Market Closed -
BOERSE MUENCHEN
01:13:16 29/06/2024 am IST
|
5-day change
|
1st Jan Change
|
60
EUR
|
-1.64%
|
|
+0.84%
|
-2.44%
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
63,15,076
|
47,26,045
|
82,34,159
|
81,53,886
|
89,80,875
|
1,28,10,556
|
-
|
-
|
Enterprise Value (EV)
1 |
63,15,076
|
47,26,045
|
82,34,159
|
81,53,886
|
89,80,875
|
1,09,99,567
|
1,28,10,556
|
1,28,10,556
|
P/E ratio
|
29.8
x
|
18.1
x
|
26.5
x
|
22.2
x
|
20.4
x
|
16.9
x
|
18.6
x
|
15.9
x
|
Yield
|
0.65%
|
0.29%
|
-
|
1.05%
|
1.18%
|
1.13%
|
1.23%
|
1.4%
|
Capitalization / Revenue
|
9.59
x
|
5.95
x
|
9.14
x
|
8.03
x
|
7.61
x
|
6.97
x
|
7.21
x
|
6.2
x
|
EV / Revenue
|
9.59
x
|
5.95
x
|
9.14
x
|
8.03
x
|
7.61
x
|
6.97
x
|
7.21
x
|
6.2
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
4.23
x
|
2.76
x
|
4.04
x
|
3.4
x
|
3.08
x
|
2.94
x
|
2.6
x
|
2.3
x
|
Nbr of stocks (in thousands)
|
54,46,613
|
54,83,286
|
55,12,776
|
55,45,541
|
55,79,743
|
76,08,122
|
-
|
-
|
Reference price
2 |
1,159
|
861.9
|
1,494
|
1,470
|
1,610
|
1,684
|
1,684
|
1,684
|
Announcement Date
|
20/04/19
|
18/04/20
|
17/04/21
|
16/04/22
|
15/04/23
|
20/04/24
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,58,691
|
7,94,471
|
9,00,845
|
10,15,195
|
11,80,571
|
15,77,734
|
17,77,183
|
20,66,585
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,97,497
|
4,87,496
|
5,73,618
|
6,40,773
|
7,04,050
|
9,43,874
|
10,59,564
|
12,42,894
|
Operating Margin
|
60.35%
|
61.36%
|
63.68%
|
63.12%
|
59.64%
|
59.82%
|
59.62%
|
60.14%
|
Earnings before Tax (EBT)
1 |
3,21,996
|
3,66,072
|
4,16,590
|
4,90,154
|
5,84,853
|
7,08,953
|
9,12,839
|
10,69,855
|
Net income
1 |
2,10,781
|
2,62,573
|
3,11,165
|
3,69,613
|
4,41,087
|
6,08,123
|
6,91,703
|
8,07,323
|
Net margin
|
32%
|
33.05%
|
34.54%
|
36.41%
|
37.36%
|
38.54%
|
38.92%
|
39.07%
|
EPS
2 |
38.95
|
47.70
|
56.30
|
66.30
|
78.89
|
85.44
|
90.75
|
105.8
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
7.500
|
2.500
|
-
|
15.50
|
19.00
|
19.00
|
20.77
|
23.55
|
Announcement Date
|
20/04/19
|
18/04/20
|
17/04/21
|
16/04/22
|
15/04/23
|
20/04/24
|
-
|
-
|
Fiscal Period: Maart |
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 |
2,37,608
|
2,47,141
|
2,32,975
|
2,50,852
|
2,66,270
|
2,65,098
|
2,58,696
|
2,86,167
|
3,14,877
|
3,20,830
|
3,28,289
|
3,83,129
|
3,95,211
|
4,26,035
|
4,13,860
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,51,860
|
1,55,328
|
1,51,370
|
1,58,073
|
1,67,760
|
1,63,570
|
1,53,678
|
1,73,922
|
1,90,241
|
1,86,209
|
1,87,720
|
2,30,366
|
2,37,441
|
2,67,713
|
2,49,193
|
Operating Margin
|
63.91%
|
62.85%
|
64.97%
|
63.01%
|
63%
|
61.7%
|
59.4%
|
60.78%
|
60.42%
|
58.04%
|
57.18%
|
60.13%
|
60.08%
|
62.84%
|
60.21%
|
Earnings before Tax (EBT)
1 |
1,17,719
|
1,08,391
|
1,03,062
|
1,18,826
|
1,37,820
|
1,30,447
|
1,21,801
|
1,41,520
|
1,62,176
|
1,59,355
|
1,59,120
|
1,98,691
|
2,04,307
|
2,34,980
|
-
|
Net income
1 |
87,583
|
81,865
|
77,296
|
88,343
|
1,03,422
|
1,00,552
|
91,960
|
1,06,058
|
1,22,595
|
1,20,474
|
1,19,518
|
1,46,356
|
1,55,918
|
1,78,168
|
1,60,210
|
Net margin
|
36.86%
|
33.12%
|
33.18%
|
35.22%
|
38.84%
|
37.93%
|
35.55%
|
37.06%
|
38.93%
|
37.55%
|
36.41%
|
38.2%
|
39.45%
|
41.82%
|
38.71%
|
EPS
2 |
15.80
|
14.70
|
13.90
|
15.90
|
18.50
|
18.00
|
16.50
|
19.00
|
21.89
|
21.49
|
21.28
|
19.50
|
20.70
|
24.60
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
15.50
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
16/01/21
|
17/04/21
|
17/07/21
|
16/10/21
|
15/01/22
|
16/04/22
|
16/07/22
|
15/10/22
|
14/01/23
|
15/04/23
|
17/07/23
|
-
|
-
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
16.5%
|
16.4%
|
16.6%
|
16.7%
|
17%
|
16.3%
|
15.3%
|
15.2%
|
ROA (Net income/ Total Assets)
|
1.9%
|
2.01%
|
1.97%
|
2.03%
|
1.95%
|
1.98%
|
1.79%
|
1.83%
|
Assets
1 |
1,10,93,758
|
1,30,63,343
|
1,57,95,193
|
1,82,07,552
|
2,26,78,000
|
3,07,13,268
|
3,87,16,180
|
4,41,07,085
|
Book Value Per Share
2 |
274.0
|
312.0
|
370.0
|
433.0
|
522.0
|
572.0
|
648.0
|
732.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20/04/19
|
18/04/20
|
17/04/21
|
16/04/22
|
15/04/23
|
20/04/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +18.91% | 58TCr | | +18.12% | 31TCr | | +21.47% | 26TCr | | +24.09% | 19TCr | | +29.19% | 18TCr | | +7.62% | 16TCr | | +8.69% | 15TCr | | +13.94% | 14TCr | | +42.72% | 13TCr |
Other Banks
|