Market Closed -
Xetra
09:05:21 26/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
74.86
EUR
|
-1.06%
|
|
+0.43%
|
-10.05%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,490
|
9,786
|
12,295
|
9,227
|
12,287
|
10,809
|
-
|
-
|
Enterprise Value (EV)
1 |
9,130
|
10,799
|
14,166
|
11,276
|
12,287
|
12,833
|
12,566
|
12,209
|
P/E ratio
|
16.1
x
|
21
x
|
27.5
x
|
10.4
x
|
17.6
x
|
15
x
|
14.1
x
|
12.4
x
|
Yield
|
2.58%
|
2.13%
|
1.82%
|
3.35%
|
-
|
2.88%
|
3.04%
|
3.26%
|
Capitalization / Revenue
|
0.58
x
|
0.83
x
|
0.85
x
|
0.47
x
|
0.73
x
|
0.62
x
|
0.59
x
|
0.57
x
|
EV / Revenue
|
0.71
x
|
0.92
x
|
0.98
x
|
0.58
x
|
0.73
x
|
0.74
x
|
0.69
x
|
0.64
x
|
EV / EBITDA
|
9.12
x
|
10.2
x
|
10.5
x
|
6.23
x
|
7.75
x
|
8.01
x
|
7.42
x
|
6.73
x
|
EV / FCF
|
13.5
x
|
10.6
x
|
74.8
x
|
16.4
x
|
-
|
18.4
x
|
15.8
x
|
13.5
x
|
FCF Yield
|
7.4%
|
9.44%
|
1.34%
|
6.11%
|
-
|
5.44%
|
6.32%
|
7.38%
|
Price to Book
|
2.13
x
|
2.75
x
|
3.15
x
|
1.94
x
|
-
|
2.37
x
|
2.15
x
|
1.93
x
|
Nbr of stocks (in thousands)
|
1,54,500
|
1,54,500
|
1,54,500
|
1,54,500
|
1,47,643
|
1,44,390
|
-
|
-
|
Reference price
2 |
48.48
|
63.34
|
79.58
|
59.72
|
83.22
|
74.86
|
74.86
|
74.86
|
Announcement Date
|
04/03/20
|
10/03/21
|
09/03/22
|
08/03/23
|
07/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12,822
|
11,776
|
14,383
|
19,429
|
16,815
|
17,417
|
18,267
|
19,087
|
EBITDA
1 |
1,002
|
1,058
|
1,345
|
1,809
|
1,585
|
1,603
|
1,693
|
1,815
|
EBIT
1 |
708.3
|
760.2
|
971.1
|
1,402
|
1,201
|
1,198
|
1,297
|
1,413
|
Operating Margin
|
5.52%
|
6.46%
|
6.75%
|
7.22%
|
7.14%
|
6.88%
|
7.1%
|
7.4%
|
Earnings before Tax (EBT)
1 |
633.4
|
633.3
|
650.3
|
1,235
|
1,003
|
1,023
|
1,096
|
1,264
|
Net income
1 |
466.7
|
466.5
|
448.3
|
886.8
|
714.9
|
739.2
|
790.7
|
905
|
Net margin
|
3.64%
|
3.96%
|
3.12%
|
4.56%
|
4.25%
|
4.24%
|
4.33%
|
4.74%
|
EPS
2 |
3.020
|
3.020
|
2.890
|
5.740
|
4.730
|
4.992
|
5.323
|
6.049
|
Free Cash Flow
1 |
675.3
|
1,020
|
189.3
|
689.5
|
-
|
698
|
794.5
|
901.6
|
FCF margin
|
5.27%
|
8.66%
|
1.32%
|
3.55%
|
-
|
4.01%
|
4.35%
|
4.72%
|
FCF Conversion (EBITDA)
|
67.43%
|
96.43%
|
14.07%
|
38.12%
|
-
|
43.55%
|
46.94%
|
49.68%
|
FCF Conversion (Net income)
|
144.7%
|
218.63%
|
42.23%
|
77.75%
|
-
|
94.42%
|
100.48%
|
99.62%
|
Dividend per Share
2 |
1.250
|
1.350
|
1.450
|
2.000
|
-
|
2.152
|
2.275
|
2.439
|
Announcement Date
|
04/03/20
|
10/03/21
|
09/03/22
|
08/03/23
|
07/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
6,603
|
3,738
|
4,042
|
4,533
|
5,061
|
5,100
|
4,734
|
4,527
|
4,257
|
8,784
|
4,088
|
3,943
|
