Market Closed -
BOERSE MUENCHEN
01:14:11 20/06/2024 am IST
|
5-day change
|
1st Jan Change
|
13.3
EUR
|
+1.53%
|
|
-9.66%
|
-2.24%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
79,441
|
1,21,520
|
1,54,587
|
1,57,016
|
2,48,208
|
2,34,478
|
-
|
-
|
Enterprise Value (EV)
1 |
99,150
|
1,37,156
|
1,69,075
|
1,69,872
|
2,67,838
|
2,45,539
|
2,15,960
|
1,89,627
|
P/E ratio
|
32.4
x
|
11.6
x
|
13.1
x
|
12.1
x
|
18.6
x
|
9.36
x
|
5.9
x
|
5.78
x
|
Yield
|
1.04%
|
3.49%
|
2.7%
|
4.23%
|
2.68%
|
3.81%
|
5.08%
|
5.11%
|
Capitalization / Revenue
|
1.81
x
|
2.13
x
|
2.45
x
|
2.01
x
|
2.88
x
|
2.35
x
|
1.99
x
|
2.15
x
|
EV / Revenue
|
2.26
x
|
2.4
x
|
2.68
x
|
2.17
x
|
3.1
x
|
2.46
x
|
1.83
x
|
1.74
x
|
EV / EBITDA
|
5.19
x
|
4.89
x
|
4.69
x
|
3.81
x
|
5.75
x
|
4.56
x
|
3.01
x
|
2.75
x
|
EV / FCF
|
23.9
x
|
13.9
x
|
21
x
|
14.4
x
|
26.9
x
|
16.2
x
|
6.8
x
|
5.64
x
|
FCF Yield
|
4.18%
|
7.18%
|
4.77%
|
6.93%
|
3.72%
|
6.19%
|
14.7%
|
17.7%
|
Price to Book
|
1.93
x
|
2.27
x
|
2.6
x
|
2.04
x
|
2.89
x
|
2.34
x
|
1.89
x
|
1.6
x
|
Nbr of stocks (in thousands)
|
8,28,633
|
8,83,334
|
8,87,717
|
8,91,379
|
8,93,541
|
8,95,024
|
-
|
-
|
Reference price
2 |
95.87
|
137.6
|
174.1
|
176.2
|
277.8
|
262.0
|
262.0
|
262.0
|
Announcement Date
|
12/02/20
|
18/02/21
|
17/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
43,937
|
57,118
|
63,188
|
78,265
|
86,260
|
99,824
|
1,17,965
|
1,08,878
|
EBITDA
1 |
19,102
|
28,030
|
36,052
|
44,591
|
46,541
|
53,812
|
71,646
|
68,965
|
EBIT
1 |
10,069
|
18,325
|
25,310
|
29,176
|
32,151
|
43,310
|
65,101
|
65,676
|
Operating Margin
|
22.92%
|
32.08%
|
40.06%
|
37.28%
|
37.27%
|
43.39%
|
55.19%
|
60.32%
|
Earnings before Tax (EBT)
1 |
5,187
|
17,286
|
18,894
|
21,248
|
23,197
|
37,681
|
50,742
|
50,537
|
Net income
1 |
2,393
|
10,610
|
11,884
|
12,936
|
13,292
|
23,981
|
38,194
|
38,427
|
Net margin
|
5.45%
|
18.58%
|
18.81%
|
16.53%
|
15.41%
|
24.02%
|
32.38%
|
35.29%
|
EPS
2 |
2.962
|
11.89
|
13.31
|
14.56
|
14.93
|
27.98
|
44.39
|
45.32
|
Free Cash Flow
1 |
4,149
|
9,844
|
8,062
|
11,769
|
9,970
|
15,199
|
31,742
|
33,648
|
FCF margin
|
9.44%
|
17.23%
|
12.76%
|
15.04%
|
11.56%
|
15.23%
|
26.91%
|
30.9%
|
FCF Conversion (EBITDA)
|
21.72%
|
35.12%
|
22.36%
|
26.39%
|
21.42%
|
28.24%
|
44.3%
|
48.79%
|
FCF Conversion (Net income)
|
173.39%
|
92.77%
|
67.84%
|
90.98%
|
75.01%
|
63.38%
|
83.11%
|
87.56%
|
Dividend per Share
2 |
1.000
|
