Market Closed -
Börse Stuttgart
11:38:42 02/07/2024 am IST
|
5-day change
|
1st Jan Change
|
805
EUR
|
0.00%
|
|
-0.62%
|
0.00%
|
Fiscal Period: August |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,43,524
|
6,40,796
|
8,00,169
|
8,02,527
|
8,06,771
|
6,68,144
|
-
|
-
|
Enterprise Value (EV)
1 |
12,66,426
|
10,76,470
|
12,67,127
|
12,82,622
|
12,71,125
|
10,93,574
|
11,26,435
|
11,19,513
|
P/E ratio
|
36
x
|
26.1
x
|
-
|
32.3
x
|
29.4
x
|
22.5
x
|
25.2
x
|
24.2
x
|
Yield
|
3.35%
|
4.77%
|
-
|
3.84%
|
3.86%
|
4.44%
|
4.56%
|
4.77%
|
Capitalization / Revenue
|
12
x
|
8.71
x
|
-
|
10.7
x
|
10.2
x
|
8.05
x
|
9.95
x
|
9.79
x
|
EV / Revenue
|
18.1
x
|
14.6
x
|
-
|
17.1
x
|
16.1
x
|
13.2
x
|
16.8
x
|
16.4
x
|
EV / EBITDA
|
29.9
x
|
27.4
x
|
27.1
x
|
28
x
|
26.3
x
|
21.5
x
|
25.8
x
|
25.1
x
|
EV / FCF
|
-229
x
|
-31.7
x
|
-1,757
x
|
72.5
x
|
37.3
x
|
55.3
x
|
26.9
x
|
26.3
x
|
FCF Yield
|
-0.44%
|
-3.15%
|
-0.06%
|
1.38%
|
2.68%
|
1.81%
|
3.72%
|
3.8%
|
Price to Book
|
1.41
x
|
1.02
x
|
1.28
x
|
1.3
x
|
1.31
x
|
1.09
x
|
1.09
x
|
1.09
x
|
Nbr of stocks (in thousands)
|
4,547
|
4,715
|
4,715
|
4,715
|
4,715
|
4,715
|
-
|
-
|
Reference price
2 |
1,85,500
|
1,35,900
|
1,69,700
|
1,70,200
|
1,71,100
|
1,41,700
|
1,41,700
|
1,41,700
|
Announcement Date
|
12/04/19
|
14/04/20
|
14/04/21
|
19/04/22
|
18/04/23
|
17/04/24
|
-
|
-
|
Fiscal Period: August |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
70,160
|
73,544
|
-
|
75,040
|
79,009
|
83,021
|
67,179
|
68,274
|
EBITDA
1 |
42,405
|
39,230
|
46,682
|
45,776
|
48,372
|
50,906
|
43,609
|
44,573
|
EBIT
1 |
27,342
|
28,938
|
-
|
29,335
|
31,698
|
34,104
|
29,764
|
30,679
|
Operating Margin
|
38.97%
|
39.35%
|
-
|
39.09%
|
40.12%
|
41.08%
|
44.31%
|
44.93%
|
Earnings before Tax (EBT)
1 |
22,274
|
-
|
-
|
24,816
|
27,452
|
29,688
|
25,649
|
26,162
|
Net income
1 |
22,271
|
23,879
|
-
|
24,812
|
27,448
|
29,705
|
26,533
|
27,630
|
Net margin
|
31.74%
|
32.47%
|
-
|
33.06%
|
34.74%
|
35.78%
|
39.5%
|
40.47%
|
EPS
2 |
5,153
|
5,213
|
-
|
5,262
|
5,820
|
6,299
|
5,627
|
5,860
|
Free Cash Flow
1 |
-5,520
|
-33,905
|
-721.3
|
17,684
|
34,041
|
19,770
|
41,887
|
42,513
|
FCF margin
|
-7.87%
|
-46.1%
|
-
|
23.57%
|
43.08%
|
23.81%
|
62.35%
|
62.27%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
38.63%
|
70.37%
|
38.84%
|
96.05%
|
95.38%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
71.27%
|
124.02%
|
66.56%
|
157.87%
|
153.86%
|
Dividend per Share
2 |
6,212
|
6,488
|
-
|
6,532
|
6,612
|
6,292
|
6,458
|
6,763
|
Announcement Date
|
12/04/19
|
14/04/20
|
14/04/21
|
19/04/22
|
18/04/23
|
17/04/24
|
-
|
-
|
Fiscal Period: August |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Net sales
1 |
35,429
|
36,617
|
36,927
|
37,577
