Delayed
Börse Stuttgart
11:31:09 17/07/2024 am IST
|
5-day change
|
1st Jan Change
|
21.2
EUR
|
-2.75%
|
|
-2.68%
|
0.00%
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,26,511
|
15,43,306
|
20,40,304
|
19,20,840
|
25,32,081
|
33,40,970
|
-
|
-
|
Enterprise Value (EV)
1 |
9,64,870
|
14,70,106
|
19,68,116
|
18,65,864
|
24,68,056
|
33,11,668
|
32,59,476
|
32,02,740
|
P/E ratio
|
26.5
x
|
35.3
x
|
33.7
x
|
26.6
x
|
35.2
x
|
38
x
|
33.6
x
|
28.7
x
|
Yield
|
1.37%
|
1%
|
0.83%
|
0.97%
|
0.8%
|
0.65%
|
0.71%
|
0.8%
|
Capitalization / Revenue
|
8.16
x
|
10.8
x
|
12.1
x
|
9.69
x
|
11.9
x
|
13.6
x
|
11.9
x
|
10.4
x
|
EV / Revenue
|
7.67
x
|
10.3
x
|
11.7
x
|
9.41
x
|
11.6
x
|
13.5
x
|
11.6
x
|
9.97
x
|
EV / EBITDA
|
17.7
x
|
22.4
x
|
24.1
x
|
19.1
x
|
23.8
x
|
25.5
x
|
22
x
|
18.6
x
|
EV / FCF
|
25.2
x
|
32.5
x
|
35.1
x
|
28.6
x
|
41.5
x
|
47.9
x
|
41.5
x
|
34.5
x
|
FCF Yield
|
3.97%
|
3.08%
|
2.85%
|
3.49%
|
2.41%
|
2.09%
|
2.41%
|
2.9%
|
Price to Book
|
10
x
|
13
x
|
14.3
x
|
11.5
x
|
12.3
x
|
12.2
x
|
9.28
x
|
7.32
x
|
Nbr of stocks (in thousands)
|
76,62,818
|
75,83,440
|
75,31,575
|
74,79,033
|
74,35,488
|
74,32,306
|
-
|
-
|
Reference price
2 |
134.0
|
203.5
|
270.9
|
256.8
|
340.5
|
449.5
|
449.5
|
449.5
|
Announcement Date
|
18/07/19
|
22/07/20
|
27/07/21
|
26/07/22
|
25/07/23
|
-
|
-
|
-
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,25,843
|
1,43,015
|
1,68,088
|
1,98,270
|
2,11,915
|
2,44,988
|
2,79,981
|
3,21,343
|
EBITDA
1 |
54,641
|
65,755
|
81,602
|
97,843
|
1,03,555
|
1,29,701
|
1,48,265
|
1,72,311
|
EBIT
1 |
42,959
|
52,959
|
69,916
|
83,383
|
89,694
|
1,08,795
|
1,22,665
|
1,42,756
|
Operating Margin
|
34.14%
|
37.03%
|
41.59%
|
42.06%
|
42.33%
|
44.41%
|
43.81%
|
44.42%
|
Earnings before Tax (EBT)
1 |
43,688
|
53,036
|
71,102
|
83,716
|
89,311
|
1,07,262
|
1,21,190
|
1,41,332
|
Net income
1 |
39,240
|
44,281
|
61,271
|
72,738
|
72,361
|
88,147
|
99,340
|
1,15,589
|
Net margin
|
31.18%
|
30.96%
|
36.45%
|
36.69%
|
34.15%
|
35.98%
|
35.48%
|
35.97%
|
EPS
2 |
5.060
|
5.760
|
8.050
|
9.650
|
9.680
|
11.82
|
13.37
|
15.65
|
Free Cash Flow
1 |
38,260
|
45,234
|
56,118
|
65,149
|
59,475
|
69,071
|
78,610
|
92,966
|
FCF margin
|
30.4%
|
31.63%
|
33.39%
|
32.86%
|
28.07%
|
28.19%
|
28.08%
|
28.93%
|
FCF Conversion (EBITDA)
|
70.02%
|
68.79%
|
68.77%
|
66.59%
|
57.43%
|
53.25%
|
53.02%
|
53.95%
|
FCF Conversion (Net income)
|
97.5%
|
102.15%
|
91.59%
|
89.57%
|
82.19%
|
78.36%
|
79.13%
|
80.43%
|
Dividend per Share
2 |
1.840
|
2.040
|
2.240
|
2.480
|
2.720
|
2.943
|
3.207
|
3.587
|
Announcement Date
|
18/07/19
|
22/07/20
|
27/07/21
|
26/07/22
|
25/07/23
|
-
|
-
|
-
|
Fiscal Period: Juni |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
51,728
|
49,360
|
51,865
|
50,122
