Market Closed -
Börse Stuttgart
11:33:07 14/06/2024 am IST
|
5-day change
|
1st Jan Change
|
1.41
EUR
|
-1.40%
|
|
0.00%
|
+24.78%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,21,963
|
87,464
|
1,04,403
|
1,23,715
|
2,19,367
|
2,25,194
|
-
|
-
|
Enterprise Value (EV)
1 |
1,21,963
|
87,464
|
1,04,403
|
1,23,715
|
2,19,367
|
2,25,194
|
2,25,194
|
2,25,194
|
P/E ratio
|
11.4
x
|
9.53
x
|
8.74
x
|
8.68
x
|
8.31
x
|
5.08
x
|
4.38
x
|
3.89
x
|
Yield
|
1.51%
|
2.11%
|
2.55%
|
-
|
-
|
3.01%
|
4.85%
|
5.69%
|
Capitalization / Revenue
|
4.88
x
|
3.06
x
|
3.64
x
|
3.25
x
|
3.49
x
|
2.42
x
|
2.13
x
|
1.97
x
|
EV / Revenue
|
4.88
x
|
3.06
x
|
3.64
x
|
3.25
x
|
3.49
x
|
2.42
x
|
2.13
x
|
1.97
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.35
x
|
1.47
x
|
1.52
x
|
1.83
x
|
2.42
x
|
1.74
x
|
1.35
x
|
1.09
x
|
Nbr of stocks (in thousands)
|
29,46,802
|
29,64,051
|
29,64,051
|
29,82,513
|
30,19,501
|
30,43,158
|
-
|
-
|
Reference price
2 |
41.39
|
29.51
|
35.22
|
41.48
|
72.65
|
74.00
|
74.00
|
74.00
|
Announcement Date
|
04/02/20
|
01/03/21
|
21/02/22
|
13/02/23
|
11/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
24,998
|
28,578
|
28,659
|
38,047
|
62,787
|
93,122
|
1,05,503
|
1,14,176
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
17,973
|
20,255
|
20,513
|
25,544
|
49,229
|
72,948
|
86,298
|
93,517
|
Operating Margin
|
71.9%
|
70.88%
|
71.58%
|
67.14%
|
78.41%
|
78.34%
|
81.8%
|
81.91%
|
Earnings before Tax (EBT)
1 |
16,537
|
15,236
|
18,833
|
23,941
|
38,561
|
70,473
|
80,081
|
89,415
|
Net income
1 |
11,804
|
10,238
|
13,272
|
16,114
|
26,542
|
45,816
|
51,903
|
58,339
|
Net margin
|
47.22%
|
35.83%
|
46.31%
|
42.35%
|
42.27%
|
49.2%
|
49.2%
|
51.1%
|
EPS
2 |
3.629
|
3.096
|
4.028
|
4.780
|
8.740
|
14.56
|
16.90
|
19.04
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.6232
|
0.6230
|
0.8999
|
-
|
-
|
2.230
|
3.586
|
4.211
|
Announcement Date
|
04/02/20
|
01/03/21
|
21/02/22
|
13/02/23
|
11/02/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
7,585
|
9,216
|
7,985
|
9,349
|
11,466
|
14,052
|
14,899
|
16,147
|
17,688
|
36,794
|
24,170
|
25,901
|
27,624
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
5,210
|
6,101
|
5,294
|
6,571
|
7,579
|
9,935
|
11,271
|
11,657
|
11,553
|
-3,851
|
-
|
-
|
-
|
Operating Margin
|
68.69%
|
66.19%
|
66.29%
|
70.29%
|
66.1%
|
70.7%
|
75.65%
|
72.19%
|
65.32%
|
-10.47%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
3,395
|
4,244
|
3,511
|
4,408
|
3,941
|
6,065
|
7,988
|
8,353
|
4,136
|
11,924
|
-
|
-
|
-
|
Net margin
|
44.76%
|
46.05%
|
43.97%
|
47.16%
|
34.37%
|
43.16%
|
53.61%
|
51.73%
|
23.38%
|
32.41%
|
-
|
-
|
-
|
EPS
2 |
1.090
|
1.243
|
1.037
|
1.310
|
1.180
|
1.790
|
2.350
|
3.990
|
2.400
|
3.460
|
3.400
|
3.700
|
3.720
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.200
|
Announcement Date
|
21/02/22
|
15/04/22
|
25/07/22
|
04/11/22
|
13/02/23
|
14/05/23
|
24/07/23
|
03/11/23
|
11/02/24
|
12/05/24
|
-
|
-
|
-
|
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)
|
29.6%
|
18.4%
|
20.7%
|
25.1%
|
39.7%
|
42%
|
34.9%
|
29.2%
|
ROA (Net income/ Total Assets)
|
3.26%
|
2.51%
|
2.87%
|
2.86%
|
4.06%
|
4.69%
|
4.61%
|
4.33%
|
Assets
1 |
3,62,072
|
4,07,286
|
4,63,092
|
5,63,440
|
6,53,740
|
9,77,178
|
11,25,888
|
13,46,690
|
Book Value Per Share
2 |
17.60
|
20.10
|
23.20
|
22.70
|
30.00
|
42.60
|
55.00
|
68.10
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
04/02/20
|
01/03/21
|
21/02/22
|
13/02/23
|
11/02/24
|
-
|
-
|
-
|
Average target price
102.7
EGP Spread / Average Target +38.84% Consensus |
1st Jan change
|
Capi.
|
---|
| +6.64% | 20TCr | | -2.13% | 6.92TCr | | +10.92% | 5.71TCr | | +7.71% | 5TCr | | +27.99% | 4.34TCr | | +1.42% | 4.22TCr | | -14.22% | 3.6TCr | | +2.92% | 3.4TCr | | -96.60% | 3.22TCr |
Commercial Banks
|