Market Closed -
Börse Stuttgart
11:41:09 14/06/2024 am IST
|
5-day change
|
1st Jan Change
|
22.2
EUR
|
0.00%
|
|
-5.13%
|
-18.98%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
1,254
|
977.6
|
897.6
|
827.6
|
682.2
|
538.3
|
-
|
Enterprise Value (EV)
1 |
1,469
|
1,183
|
1,078
|
1,013
|
893.3
|
538.3
|
538.3
|
P/E ratio
|
26.1
x
|
-11.2
x
|
30.3
x
|
22.2
x
|
30.3
x
|
20
x
|
12.4
x
|
Yield
|
1.98%
|
2.62%
|
2.92%
|
3.21%
|
3.98%
|
5.06%
|
5.06%
|
Capitalization / Revenue
|
2.19
x
|
2.04
x
|
1.66
x
|
1.34
x
|
1.2
x
|
0.88
x
|
0.8
x
|
EV / Revenue
|
2.19
x
|
2.04
x
|
1.66
x
|
1.34
x
|
1.2
x
|
0.88
x
|
0.8
x
|
EV / EBITDA
|
11.6
x
|
13.1
x
|
11.3
x
|
9.54
x
|
10
x
|
6.58
x
|
5.07
x
|
EV / FCF
|
19.1
x
|
25.1
x
|
18.2
x
|
29.6
x
|
350
x
|
15.9
x
|
12.3
x
|
FCF Yield
|
5.25%
|
3.98%
|
5.5%
|
3.38%
|
0.29%
|
6.3%
|
8.15%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
22,795
|
22,857
|
22,981
|
22,887
|
22,984
|
23,094
|
-
|
Reference price
2 |
55.00
|
42.77
|
39.06
|
36.16
|
29.68
|
23.31
|
23.31
|
Announcement Date
|
24/02/20
|
22/02/21
|
21/02/22
|
20/02/23
|
26/02/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
571.7
|
480.2
|
541.5
|
616.1
|
568.2
|
613.7
|
669.1
|
EBITDA
1 |
108.1
|
74.89
|
79.54
|
86.78
|
68.12
|
81.8
|
106.2
|
EBIT
1 |
85.65
|
52.32
|
53.43
|
59.11
|
44.91
|
53.9
|
78.1
|
Operating Margin
|
14.98%
|
10.9%
|
9.87%
|
9.6%
|
7.9%
|
8.78%
|
11.67%
|
Earnings before Tax (EBT)
1 |
62.62
|
-98.83
|
34.59
|
47.36
|
29.23
|
38.7
|
63.05
|
Net income
1 |
49.17
|
-86.55
|
30.69
|
38.61
|
23.72
|
28.8
|
47.6
|
Net margin
|
8.6%
|
-18.03%
|
5.67%
|
6.27%
|
4.18%
|
4.69%
|
7.11%
|
EPS
2 |
2.110
|
-3.810
|
1.290
|
1.630
|
0.9800
|
1.163
|
1.877
|
Free Cash Flow
1 |
65.76
|
38.88
|
49.33
|
27.98
|
1.948
|
33.9
|
43.9
|
FCF margin
|
11.5%
|
8.1%
|
9.11%
|
4.54%
|
0.34%
|
5.52%
|
6.56%
|
FCF Conversion (EBITDA)
|
60.83%
|
51.91%
|
62.02%
|
32.25%
|
2.86%
|
41.44%
|
41.32%
|
FCF Conversion (Net income)
|
133.76%
|
-
|
160.72%
|
72.48%
|
8.21%
|
117.71%
|
92.23%
|
Dividend per Share
2 |
1.090
|
1.120
|
1.140
|
1.160
|
1.180
|
1.180
|
1.180
|
Announcement Date
|
24/02/20
|
22/02/21
|
21/02/22
|
20/02/23
|
26/02/24
|
-
|
-
|
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 |
152.9
|
102.6
|
187.6
|
166.1
|
159.8
|
82.5
|
207.3
|
144.1
|
134.2
|
95.66
|
182.8
|
164.6
