Financials Mercedes-Benz Group AG London S.E.

Equities

0NXX

DE0007100000

Auto & Truck Manufacturers

Market Closed - London S.E. Other stock markets 09:00:00 07/06/2024 pm IST			5-day change	1st Jan Change
65.15 ^EUR	-0.70%		-1.08%	+3.98%

07/06	Imported Car Sales in South Korea Jump in May	MT
06/06	Companies invest in EV battery factories in Europe	RE

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	52,818	61,826	72,310	65,688	65,111	65,384	-	-
Enterprise Value (EV) ¹	41,821	43,971	51,305	39,051	33,452	33,105	30,860	28,358
P/E ratio	22.2 x	17 x	3.14 x	4.53 x	4.65 x	5.59 x	5.43 x	4.94 x
Yield	1.82%	2.34%	7.4%	8.47%	8.47%	7.55%	7.66%	8.05%
Capitalization / Revenue	0.31 x	0.4 x	0.43 x	0.44 x	0.42 x	0.43 x	0.42 x	0.41 x
EV / Revenue	0.24 x	0.28 x	0.31 x	0.26 x	0.22 x	0.22 x	0.2 x	0.18 x
EV / EBITDA	3.46 x	2.83 x	1.42 x	1.45 x	1.27 x	1.43 x	1.29 x	1.18 x
EV / FCF	30.6 x	5.32 x	5.96 x	4.8 x	5.35 x	3.4 x	3.76 x	3.05 x
FCF Yield	3.27%	18.8%	16.8%	20.8%	18.7%	29.4%	26.6%	32.8%
Price to Book	0.86 x	1.02 x	1 x	0.77 x	0.72 x	0.71 x	0.66 x	0.6 x
Nbr of stocks (in thousands)	10,69,837	10,69,837	10,69,837	10,69,837	10,40,937	10,04,211	-	-
Reference price ²	49.37	57.79	67.59	61.40	62.55	65.11	65.11	65.11
Announcement Date	11/02/20	18/02/21	24/02/22	17/02/23	22/02/24	-	-	-

¹EUR in Million²EUR

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	1,72,745	1,54,309	1,67,971	1,50,017	1,53,218	1,52,470	1,56,210	1,60,283
EBITDA ¹	12,080	15,560	36,049	26,979	26,323	23,226	23,938	24,077
EBIT ¹	4,329	6,603	29,069	20,458	19,660	16,680	16,780	18,137
Operating Margin	2.51%	4.28%	17.31%	13.64%	12.83%	10.94%	10.74%	11.32%
Earnings before Tax (EBT) ¹	3,830	6,339	28,775	20,304	20,084	16,935	16,990	17,970
Net income ¹	2,377	3,600	23,006	14,501	14,261	12,007	12,027	12,965
Net margin	1.38%	2.33%	13.7%	9.67%	9.31%	7.87%	7.7%	8.09%
EPS ²	2.220	3.390	21.50	13.55	13.46	11.65	11.99	13.17
Free Cash Flow ¹	1,368	8,259	8,606	8,128	6,257	9,725	8,200	9,288
FCF margin	0.79%	5.35%	5.12%	5.42%	4.08%	6.38%	5.25%	5.79%
FCF Conversion (EBITDA)	11.32%	53.08%	23.87%	30.13%	23.77%	41.87%	34.26%	38.58%
FCF Conversion (Net income)	57.55%	229.42%	37.41%	56.05%	43.87%	80.99%	68.18%	71.64%
Dividend per Share ²	0.9000	1.350	5.000	5.200	5.300	4.917	4.986	5.239
Announcement Date	11/02/20	18/02/21	24/02/22	17/02/23	22/02/24	-	-	-

