Market Closed -
Börse Stuttgart
02:45:50 28/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
38.8
EUR
|
0.00%
|
|
+7.18%
|
+31.97%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,142
|
2,566
|
2,359
|
2,066
|
1,654
|
2,100
|
-
|
-
|
Enterprise Value (EV)
1 |
3,883
|
3,191
|
2,860
|
2,560
|
2,855
|
3,182
|
3,083
|
2,100
|
P/E ratio
|
20.2
x
|
40.9
x
|
23.8
x
|
157
x
|
105
x
|
28.3
x
|
19.5
x
|
15.7
x
|
Yield
|
1.03%
|
1.26%
|
1.37%
|
1.57%
|
1.96%
|
1.57%
|
1.57%
|
-
|
Capitalization / Revenue
|
2.11
x
|
2.28
x
|
1.87
x
|
1.64
x
|
1.14
x
|
1.27
x
|
1.22
x
|
1.14
x
|
EV / Revenue
|
2.6
x
|
2.84
x
|
2.27
x
|
2.03
x
|
1.97
x
|
1.93
x
|
1.79
x
|
1.14
x
|
EV / EBITDA
|
11.3
x
|
13.8
x
|
11.8
x
|
10.8
x
|
10.1
x
|
9.47
x
|
8.26
x
|
5.12
x
|
EV / FCF
|
19.9
x
|
18.3
x
|
21.4
x
|
63.2
x
|
50.4
x
|
39.7
x
|
22.9
x
|
12.7
x
|
FCF Yield
|
5.02%
|
5.48%
|
4.68%
|
1.58%
|
1.99%
|
2.52%
|
4.38%
|
7.88%
|
Price to Book
|
2.51
x
|
1.86
x
|
1.65
x
|
1.55
x
|
1.22
x
|
1.56
x
|
-
|
-
|
Nbr of stocks (in thousands)
|
50,714
|
50,617
|
50,627
|
50,569
|
50,675
|
50,702
|
-
|
-
|
Reference price
2 |
61.96
|
50.69
|
46.59
|
40.85
|
32.63
|
41.41
|
41.41
|
41.41
|
Announcement Date
|
21/02/20
|
19/02/21
|
18/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,491
|
1,124
|
1,259
|
1,262
|
1,451
|
1,651
|
1,720
|
1,848
|
EBITDA
1 |
343.2
|
231.6
|
242.1
|
238.1
|
283.1
|
335.9
|
373.5
|
410.4
|
EBIT
1 |
244.1
|
144
|
151
|
145.9
|
167.3
|
213.3
|
235.7
|
263.7
|
Operating Margin
|
16.37%
|
12.81%
|
11.99%
|
11.56%
|
11.53%
|
12.92%
|
13.7%
|
14.27%
|
Earnings before Tax (EBT)
1 |
206.8
|
101.5
|
127.8
|
38.18
|
33.26
|
112.1
|
155.9
|
188.7
|
Net income
1 |
158.4
|
63.38
|
99.87
|
13.48
|
16
|
68.17
|
109.7
|
135.8
|
Net margin
|
10.62%
|
5.64%
|
7.93%
|
1.07%
|
1.1%
|
4.13%
|
6.38%
|
7.35%
|
EPS
2 |
3.070
|
1.240
|
1.960
|
0.2600
|
0.3100
|
1.462
|
2.122
|
2.640
|
Free Cash Flow
1 |
195
|
174.8
|
133.7
|
40.48
|
56.68
|
80.1
|
134.9
|
165.4
|
FCF margin
|
13.08%
|
15.54%
|
10.62%
|
3.21%
|
3.91%
|
4.85%
|
7.84%
|
8.95%
|
FCF Conversion (EBITDA)
|
56.83%
|
75.44%
|
55.23%
|
17%
|
20.02%
|
23.85%
|
36.12%
|
40.3%
|
FCF Conversion (Net income)
|
123.15%
|
275.76%
|
133.86%
|
300.3%
|
354.31%
|
117.49%
|
122.93%
|
121.8%
|
Dividend per Share
2 |
0.6400
|
0.6400
|
0.6400
|
0.6400
|
0.6400
|
0.6500
|
0.6500
|
-
|
Announcement Date
|
21/02/20
|
19/02/21
|
18/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
