Stock 1U1 1&1 AG
Add to a list
To use this feature you must be a member
Log inSign up

Financials 1&1 AG

Equities

1U1

DE0005545503

Wireless Telecommunications Services

Market Closed - Xetra
Other stock markets
 09:05:26 26/04/2024 pm IST 		5-day change 1st Jan Change
16.88 EUR +1.93% Intraday chart for 1&1 AG +5.24% -6.95%
11/04 1&1 : UBS gives a Buy rating ZD
10/04 Telekom boss calls for faster approvals of mobile phone masts DP

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,033 3,603 4,234 2,045 3,198 2,976 - -
Enterprise Value (EV) 1 3,972 3,575 5,353 2,045 3,198 3,892 3,989 3,821
P/E ratio 10.8 x 16.5 x 11.4 x 5.58 x 10.2 x 9.2 x 8.97 x 9.28 x
Yield 0.22% 0.24% 0.21% - 0.28% 0.3% 0.3% 0.3%
Capitalization / Revenue 1.1 x 0.95 x 1.08 x 0.52 x 0.78 x 0.71 x 0.69 x 0.68 x
EV / Revenue 1.08 x 0.94 x 1.37 x 0.52 x 0.78 x 0.92 x 0.93 x 0.87 x
EV / EBITDA 5.81 x 7.63 x 7.53 x 2.95 x 4.89 x 5.35 x 5.27 x 4.94 x
EV / FCF 11.2 x 14.7 x 13.6 x - -45.6 x 47.2 x 20 x 28 x
FCF Yield 8.95% 6.81% 7.37% - -2.19% 2.12% 5.01% 3.57%
Price to Book 0.87 x 0.74 x 0.81 x - 0.54 x 0.49 x 0.46 x 0.45 x
Nbr of stocks (in thousands) 1,76,265 1,76,265 1,76,265 1,76,300 1,76,300 1,76,300 - -
Reference price 2 22.88 20.44 24.02 11.60 18.14 16.88 16.88 16.88
Announcement Date 25/03/20 25/03/21 17/03/22 29/03/23 21/03/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,675 3,787 3,910 3,964 4,097 4,218 4,303 4,408
EBITDA 1 683.5 468.5 711.3 693.3 653.8 727.9 757.5 773.4
EBIT 1 528.5 313.1 546.7 534.9 455.8 481.1 501.3 505.9
Operating Margin 14.38% 8.27% 13.98% 13.49% 11.13% 11.41% 11.65% 11.48%
Earnings before Tax (EBT) 1 522.4 312.6 535.1 531.5 464.9 435.8 423.9 390.8
Net income 1 373.6 219.6 370 367.3 315 322.1 315.1 301.8
Net margin 10.17% 5.8% 9.46% 9.27% 7.69% 7.64% 7.32% 6.85%
EPS 2 2.120 1.240 2.100 2.080 1.780 1.835 1.882 1.819
Free Cash Flow 1 355.4 243.4 394.6 - -70.06 82.5 199.7 136.5
FCF margin 9.67% 6.43% 10.09% - -1.71% 1.96% 4.64% 3.1%
FCF Conversion (EBITDA) 52% 51.96% 55.47% - - 11.33% 26.36% 17.65%
FCF Conversion (Net income) 95.12% 110.85% 106.63% - - 25.61% 63.38% 45.23%
Dividend per Share 2 0.0500 0.0500 0.0500 - 0.0500 0.0500 0.0500 0.0500
Announcement Date 25/03/20 25/03/21 17/03/22 29/03/23 21/03/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 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
Net sales 1 1,881 - 971.3 1,008 975.9 976.1 998.3 1,013 1,021 972.1 1,039 1,065 1,059 1,021 1,070 1,079 -
EBITDA 329.6 375.5 176.5 159.3 187.1 181.1 180.8 144.3 - - 159.1 142.7 - - - - -
EBIT 254.1 - 134.2 116.2 146.8 - - - - - - - - - - - -
Operating Margin 13.51% - 13.82% 11.53% 15.04% - - - - - - - - - - - -
Earnings before Tax (EBT) - - - 105.1 - - - - - - - - - - - - -
Net income 1 - - 96.18 66.59 101.6 97.4 97.76 - 93.97 86 73.05 61.93 86.53 81.19 76.94 71.35 -
Net margin - - 9.9% 6.61% 10.41% 9.98% 9.79% - 9.2% 8.85% 7.03% 5.82% 8.17% 7.95% 7.19% 6.61% -
EPS 2 1.050 - 0.5500 0.4000 0.5800 0.5500 0.5500 0.4000 0.5800 0.4900 0.4200 0.3400 0.5148 0.4796 0.4576 0.3618 -
Dividend per Share 2 - - - - - - - - - - - - - 0.0500 - - -
Announcement Date 13/08/20 05/08/21 09/11/21 17/03/22 12/05/22 04/08/22 10/11/22 29/03/23 10/05/23 03/08/23 10/11/23 21/03/24 - - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - 1,120 - - 916 1,013 845
Net Cash position 1 60.7 28 - - - - - -
Leverage (Debt/EBITDA) - - 1.574 x - - 1.258 x 1.337 x 1.092 x
Free Cash Flow 1 355 243 395 - -70.1 82.5 200 137
ROE (net income / shareholders' equity) 8.38% 4.63% 7.35% - 5.49% 5.45% 5.16% 4.84%
ROA (Net income/ Total Assets) 6.38% - - - 4.2% 3.67% - -
Assets 1 5,854 - - - 7,499 8,765 - -
Book Value Per Share 2 26.30 27.50 29.60 - 33.40 34.70 36.40 37.90
Cash Flow per Share 2 2.130 2.530 2.450 - 1.280 2.830 3.290 -
Capex 1 20.5 207 37.4 - 296 385 370 374
Capex / Sales 0.56% 5.47% 0.96% - 7.22% 9.12% 8.59% 8.48%
Announcement Date 25/03/20 25/03/21 17/03/22 29/03/23 21/03/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for 1&1 AG

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
15
Last Close Price
16.88 EUR
Average target price
20.47 EUR
Spread / Average Target
+21.26%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Wireless Telecom

1st Jan change Capi.
1&1 AG Stock 1&1 AG
-6.95% 3.18B
BHARTI AIRTEL LIMITED Stock Bharti Airtel Limited
+28.33% 94.52B
SOFTBANK CORP. Stock SoftBank Corp.
+6.76% 56.67B
CELLNEX TELECOM, S.A. Stock Cellnex Telecom, S.A.
-11.97% 23.64B
ROGERS COMMUNICATIONS INC. Stock Rogers Communications Inc.
-16.38% 20.55B
VODAFONE IDEA LIMITED Stock Vodafone Idea Limited
-12.50% 11.16B
ETIHAD ETISALAT COMPANY Stock Etihad Etisalat Company
+5.61% 10.64B
DIGI.COM Stock Digi.Com
+2.45% 10.28B
FAR EASTONE TELECOMMUNICATIONS CO., LTD. Stock Far EasTone Telecommunications Co., Ltd.
+0.88% 8.9B
MTN GROUP LIMITED Stock MTN Group Limited
-25.24% 8.29B
Wireless Telecom
  1. Stock Market
  2. Equities
  3. 1U1 Stock
  4. Financials 1&1 AG