-1,363
|
-513
|
-371
|
805
|
1,033
|
1,124
|
791
|
ROE (net income / shareholders' equity)
|
14.8%
|
-294%
|
-
|
-
|
-
|
5.32%
|
5.89%
|
1.05%
|
ROA (Net income/ Total Assets)
|
2.06%
|
-14.8%
|
-5.73%
|
-3.27%
|
5.33%
|
4.05%
|
4.22%
|
3.9%
|
Assets
1 |
5,961
|
14,006
|
13,200
|
12,973
|
13,706
|
14,948
|
16,183
|
14,407
|
Book Value Per Share
2 |
16.30
|
-3.300
|
-1.850
|
-6.620
|
-2.250
|
1.590
|
4.930
|
9.670
|
Cash Flow per Share
2 |
8.420
|
-10.00
|
-1.960
|
-0.6300
|
11.10
|
12.20
|
13.70
|
13.40
|
Capex
1 |
1,063
|
290
|
291
|
300
|
443
|
616
|
642
|
539
|
Capex / Sales
|
16.08%
|
13.84%
|
7.72%
|
7.99%
|
6.78%
|
8.4%
|
8.57%
|
6.93%
|
Announcement Date
|
06/02/20
|
04/02/21
|
15/02/22
|
08/02/23
|
07/02/24
|
-
|
-
|
-
|
Last Close Price
87.28
USD Average target price
125.4
USD Spread / Average Target +43.69% Consensus |
1st Jan change
|
Capi.
|
---|
| -13.53% | 31.7B | | -3.13% | 13.58B | | -15.00% | 7.58B | | +6.48% | 2.41B | | -13.44% | 2.02B | | -1.32% | 1.91B | | 0.00% | 1.53B | | +1.85% | 1.27B | | -3.30% | 1.25B |
Casinos
|