¹EUR in Million²EUR

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2021 S1	2021 Q4	2022 Q1	2022 Q2	2022 S1	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 S1	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 S1	2024 Q3	2024 Q4	2024 S2	2025 Q1	2025 Q2
Net sales ¹	84,499	43,389	34,858	36,440	71,298	37,716	41,003	37,516	38,241	75,757	37,200	40,261	35,873	37,469	72,900	38,179	40,331	80,850	-	-
EBITDA	-	16,156	6,840	6,237	-	6,884	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	10,933	14,557	5,229	4,622	9,851	5,196	5,411	5,504	4,988	10,492	4,842	4,326	3,863	4,129	7,533	4,419	4,654	9,059	-	-
Operating Margin	12.94%	33.55%	15%	12.68%	13.82%	13.78%	13.2%	14.67%	13.04%	13.85%	13.02%	10.74%	10.77%	11.02%	10.33%	11.57%	11.54%	11.2%	-	-
Earnings before Tax (EBT)	-	14,463	5,187	4,549	-	5,166	-	5,569	5,085	10,654	4,980	-	4,029	-	-	-	-	-	-	-
Net income ¹	-	12,648	3,586	3,198	-	3,923	3,981	4,011	3,641	7,652	3,636	3,117	2,974	2,973	-	3,290	3,267	-	-	-
Net margin	-	29.15%	10.29%	8.78%	-	10.4%	9.71%	10.69%	9.52%	10.1%	9.77%	7.74%	8.29%	7.93%	-	8.62%	8.1%	-	-	-
EPS ²	-	11.82	3.260	2.910	6.170	3.660	3.720	3.690	3.340	-	3.440	2.990	2.860	2.779	-	3.076	3.054	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	5.400	-	-	-
Announcement Date	21/07/21	24/02/22	27/04/22	27/07/22	27/07/22	26/10/22	17/02/23	28/04/23	26/07/23	26/07/23	26/10/23	22/02/24	30/04/24	-	-	-	-	-	-	-

¹EUR in Million²EUR

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-	-	-	-
Net Cash position ¹	10,997	17,855	21,005	26,637	31,659	32,279	34,524	37,026
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	1,368	8,259	8,606	8,128	6,257	9,725	8,200	9,288
ROE (net income / shareholders' equity)	15.3%	9.8%	22.3%	18.4%	16.1%	12.7%	11.7%	11.6%
ROA (Net income/ Total Assets)	0.81%	1.67%	4.83%	5.58%	5.45%	6.69%	6.31%	7.91%
Assets ¹	2,92,015	2,15,365	4,76,630	2,59,921	2,61,516	1,79,472	1,90,532	1,63,892
Book Value Per Share ²	57.30	56.70	67.30	79.80	86.60	91.70	99.40	109.0
Cash Flow per Share ²	12.10	20.90	22.90	15.80	13.70	17.90	18.00	19.90
Capex ¹	10,406	5,741	7,320	7,763	8,213	8,881	9,269	9,309
Capex / Sales	6.02%	3.72%	4.36%	5.17%	5.36%	5.82%	5.93%	5.81%
Announcement Date	11/02/20	18/02/21	24/02/22	17/02/23	22/02/24	-	-	-

¹EUR in Million²EUR

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Mercedes-Benz Group AG

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

65.11 EUR

Average target price

87.5 EUR

Spread / Average Target

+34.39%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Auto & Truck Manufacturers

	1st Jan change	Capi.
TOYOTA MOTOR CORPORATION	+24.26%	28TCr
BMW AG	-9.53%	6.2TCr
GENERAL MOTORS COMPANY	+27.28%	5.21TCr
HONDA MOTOR CO., LTD.	+13.74%	5.14TCr
FORD MOTOR COMPANY	-0.33%	4.85TCr
TATA MOTORS LIMITED	+24.29%	4.26TCr
HYUNDAI MOTOR COMPANY	+30.22%	4.17TCr
MAHINDRA & MAHINDRA LIMITED	+65.23%	3.81TCr
GREAT WALL MOTOR COMPANY LIMITED	+14.99%	2.48TCr

Other Auto & Truck Manufacturers