4,251
|
4,427
|
4,369
|
4,298
|
-
|
EBITDA
1 |
655.4
|
342.9
|
346.3
|
463
|
533.8
|
459.7
|
352.1
|
420.4
|
409.7
|
830.1
|
380.9
|
373.6
|
335
|
378.7
|
410.1
|
400.8
|
-
|
EBIT
1 |
364
|
-
|
256.4
|
376.1
|
441.2
|
376.8
|
208.1
|
336.8
|
315.3
|
642.7
|
263.7
|
285.2
|
240.9
|
238.2
|
263.6
|
253.3
|
-
|
Operating Margin
|
5.51%
|
-
|
6.34%
|
8.3%
|
8.72%
|
7.39%
|
4.4%
|
7.44%
|
7.41%
|
7.32%
|
6.45%
|
7.23%
|
5.67%
|
5.38%
|
6.03%
|
5.89%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
336.8
|
146
|
-
|
-
|
-
|
238.9
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
-
|
-
|
249.3
|
287.5
|
248.8
|
101.2
|
215.9
|
186.9
|
-
|
176.3
|
135.8
|
135.9
|
144.2
|
174.6
|
171.6
|
-
|
Net margin
|
-
|
-
|
-
|
5.5%
|
5.68%
|
4.88%
|
2.14%
|
4.77%
|
4.39%
|
-
|
4.31%
|
3.44%
|
3.2%
|
3.26%
|
4%
|
3.99%
|
-
|
EPS
2 |
1.500
|
1.010
|
0.3800
|
1.610
|
1.860
|
1.600
|
0.6700
|
1.400
|
1.230
|
-
|
1.180
|
0.9300
|
0.9653
|
1.086
|
1.220
|
1.138
|
-
|
Dividend per Share
2 |
-
|
-
|
1.450
|
-
|
1.450
|
-
|
0.5500
|
-
|
2.000
|
-
|
-
|
-
|
0.5168
|
0.5168
|
0.5168
|
0.5168
|
0.5209
|
Announcement Date
|
10/08/21
|
04/11/21
|
09/03/22
|
12/05/22
|
10/08/22
|
10/11/22
|
08/03/23
|
10/05/23
|
10/08/23
|
10/08/23
|
09/11/23
|
07/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,640
|
1,013
|
1,871
|
2,050
|
-
|
2,024
|
1,757
|
1,400
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.638
x
|
0.9576
x
|
1.391
x
|
1.133
x
|
-
|
1.263
x
|
1.038
x
|
0.7714
x
|
Free Cash Flow
1 |
675
|
1,020
|
189
|
690
|
-
|
698
|
794
|
902
|
ROE (net income / shareholders' equity)
|
13.7%
|
13.2%
|
16.4%
|
20.8%
|
-
|
17.6%
|
17.3%
|
17.5%
|
ROA (Net income/ Total Assets)
|
5.74%
|
5.58%
|
6.66%
|
8.36%
|
-
|
6.59%
|
6.84%
|
7.44%
|
Assets
1 |
8,129
|
8,354
|
6,732
|
10,611
|
-
|
11,216
|
11,559
|
12,165
|
Book Value Per Share
2 |
22.80
|
23.00
|
25.30
|
30.80
|
-
|
31.60
|
34.80
|
38.80
|
Cash Flow per Share
2 |
5.690
|
7.890
|
2.510
|
6.190
|
-
|
6.160
|
6.330
|
7.470
|
Capex
1 |
204
|
199
|
199
|
267
|
-
|
347
|
334
|
337
|
Capex / Sales
|
1.59%
|
1.69%
|
1.39%
|
1.38%
|
-
|
1.99%
|
1.83%
|
1.77%
|
Announcement Date
|
04/03/20
|
10/03/21
|
09/03/22
|
08/03/23
|
07/03/24
|
-
|
-
|
-
|
Last Close Price
74.86
EUR Average target price
86.3
EUR Spread / Average Target +15.28% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.05% | 11.54B | | -0.19% | 74.89B | | +0.09% | 46.52B | | -4.19% | 30.82B | | +9.85% | 18.19B | | +6.39% | 11.24B | | -8.09% | 9.73B | | +2.79% | 9.4B | | +6.35% | 9.37B | | +3.85% | 8.11B |
Diversified Chemicals
|