-
|
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 |
311
|
312.4
|
321.3
|
314.7
|
313.5
|
335.4
|
339
|
361
|
415.5
|
430.6
|
395.9
|
404.1
|
420.9
|
407.4
|
410.9
|
EBITDA
1 |
58.52
|
54.07
|
62.69
|
63.21
|
58.09
|
61.21
|
66.33
|
68.02
|
84.3
|
83.77
|
84.32
|
79.71
|
93.94
|
-
|
-
|
EBIT
1 |
35.44
|
31.77
|
40.13
|
39.05
|
34.96
|
37.16
|
43.46
|
39.02
|
47.68
|
51.07
|
51.1
|
53.97
|
56.87
|
53
|
56.4
|
Operating Margin
|
11.39%
|
10.17%
|
12.49%
|
12.41%
|
11.15%
|
11.08%
|
12.82%
|
10.81%
|
11.47%
|
11.86%
|
12.91%
|
13.35%
|
13.51%
|
13.01%
|
13.73%
|
Earnings before Tax (EBT)
1 |
29.58
|
25.92
|
-31.11
|
24.26
|
19.12
|
16.64
|
22.39
|
-11.93
|
6.166
|
13.16
|
28.97
|
29.71
|
33.09
|
33.8
|
37.4
|
Net income
1 |
28.14
|
20.48
|
-39.55
|
16.98
|
15.57
|
13.16
|
17.35
|
-21.73
|
7.216
|
1.947
|
17.49
|
20.14
|
23.83
|
23.3
|
25.8
|
Net margin
|
9.05%
|
6.56%
|
-12.31%
|
5.39%
|
4.97%
|
3.92%
|
5.12%
|
-6.02%
|
1.74%
|
0.45%
|
4.42%
|
4.98%
|
5.66%
|
5.72%
|
6.28%
|
EPS
2 |
0.5500
|
0.4000
|
-0.7800
|
0.3300
|
0.3000
|
0.2600
|
0.3400
|
-0.4300
|
0.1400
|
0.0400
|
0.3467
|
0.4100
|
0.4700
|
0.4750
|
0.4950
|
Dividend per Share
2 |
0.1600
|
0.1600
|
0.1600
|
0.1600
|
0.1600
|
0.1600
|
0.1600
|
0.1600
|
0.1600
|
0.1600
|
0.1650
|
0.1650
|
0.1650
|
-
|
-
|
Announcement Date
|
18/02/22
|
29/04/22
|
29/07/22
|
28/10/22
|
17/02/23
|
27/04/23
|
28/07/23
|
27/10/23
|
16/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
741
|
625
|
501
|
494
|
1,201
|
1,082
|
983
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.159
x
|
2.699
x
|
2.069
x
|
2.076
x
|
4.242
x
|
3.221
x
|
2.633
x
|
-
|
Free Cash Flow
1 |
195
|
175
|
134
|
40.5
|
56.7
|
80.1
|
135
|
165
|
ROE (net income / shareholders' equity)
|
13.3%
|
8.58%
|
7.1%
|
7.29%
|
6.24%
|
6.2%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
5.91%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
2,679
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
24.70
|
27.30
|
28.20
|
26.40
|
26.70
|
26.60
|
-
|
-
|
Cash Flow per Share
2 |
4.810
|
4.220
|
3.290
|
1.480
|
2.200
|
2.780
|
3.160
|
-
|
Capex
1 |
53.3
|
40.7
|
34.1
|
35.1
|
55.7
|
64.4
|
66
|
70
|
Capex / Sales
|
3.57%
|
3.62%
|
2.71%
|
2.78%
|
3.84%
|
3.9%
|
3.84%
|
3.79%
|
Announcement Date
|
21/02/20
|
19/02/21
|
18/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
-
|
Last Close Price
41.41
USD Average target price
43.33
USD Spread / Average Target +4.64% Consensus |