Market Closed -
Börse Stuttgart
08:00:41 24/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
34
EUR
|
+0.59%
|
|
-1.16%
|
-21.66%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
38,084
|
43,415
|
68,803
|
44,035
|
58,181
|
45,817
|
-
|
-
|
Enterprise Value (EV)
1 |
40,740
|
45,456
|
69,693
|
44,262
|
57,603
|
44,189
|
42,731
|
41,297
|
P/E ratio
|
62.6
x
|
89.3
x
|
90.2
x
|
47.9
x
|
56
x
|
36.6
x
|
32.2
x
|
27.8
x
|
Yield
|
0.48%
|
0.34%
|
0.32%
|
0.63%
|
0.52%
|
0.76%
|
0.87%
|
0.99%
|
Capitalization / Revenue
|
9.39
x
|
9.72
x
|
14.2
x
|
7.77
x
|
9.78
x
|
7.17
x
|
6.55
x
|
5.97
x
|
EV / Revenue
|
10
x
|
10.2
x
|
14.3
x
|
7.81
x
|
9.68
x
|
6.92
x
|
6.11
x
|
5.38
x
|
EV / EBITDA
|
28.3
x
|
29.7
x
|
37.8
x
|
21.3
x
|
27.3
x
|
18.6
x
|
16.6
x
|
14.5
x
|
EV / FCF
|
37.5
x
|
40.8
x
|
46.2
x
|
31.8
x
|
40.6
x
|
28.7
x
|
24.3
x
|
21.2
x
|
FCF Yield
|
2.67%
|
2.45%
|
2.17%
|
3.15%
|
2.46%
|
3.48%
|
4.12%
|
4.72%
|
Price to Book
|
7.3
x
|
8.55
x
|
11.2
x
|
6.1
x
|
7.43
x
|
5.14
x
|
4.52
x
|
3.98
x
|
Nbr of stocks (in thousands)
|
12,99,350
|
13,06,485
|
13,15,298
|
13,14,673
|
13,15,270
|
13,15,818
|
-
|
-
|
Reference price
2 |
29.31
|
33.23
|
52.31
|
33.50
|
44.24
|
34.82
|
34.82
|
34.82
|
Announcement Date
|
06/02/20
|
04/02/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,056
|
4,465
|
4,862
|
5,666
|
5,951
|
6,390
|
6,994
|
7,679
|
EBITDA
1 |
1,440
|
1,529
|
1,846
|
2,076
|
2,108
|
2,374
|
2,580
|
2,848
|
EBIT
1 |
1,297
|
1,350
|
1,666
|
1,892
|
1,926
|
2,092
|
2,331
|
2,585
|
Operating Margin
|
31.99%
|
30.23%
|
34.27%
|
33.4%
|
32.36%
|
32.73%
|
33.34%
|
33.66%
|
Earnings before Tax (EBT)
1 |
815.9
|
646.3
|
1,004
|
1,306
|
1,301
|
1,562
|
1,810
|
2,090
|
Net income
1 |
615.3
|
491
|
773.7
|
931.5
|
1,051
|
1,257
|
1,430
|
1,655
|
Net margin
|
15.17%
|
11%
|
15.91%
|
16.44%
|
17.66%
|
19.67%
|
20.45%
|
21.55%
|
EPS
2 |
0.4680
|
0.3720
|
0.5800
|
0.7000
|
0.7900
|
0.9517
|
1.082
|
1.252
|
Free Cash Flow
1 |
1,088
|
1,114
|
1,509
|
1,393
|
1,420
|
1,539
|
1,762
|
1,947
|
FCF margin
|
26.82%
|
24.96%
|
31.05%
|
24.59%
|
23.86%
|
24.09%
|
25.19%
|
25.36%
|
FCF Conversion (EBITDA)
|
75.56%
|
72.88%
|
81.78%
|
67.09%
|
67.36%
|
64.84%
|
68.29%
|
68.38%
|
FCF Conversion (Net income)
|
176.79%
|
226.95%
|
195.09%
|
149.53%
|
135.11%
|
122.47%
|
123.21%
|
117.66%
|
Dividend per Share
2 |
0.1400
|
0.1120
|
0.1700
|
0.2100
|
0.2300
|
0.2648
|
0.3023
|
0.3445
|
Announcement Date
|
06/02/20
|
04/02/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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 |
1,159
|
1,368
|
1,325
|
1,384
|
1,373
|
1,584
|
1,434
|
1,449
|
1,425
|
1,643