|
38,064
|
37,519
|
37,521
|
39,022
|
39,986
|
43,646
|
39,440
|
40,459
|
39,739
|
39,721
|
EBITDA
1 |
21,592
|
19,403
|
19,827
|
20,584
|
23,477
|
20,329
|
22,826
|
21,323
|
24,418
|
27,335
|
23,390
|
24,054
|
23,742
|
23,593
|
EBIT
1 |
14,056
|
14,265
|
14,673
|
15,213
|
15,370
|
14,741
|
14,593
|
15,585
|
16,114
|
18,931
|
15,094
|
15,567
|
15,382
|
15,386
|
Operating Margin
|
39.67%
|
38.96%
|
39.74%
|
40.48%
|
40.38%
|
39.29%
|
38.89%
|
39.94%
|
40.3%
|
43.38%
|
38.27%
|
38.48%
|
38.71%
|
38.74%
|
Earnings before Tax (EBT)
1 |
11,562
|
11,693
|
12,191
|
12,803
|
13,017
|
12,435
|
12,380
|
13,501
|
13,951
|
16,730
|
12,895
|
13,340
|
13,056
|
12,999
|
Net income
1 |
11,561
|
11,691
|
12,188
|
12,800
|
13,016
|
12,434
|
12,378
|
13,499
|
13,949
|
16,747
|
12,895
|
13,318
|
13,061
|
12,998
|
Net margin
|
32.63%
|
31.93%
|
33.01%
|
34.06%
|
34.2%
|
33.14%
|
32.99%
|
34.59%
|
34.88%
|
38.37%
|
32.7%
|
32.92%
|
32.87%
|
32.72%
|
EPS
2 |
2,675
|
2,571
|
2,642
|
2,714
|
2,761
|
2,637
|
2,625
|
2,862
|
2,958
|
3,551
|
2,735
|
2,824
|
2,770
|
2,756
|
Dividend per Share
2 |
3,128
|
3,209
|
3,279
|
3,317
|
3,330
|
3,288
|
3,244
|
3,300
|
3,312
|
3,402
|
3,400
|
3,316
|
3,380
|
3,378
|
Announcement Date
|
12/04/19
|
15/10/19
|
14/04/20
|
14/10/20
|
14/04/21
|
13/10/21
|
19/04/22
|
18/10/22
|
18/04/23
|
18/10/23
|
-
|
-
|
-
|
-
|
Fiscal Period: August |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,22,902
|
4,35,674
|
4,66,957
|
4,80,095
|
4,64,354
|
4,25,430
|
4,58,291
|
4,51,370
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
9.973
x
|
11.11
x
|
10
x
|
10.49
x
|
9.6
x
|
8.357
x
|
10.51
x
|
10.13
x
|
Free Cash Flow
1 |
-5,520
|
-33,905
|
-721
|
17,684
|
34,041
|
19,770
|
41,887
|
42,513
|
ROE (net income / shareholders' equity)
|
3.96%
|
3.99%
|
4.12%
|
4.01%
|
4.47%
|
4.84%
|
4.21%
|
4.37%
|
ROA (Net income/ Total Assets)
|
2.02%
|
2.07%
|
2.16%
|
2.09%
|
2.31%
|
2.5%
|
2.46%
|
2.51%
|
Assets
1 |
11,03,833
|
11,55,626
|
-
|
11,89,951
|
11,86,343
|
11,89,727
|
10,78,442
|
11,00,628
|
Book Value Per Share
2 |
1,31,853
|
1,33,158
|
1,32,129
|
1,30,827
|
1,30,119
|
1,29,710
|
1,29,673
|
1,29,469
|
Cash Flow per Share
2 |
9,678
|
8,793
|
8,822
|
9,283
|
11,825
|
12,716
|
8,883
|
9,016
|
Capex
1 |
49,210
|
77,290
|
42,320
|
26,092
|
-
|
36,467
|
530
|
-
|
Capex / Sales
|
70.14%
|
105.09%
|
-
|
34.77%
|
-
|
43.92%
|
0.79%
|
-
|
Announcement Date
|
12/04/19
|
14/04/20
|
14/04/21
|
19/04/22
|
18/04/23
|
17/04/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -15.11% | 1.2TCr | | -21.80% | 700.77Cr | | -14.22% | 511.94Cr | | -11.00% | 486.61Cr | | +8.33% | 481.28Cr | | +1.90% | 478.66Cr | | -3.02% | 347.02Cr | | -14.24% | 312.23Cr | | -0.97% | 272.02Cr |
Diversified REITs
|