4.800
|
4.700
|
7.450
|
7.450
|
9.975
|
13.31
|
13.38
|
Announcement Date
|
12/02/20
|
18/02/21
|
17/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 Q1
|
2024 S1
|
---|
Net sales
|
23,524
|
30,366
|
31,373
|
29,665
|
-
|
33,311
|
-
|
37,868
|
37,454
|
43,216
|
42,825
|
-
|
40,410
|
EBITDA
|
-
|
-
|
-
|
-
|
9,213
|
18,831
|
9,978
|
-
|
21,223
|
24,589
|
21,826
|
-
|
-
|
EBIT
|
-
|
11,618
|
-
|
-
|
-
|
12,876
|
-
|
37,477
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
38.26%
|
-
|
-
|
-
|
38.65%
|
-
|
98.97%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
2,680
|
-
|
-
|
-
|
6,049
|
-
|
-
|
3,663
|
8,648
|
-
|
-
|
-
|
Net margin
|
-
|
8.83%
|
-
|
-
|
-
|
18.16%
|
-
|
-
|
9.78%
|
20.01%
|
-
|
-
|
-
|
EPS
|
1.629
|
-
|
9.245
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
1.600
|
3.200
|
-
|
-
|
-
|
-
|
3.000
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/02/20
|
20/08/20
|
18/02/21
|
19/08/21
|
17/02/22
|
17/02/22
|
25/08/22
|
25/08/22
|
22/02/23
|
17/08/23
|
21/02/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
19,709
|
15,636
|
14,487
|
12,855
|
19,630
|
11,060
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
18,518
|
44,852
|
Leverage (Debt/EBITDA)
|
1.032
x
|
0.5578
x
|
0.4018
x
|
0.2883
x
|
0.4218
x
|
0.2055
x
|
-
|
-
|
Free Cash Flow
1 |
4,149
|
9,844
|
8,062
|
11,769
|
9,970
|
15,199
|
31,742
|
33,648
|
ROE (net income / shareholders' equity)
|
6.03%
|
22.4%
|
23.3%
|
25.9%
|
19.3%
|
24%
|
29.2%
|
22.9%
|
ROA (Net income/ Total Assets)
|
2.59%
|
10.4%
|
12%
|
14.4%
|
10.8%
|
13%
|
19.5%
|
14.8%
|
Assets
1 |
92,336
|
1,02,088
|
98,954
|
89,534
|
1,23,542
|
1,83,818
|
1,95,672
|
2,60,250
|
Book Value Per Share
2 |
49.70
|
60.70
|
67.00
|
86.20
|
96.00
|
112.0
|
139.0
|
163.0
|
Cash Flow per Share
2 |
16.00
|
20.90
|
26.90
|
35.10
|
33.70
|
41.10
|
42.70
|
47.70
|
Capex
1 |
9,070
|
8,537
|
15,850
|
19,523
|
20,214
|
21,640
|
16,600
|
15,625
|
Capex / Sales
|
20.64%
|
14.95%
|
25.08%
|
24.94%
|
23.43%
|
21.68%
|
14.07%
|
14.35%
|
Announcement Date
|
12/02/20
|
18/02/21
|
17/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Average target price
295.2
ZAR Spread / Average Target +12.69% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.42% | 22.35B | | +49.70% | 9.67B | | +34.38% | 5.43B | | -3.22% | 5.1B | | -8.33% | 4.72B | | +19.27% | 3.09B | | +9.78% | 2.11B | | -28.74% | 1.77B | | +46.12% | 1.69B |
Other Gold
|