|
1,500
|
1,550
|
1,545
|
1,798
|
1,645
|
EBITDA
1 |
435.5
|
551.9
|
509.9
|
489.7
|
479.7
|
596.8
|
489.6
|
495.2
|
489.3
|
633.8
|
514.1
|
544.6
|
531.6
|
706.9
|
563.4
|
EBIT
1 |
392.1
|
502.9
|
464
|
442.4
|
433.5
|
552.1
|
444.8
|
448.9
|
442
|
589.8
|
466.5
|
488.2
|
488.5
|
647.7
|
510.8
|
Operating Margin
|
33.84%
|
36.76%
|
35.03%
|
31.97%
|
31.57%
|
34.86%
|
31.01%
|
30.98%
|
31.02%
|
35.89%
|
31.11%
|
31.5%
|
31.62%
|
36.03%
|
31.06%
|
Earnings before Tax (EBT)
1 |
232.3
|
315.8
|
330.3
|
306.4
|
267.1
|
401.9
|
316.8
|
276.5
|
298.2
|
409.4
|
354.2
|
360.9
|
371.2
|
498.8
|
413.2
|
Net income
1 |
179.5
|
237.1
|
264.3
|
124
|
214.5
|
328.6
|
255.4
|
222
|
243.5
|
330
|
285.7
|
285.6
|
292.3
|
395.6
|
328.5
|
Net margin
|
15.49%
|
17.33%
|
19.95%
|
8.96%
|
15.62%
|
20.75%
|
17.81%
|
15.32%
|
17.09%
|
20.08%
|
19.05%
|
18.43%
|
18.91%
|
22.01%
|
19.97%
|
EPS
2 |
0.1400
|
0.1800
|
0.2000
|
0.0900
|
0.1600
|
0.2500
|
0.1900
|
0.1700
|
0.1800
|
0.2500
|
0.2100
|
0.2089
|
0.2192
|
0.2934
|
0.2500
|
Dividend per Share
2 |
-
|
0.1700
|
-
|
-
|
-
|
0.2100
|
-
|
-
|
-
|
0.2300
|
-
|
-
|
-
|
0.2929
|
-
|
Announcement Date
|
28/10/21
|
03/02/22
|
27/04/22
|
26/07/22
|
26/10/22
|
02/02/23
|
26/04/23
|
25/07/23
|
25/10/23
|
01/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,656
|
2,041
|
890
|
227
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
578
|
1,628
|
3,086
|
4,520
|
Leverage (Debt/EBITDA)
|
1.845
x
|
1.335
x
|
0.4823
x
|
0.1093
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,088
|
1,114
|
1,509
|
1,393
|
1,420
|
1,539
|
1,762
|
1,947
|
ROE (net income / shareholders' equity)
|
19.6%
|
19.4%
|
22.5%
|
22.4%
|
20.4%
|
20.5%
|
19.7%
|
19.3%
|
ROA (Net income/ Total Assets)
|
8.78%
|
3.66%
|
9.31%
|
6.54%
|
7.28%
|
9.2%
|
9.62%
|
10.2%
|
Assets
1 |
7,004
|
13,418
|
8,311
|
14,240
|
14,442
|
13,666
|
14,865
|
16,236
|
Book Value Per Share
2 |
4.020
|
3.890
|
4.650
|
5.490
|
5.960
|
6.770
|
7.710
|
8.750
|
Cash Flow per Share
2 |
0.9000
|
0.9400
|
1.210
|
1.140
|
1.170
|
1.380
|
1.550
|
1.700
|
Capex
1 |
98.3
|
127
|
104
|
132
|
145
|
177
|
184
|
206
|
Capex / Sales
|
2.42%
|
2.84%
|
2.13%
|
2.34%
|
2.44%
|
2.77%
|
2.64%
|
2.68%
|
Announcement Date
|
06/02/20
|
04/02/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Last Close Price
34.82
EUR Average target price
42.88
EUR Spread / Average Target +23.15% Consensus |
1st Jan change
|
Capi.
|
---|
| +19.05% | 3,32700Cr | | +15.67% | 9.13TCr | | +13.50% | 8.48TCr | | +40.71% | 5.38TCr | | +33.07% | 4.68TCr | | +87.38% | 4.36TCr | | -30.74% | 4.29TCr | | -0.77% | 2.79TCr | | -23.03% | 2.25TCr |
Other Software
|