Delayed
Börse Stuttgart
11:39:51 03/07/2024 am IST
|
5-day change
|
1st Jan Change
|
0.4021
EUR
|
-3.64%
|
|
+5.65%
|
+24.94%
|
Fiscal Period: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
12,71,897
|
10,75,442
|
10,05,861
|
10,00,306
|
12,47,678
|
15,42,526
|
-
|
-
|
Enterprise Value (EV)
1 |
12,71,897
|
10,75,442
|
10,05,861
|
10,00,306
|
12,47,678
|
15,42,526
|
15,42,526
|
15,42,526
|
P/E ratio
|
5.2
x
|
4.05
x
|
3.36
x
|
3.43
x
|
3.8
x
|
4.41
x
|
4.22
x
|
3.97
x
|
Yield
|
5.93%
|
7.74%
|
9.47%
|
9.39%
|
8.44%
|
7.14%
|
7.29%
|
7.67%
|
Capitalization / Revenue
|
2.03
x
|
1.63
x
|
1.39
x
|
1.38
x
|
1.79
x
|
2.23
x
|
2.1
x
|
1.95
x
|
EV / Revenue
|
2.03
x
|
1.63
x
|
1.39
x
|
1.38
x
|
1.79
x
|
2.23
x
|
2.1
x
|
1.95
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.55
x
|
0.38
x
|
0.32
x
|
0.37
x
|
0.4
x
|
0.42
x
|
0.39
x
|
0.36
x
|
Nbr of stocks (in thousands)
|
34,99,83,034
|
34,99,83,034
|
34,99,83,034
|
34,99,83,034
|
34,99,83,034
|
34,99,83,034
|
-
|
-
|
Reference price
2 |
3.065
|
2.390
|
2.184
|
2.367
|
2.736
|
3.238
|
3.238
|
3.238
|
Announcement Date
|
30/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,27,268
|
6,57,961
|
7,21,746
|
7,25,499
|
6,95,468
|
6,92,299
|
7,35,047
|
7,91,380
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,66,305
|
2,65,971
|
4,61,471
|
4,51,476
|
4,43,163
|
4,52,213
|
4,69,621
|
5,03,324
|
Operating Margin
|
42.45%
|
40.42%
|
63.94%
|
62.23%
|
63.72%
|
65.32%
|
63.89%
|
63.6%
|
Earnings before Tax (EBT)
1 |
2,66,576
|
2,65,050
|
2,95,880
|
3,06,216
|
3,07,419
|
3,08,004
|
3,24,974
|
3,43,669
|
Net income
1 |
2,12,098
|
2,15,925
|
2,41,183
|
2,59,140
|
2,69,356
|
2,61,627
|
2,73,273
|
2,89,282
|
Net margin
|
33.81%
|
32.82%
|
33.42%
|
35.72%
|
38.73%
|
37.79%
|
37.18%
|
36.55%
|
EPS
2 |
0.5900
|
0.5900
|
0.6500
|
0.6900
|
0.7200
|
0.7348
|
0.7679
|
0.8165
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1819
|
0.1851
|
0.2068
|
0.2222
|
0.2309
|
0.2311
|
0.2361
|
0.2485
|
Announcement Date
|
30/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q4
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
3,04,883
|
3,39,774
|
3,66,254
|
1,75,865
|
-
|
1,81,802
|
3,87,659
|
1,60,099
|
1,76,429
|
-
|
1,67,854
|
1,61,820
|
-
|
1,86,147
|
1,59,743
|
-
|
1,68,363
|
1,58,195
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
1,85,940
|
2,31,731
|
2,49,563
|
-
|
2,11,908
|
1,23,336
|
2,61,688
|
73,234
|
1,18,672
|
-
|
1,08,727
|
-
|
-
|
1,35,072
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
60.99%
|
68.2%
|
68.14%
|
-
|
-
|
67.84%
|
67.5%
|
45.74%
|
67.26%
|
-
|
64.77%
|
-
|
-
|
72.56%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
1,20,714
|
1,32,555
|
-
|
-
|
-
|
-
|
-
|
71,448
|
72,942
|
-
|
81,441
|
-
|
-
|
79,439
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
86,053
|
1,08,834
|
1,22,278
|
-
|
-
|
58,195
|
1,28,945
|
61,635
|
61,680
|
-
|
74,122
|
-
|
-
|
70,386
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
28.22%
|
32.03%
|
33.39%
|
-
|
-
|
32.01%
|
33.26%
|
38.5%
|
34.96%
|
-
|
44.16%
|
-
|
-
|
37.81%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.2500
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1600
|
0.1700
|
0.3700
|
-
|
-
|
0.3500
|
0.1900
|
-
|
0.3800
|
-
|
-
|
0.3900
|
0.3900
|
0.4100
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/03/20
|
30/08/20
|
30/08/21
|
30/03/22
|
30/03/22
|
29/08/22
|
29/08/22
|
30/03/23
|
29/08/23
|
29/08/23
|
27/10/23
|
28/03/24
|
28/03/24
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
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)
|
12.4%
|
11.4%
|
11.6%
|
11.3%
|
10.9%
|
9.95%
|
9.73%
|
9.59%
|
ROA (Net income/ Total Assets)
|
0.89%
|
0.83%
|
0.86%
|
0.82%
|
0.73%
|
0.63%
|
0.6%
|
0.55%
|
Assets
1 |
2,37,51,176
|
2,60,46,441
|
2,80,44,535
|
3,14,98,724
|
3,68,98,082
|
4,16,03,442
|
4,56,58,206
|
5,23,17,074
|
Book Value Per Share
2 |
5.570
|
6.300
|
6.900
|
6.370
|
6.880
|
7.720
|
8.290
|
8.910
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Last Close Price
3.238
CNY Average target price
3.7
CNY Spread / Average Target +14.25% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.32% | 74.48B | | +8.60% | 56.54B | | +10.55% | 51.2B | | +39.67% | 46.91B | | +3.56% | 42.12B | | -10.59% | 37.5B | | +9.54% | 35.61B | | -96.60% | 32.24B | | +7.22% | 25.17B |
Commercial Banks
|