Real-time
BOERSE MUENCHEN
12:44:05 29/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
45.3
EUR
|
+0.33%
|
|
+1.57%
|
-3.73%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
657.9
|
573.9
|
332.1
|
487.7
|
471.6
|
-
|
-
|
Enterprise Value (EV)
1 |
703.6
|
659.6
|
511.6
|
719.1
|
684.2
|
667.7
|
639.3
|
P/E ratio
|
-
|
22.1
x
|
11.2
x
|
8.09
x
|
6.83
x
|
5.31
x
|
4.55
x
|
Yield
|
2.37%
|
2.71%
|
4.69%
|
6.17%
|
7.49%
|
9.55%
|
11.3%
|
Capitalization / Revenue
|
0.83
x
|
0.67
x
|
0.32
x
|
0.34
x
|
0.32
x
|
0.29
x
|
0.26
x
|
EV / Revenue
|
0.89
x
|
0.76
x
|
0.49
x
|
0.5
x
|
0.46
x
|
0.4
x
|
0.35
x
|
EV / EBITDA
|
10.4
x
|
11.1
x
|
7.38
x
|
5.81
x
|
5.23
x
|
4.2
x
|
3.55
x
|
EV / FCF
|
12.4
x
|
-47
x
|
-7.32
x
|
-33.1
x
|
9.31
x
|
10.6
x
|
7.11
x
|
FCF Yield
|
8.08%
|
-2.13%
|
-13.7%
|
-3.02%
|
10.7%
|
9.47%
|
14.1%
|
Price to Book
|
1.96
x
|
4.29
x
|
2.26
x
|
2.53
x
|
1.99
x
|
1.59
x
|
1.32
x
|
Nbr of stocks (in thousands)
|
10,377
|
10,377
|
10,377
|
10,377
|
10,377
|
-
|
-
|
Reference price
2 |
63.40
|
55.30
|
32.00
|
47.00
|
45.45
|
45.45
|
45.45
|
Announcement Date
|
31/03/21
|
30/03/22
|
31/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
794.6
|
862.6
|
1,050
|
1,441
|
1,489
|
1,649
|
1,802
|
EBITDA
1 |
67.7
|
59.44
|
69.33
|
123.8
|
130.8
|
159.2
|
180.2
|
EBIT
1 |
46.6
|
38.4
|
45.5
|
95.4
|
99.44
|
124.8
|
141.3
|
Operating Margin
|
5.86%
|
4.45%
|
4.34%
|
6.62%
|
6.68%
|
7.57%
|
7.84%
|
Earnings before Tax (EBT)
1 |
44.08
|
36.97
|
41.78
|
85.76
|
90.12
|
117.9
|
133.8
|
Net income
1 |
31.33
|
25.9
|
29.62
|
60.32
|
68.5
|
87.78
|
101.7
|
Net margin
|
3.94%
|
3%
|
2.82%
|
4.19%
|
4.6%
|
5.32%
|
5.64%
|
EPS
2 |
-
|
2.500
|
2.850
|
5.810
|
6.656
|
8.552
|
9.985
|
Free Cash Flow
1 |
56.83
|
-14.03
|
-69.89
|
-21.73
|
73.5
|
63.2
|
89.97
|
FCF margin
|
7.15%
|
-1.63%
|
-6.66%
|
-1.51%
|
4.94%
|
3.83%
|
4.99%
|
FCF Conversion (EBITDA)
|
83.94%
|
-
|
-
|
-
|
56.19%
|
39.71%
|
49.91%
|
FCF Conversion (Net income)
|
181.4%
|
-
|
-
|
-
|
107.3%
|
72%
|
88.5%
|
Dividend per Share
2 |
1.500
|
1.500
|
1.500
|
2.900
|
3.406
|
4.342
|
5.130
|
Announcement Date
|
31/03/21
|
30/03/22
|
31/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q2
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
---|
Net sales
1 |
-
|
246.6
|
-
|
385.7
|
-
|
376.7
|
EBITDA
1 |
-
|
-
|
-
|
37
|
-
|
38.8
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
30.7
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
8.15%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
9.52
|
-
|
Net income
|
8.287
|
-
|
17
|
-
|
6.804
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.8000
|
-
|
1.570
|
-
|
-
|
1.770
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/08/22
|
10/11/22
|
10/05/23
|
10/08/23
|
09/11/23
|
08/05/24
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
45.7
|
85.7
|
179
|
231
|
213
|
196
|
168
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.6747
x
|
1.442
x
|
2.589
x
|
1.87
x
|
1.625
x
|
1.232
x
|
0.93
x
|
Free Cash Flow
1 |
56.8
|
-14
|
-69.9
|
-21.7
|
73.5
|
63.2
|
90
|
ROE (net income / shareholders' equity)
|
-
|
20.1%
|
21.1%
|
35.5%
|
32.2%
|
32.8%
|
31.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
6.57%
|
9.73%
|
14%
|
16.1%
|
16.7%
|
Assets
1 |
-
|
-
|
451
|
619.9
|
489.3
|
545.2
|
608.7
|
Book Value Per Share
2 |
32.40
|
12.90
|
14.20
|
18.60
|
22.80
|
28.50
|
34.40
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
11.20
|
14.00
|
15.80
|
Capex
1 |
14.2
|
41.2
|
62.9
|
48.3
|
49.7
|
52.7
|
55.5
|
Capex / Sales
|
1.79%
|
4.78%
|
5.99%
|
3.35%
|
3.33%
|
3.2%
|
3.08%
|
Announcement Date
|
31/03/21
|
30/03/22
|
31/03/23
|
28/03/24
|
-
|
-
|
-
|
Last Close Price
45.45
EUR Average target price
67.33
EUR Spread / Average Target +48.15% Consensus |
1st Jan change
|
Capi.
|
---|
| -19.34% | 5.27B | | -20.15% | 5.03B | | -3.44% | 5.02B | | -13.51% | 4.63B | | -24.01% | 3.35B | | -5.80% | 2.95B | | +20.92% | 2.71B | | +14.64% | 1.97B | | -18.24% | 1.74B |
Other Recreational Products
|