Delayed
Börse Stuttgart
11:45:08 25/06/2024 am IST
|
5-day change
|
1st Jan Change
|
5.25
EUR
|
-0.94%
|
|
+15.72%
|
+29.90%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,222
|
9,621
|
9,578
|
9,277
|
7,906
|
9,253
|
-
|
-
|
Enterprise Value (EV)
1 |
7,974
|
7,162
|
7,438
|
9,277
|
7,906
|
9,253
|
9,253
|
9,253
|
P/E ratio
|
14.6
x
|
12
x
|
-
|
12
x
|
-
|
10.2
x
|
10.2
x
|
9.31
x
|
Yield
|
5.77%
|
6.44%
|
6.73%
|
-
|
8.48%
|
7.7%
|
8.25%
|
8.71%
|
Capitalization / Revenue
|
4.67
x
|
3.93
x
|
3.81
x
|
-
|
2.78
x
|
3
x
|
2.8
x
|
2.6
x
|
EV / Revenue
|
4.67
x
|
3.93
x
|
3.81
x
|
-
|
2.78
x
|
3
x
|
2.8
x
|
2.6
x
|
EV / EBITDA
|
1,14,92,755
x
|
90,76,625
x
|
90,79,111
x
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.57
x
|
2.37
x
|
2.19
x
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
85,522
|
85,522
|
85,522
|
85,522
|
85,522
|
85,522
|
-
|
-
|
Reference price
2 |
119.5
|
112.5
|
112.0
|
108.5
|
92.44
|
108.2
|
108.2
|
108.2
|
Announcement Date
|
24/02/20
|
25/02/21
|
01/03/22
|
08/03/23
|
18/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,187
|
2,446
|
2,517
|
-
|
2,844
|
3,083
|
3,310
|
3,553
|
EBITDA
|
889.4
|
1,060
|
1,055
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
687
|
811
|
798
|
-
|
805
|
910.5
|
998
|
1,110
|
Operating Margin
|
31.41%
|
33.15%
|
31.7%
|
-
|
28.31%
|
29.53%
|
30.16%
|
31.24%
|
Earnings before Tax (EBT)
|
948.2
|
1,065
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
695
|
778.4
|
722
|
748.6
|
-
|
877
|
876
|
964
|
Net margin
|
31.78%
|
31.82%
|
28.68%
|
-
|
-
|
28.45%
|
26.47%
|
27.13%
|
EPS
2 |
8.205
|
9.401
|
-
|
9.011
|
-
|
10.57
|
10.56
|
11.62
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
6.900
|
7.250
|
7.540
|
-
|
7.840
|
8.330
|
8.925
|
9.425
|
Announcement Date
|
24/02/20
|
25/02/21
|
01/03/22
|
08/03/23
|
18/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
---|
Net sales
1 |
1,265
|
1,181
|
1,529
|
1,651
|
1,727
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
522.7
|
288.3
|
528
|
-
|
-
|
Operating Margin
|
41.31%
|
24.41%
|
34.53%
|
-
|
-
|
Earnings before Tax (EBT)
|
659.8
|
405
|
-
|
-
|
-
|
Net income
|
485.3
|
293.1
|
-
|
-
|
-
|
Net margin
|
38.35%
|
24.82%
|
-
|
-
|
-
|
EPS
|
5.662
|
3.739
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/08/20
|
25/02/21
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
2,248
|
2,459
|
2,140
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
17.5%
|
19.3%
|
17.3%
|
-
|
19.4%
|
19.5%
|
20.8%
|
21.6%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
46.50
|
47.40
|
51.00
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
105
|
-
|
-
|
-
|
64.9
|
51
|
54
|
57
|
Capex / Sales
|
4.8%
|
-
|
-
|
-
|
2.28%
|
1.65%
|
1.63%
|
1.6%
|
Announcement Date
|
24/02/20
|
25/02/21
|
01/03/22
|
08/03/23
|
18/03/24
|
-
|
-
|
-
|
Last Close Price
108.2
ZAR Average target price
56.1
ZAR Spread / Average Target -48.15% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.37% | 70.24B | | +14.88% | 22.25B | | +24.97% | 12.13B | | +28.27% | 7.66B | | -7.20% | 7.5B | | -7.91% | 2.81B | | +22.10% | 2.34B | | +6.66% | 1.95B | | +91.46% | 1.35B |
Securities & Commodity Exchanges
|