|
52,747
|
52,857
|
56,189
|
56,517
|
62,020
|
61,858
|
64,369
|
65,305
|
70,012
|
69,791
|
73,079
|
EBITDA
1 |
25,743
|
24,137
|
24,513
|
24,308
|
25,218
|
25,901
|
28,128
|
30,816
|
32,991
|
33,608
|
33,324
|
35,848
|
36,770
|
37,207
|
37,732
|
EBIT
1 |
22,247
|
20,364
|
20,534
|
21,518
|
21,570
|
22,352
|
24,254
|
26,895
|
27,032
|
27,581
|
27,573
|
29,308
|
30,219
|
30,423
|
31,578
|
Operating Margin
|
43.01%
|
41.26%
|
39.59%
|
42.93%
|
40.89%
|
42.29%
|
43.17%
|
47.59%
|
43.59%
|
44.59%
|
42.84%
|
44.88%
|
43.16%
|
43.59%
|
43.21%
|
Earnings before Tax (EBT)
1 |
22,515
|
20,190
|
20,487
|
21,572
|
20,339
|
22,673
|
24,727
|
27,284
|
26,526
|
26,727
|
26,636
|
28,520
|
29,606
|
29,830
|
31,108
|
Net income
1 |
18,765
|
16,728
|
16,740
|
17,556
|
16,425
|
18,299
|
20,081
|
22,291
|
21,870
|
21,939
|
21,826
|
23,427
|
24,235
|
24,533
|
25,517
|
Net margin
|
36.28%
|
33.89%
|
32.28%
|
35.03%
|
31.14%
|
34.62%
|
35.74%
|
39.44%
|
35.26%
|
35.47%
|
33.91%
|
35.87%
|
34.62%
|
35.15%
|
34.92%
|
EPS
2 |
2.480
|
2.220
|
2.230
|
2.350
|
2.200
|
2.450
|
2.690
|
2.990
|
2.930
|
2.940
|
2.926
|
3.145
|
3.267
|
3.302
|
3.427
|
Dividend per Share
2 |
0.6200
|
0.6200
|
0.6200
|
0.6800
|
0.6800
|
0.6800
|
0.6800
|
0.7500
|
0.7500
|
0.7500
|
0.7488
|
0.8166
|
0.8166
|
0.8250
|
0.8199
|
Announcement Date
|
25/01/22
|
26/04/22
|
26/07/22
|
25/10/22
|
24/01/23
|
25/04/23
|
25/07/23
|
24/10/23
|
30/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
61,641
|
73,200
|
72,188
|
54,976
|
64,025
|
29,302
|
81,494
|
1,38,230
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
38,260
|
45,234
|
56,118
|
65,149
|
59,475
|
69,071
|
78,610
|
92,966
|
ROE (net income / shareholders' equity)
|
42.4%
|
40.1%
|
47.1%
|
47.2%
|
38.8%
|
35.6%
|
32%
|
30.2%
|
ROA (Net income/ Total Assets)
|
14.4%
|
15.1%
|
19.3%
|
20.8%
|
35.1%
|
18.7%
|
17.9%
|
18.8%
|
Assets
1 |
2,72,703
|
2,93,934
|
3,17,545
|
3,49,309
|
2,06,038
|
4,70,269
|
5,54,230
|
6,14,500
|
Book Value Per Share
2 |
13.40
|
15.60
|
18.90
|
22.30
|
27.70
|
36.90
|
48.40
|
61.40
|
Cash Flow per Share
2 |
6.730
|
7.900
|
10.10
|
11.80
|
11.70
|
15.70
|
19.00
|
25.00
|
Capex
1 |
13,925
|
15,441
|
20,622
|
23,886
|
28,107
|
44,587
|
52,214
|
57,640
|
Capex / Sales
|
11.07%
|
10.8%
|
12.27%
|
12.05%
|
13.26%
|
18.2%
|
18.65%
|
17.94%
|
Announcement Date
|
18/07/19
|
22/07/20
|
27/07/21
|
26/07/22
|
25/07/23
|
-
|
-
|
-
|
Last Close Price
449.5
USD Average target price
494
USD Spread / Average Target +9.90% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.91% | 9.39TCr | | +8.50% | 8.55TCr | | +64.97% | 6.38TCr | | +36.28% | 4.94TCr | | -23.05% | 4.87TCr | | -23.90% | 4.77TCr | | +71.48% | 4.09TCr | | -5.52% | 2.7TCr | | -11.48% | 2.64TCr |
Other Software
|