|
170.7
|
108.9
|
199.5
|
EBITDA
1 |
19.9
|
4.636
|
34.1
|
25.13
|
22.91
|
-7.374
|
43.26
|
17.31
|
14.92
|
1.534
|
29.8
|
26.2
|
24.35
|
7
|
37.5
|
EBIT
1 |
15.05
|
-2.453
|
25.74
|
19.39
|
16.43
|
-13.8
|
34.56
|
11.5
|
12.64
|
-6.422
|
22.15
|
20.05
|
18.15
|
-0.15
|
29.5
|
Operating Margin
|
9.84%
|
-2.39%
|
13.73%
|
11.67%
|
10.28%
|
-16.72%
|
16.67%
|
7.98%
|
9.42%
|
-6.71%
|
12.12%
|
12.18%
|
10.63%
|
-0.14%
|
14.79%
|
Earnings before Tax (EBT)
1 |
10.77
|
-4.925
|
23.09
|
16.18
|
13.02
|
-16.63
|
30.74
|
6.929
|
8.195
|
-9.943
|
18.1
|
15.75
|
14.85
|
-3.65
|
25.8
|
Net income
1 |
8.816
|
-3.908
|
17.72
|
13.28
|
11.51
|
-13.11
|
23.96
|
5.792
|
7.077
|
-8.352
|
13.8
|
12
|
11.35
|
-2.75
|
19.45
|
Net margin
|
5.76%
|
-3.81%
|
9.45%
|
8%
|
7.2%
|
-15.89%
|
11.56%
|
4.02%
|
5.27%
|
-8.73%
|
7.55%
|
7.29%
|
6.65%
|
-2.52%
|
9.75%
|
EPS
2 |
0.3700
|
-0.1800
|
0.7500
|
0.5600
|
0.4900
|
-0.5800
|
1.010
|
0.2400
|
0.2900
|
-0.3700
|
0.5400
|
0.4533
|
0.5367
|
-0.3733
|
0.7300
|
Dividend per Share
2 |
0.2900
|
0.2900
|
-
|
-
|
0.2900
|
0.3000
|
0.3000
|
0.3000
|
0.3000
|
-
|
0.3000
|
0.3000
|
0.3000
|
0.3000
|
0.3000
|
Announcement Date
|
21/02/22
|
02/05/22
|
01/08/22
|
31/10/22
|
20/02/23
|
17/04/23
|
31/07/23
|
30/10/23
|
26/02/24
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
215
|
205
|
180
|
186
|
211
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.99
x
|
2.74
x
|
2.266
x
|
2.141
x
|
3.099
x
|
-
|
-
|
Free Cash Flow
1 |
65.8
|
38.9
|
49.3
|
28
|
1.95
|
33.9
|
43.9
|
ROE (net income / shareholders' equity)
|
16.5%
|
10.8%
|
19%
|
19.3%
|
10.4%
|
12.3%
|
16.4%
|
ROA (Net income/ Total Assets)
|
7.12%
|
4.33%
|
6.84%
|
-
|
-
|
-
|
-
|
Assets
1 |
690.9
|
-1,997
|
448.6
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
11.5
|
14.5
|
11.2
|
12
|
10.5
|
11.9
|
13.5
|
Capex / Sales
|
2.02%
|
3.02%
|
2.07%
|
1.96%
|
1.85%
|
1.94%
|
2.02%
|
Announcement Date
|
24/02/20
|
22/02/21
|
21/02/22
|
20/02/23
|
26/02/24
|
-
|
-
|
Last Close Price
23.31
USD Average target price
31.67
USD Spread / Average Target +35.85% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.29% | 55.94B | | +7.20% | 31.26B | | +22.26% | 26.94B | | +15.43% | 26.19B | | +4.75% | 23.56B | | +7.02% | 22.37B | | +4.24% | 16.52B | | -14.61% | 13.08B | | +19.73% | 12.14B |
Other Heavy Machinery & Vehicles
|