Real-time
BOERSE MUENCHEN
06:43:20 28/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
9.998
EUR
|
0.00%
|
|
+1.09%
|
+11.73%
|
Fiscal Period: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
48,323
|
45,005
|
51,205
|
54,750
|
58,427
|
65,214
|
-
|
-
|
Enterprise Value (EV)
1 |
48,323
|
45,005
|
51,205
|
54,750
|
58,427
|
65,214
|
65,214
|
65,214
|
P/E ratio
|
9.84
x
|
12.6
x
|
10.7
x
|
9.59
x
|
8.39
x
|
8.88
x
|
8.8
x
|
8.62
x
|
Yield
|
4.83%
|
3.16%
|
4.65%
|
5.58%
|
6.31%
|
5.94%
|
6.11%
|
6.24%
|
Capitalization / Revenue
|
4.45
x
|
4.44
x
|
4.83
x
|
4.69
x
|
4.33
x
|
4.64
x
|
4.54
x
|
4.43
x
|
EV / Revenue
|
4.45
x
|
4.44
x
|
4.83
x
|
4.69
x
|
4.33
x
|
4.64
x
|
4.54
x
|
4.43
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.06
x
|
0.93
x
|
0.99
x
|
1.07
x
|
1.1
x
|
1.14
x
|
1.08
x
|
1.02
x
|
Nbr of stocks (in thousands)
|
44,01,011
|
44,73,668
|
44,91,692
|
44,95,088
|
44,94,384
|
44,94,434
|
-
|
-
|
Reference price
2 |
10.98
|
10.06
|
11.40
|
12.18
|
13.00
|
14.51
|
14.51
|
14.51
|
Announcement Date
|
20/02/20
|
23/02/21
|
22/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,871
|
10,139
|
10,596
|
11,675
|
13,507
|
14,054
|
14,352
|
14,725
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
6,227
|
5,700
|
5,832
|
6,649
|
8,284
|
8,233
|
8,451
|
8,479
|
Operating Margin
|
57.28%
|
56.22%
|
55.04%
|
56.95%
|
61.33%
|
58.58%
|
58.88%
|
57.58%
|
Earnings before Tax (EBT)
1 |
5,800
|
4,165
|
5,680
|
6,939
|
8,401
|
8,740
|
8,898
|
9,032
|
Net income
1 |
4,869
|
3,586
|
4,858
|
5,748
|
7,021
|
7,361
|
7,436
|
7,565
|
Net margin
|
44.79%
|
35.37%
|
45.85%
|
49.23%
|
51.98%
|
52.38%
|
51.81%
|
51.37%
|
EPS
2 |
1.116
|
0.8000
|
1.070
|
1.270
|
1.550
|
1.633
|
1.648
|
1.684
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.5300
|
0.3180
|
0.5300
|
0.6800
|
0.8200
|
0.8619
|
0.8867
|
0.9057
|
Announcement Date
|
20/02/20
|
23/02/21
|
22/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
-
|
-
|
-
|
2,560
|
2,550
|
2,643
|
2,879
|
3,152
|
3,001
|
-
|
3,350
|
3,455
|
3,429
|
3,273
|
-
|
3,626
|
3,494
|
3,506
|
3,483
|
3,510
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
1,372
|
1,261
|
1,438
|
1,871
|
2,139
|
1,702
|
-
|
2,106
|
2,126
|
2,089
|
1,963
|
-
|
2,280
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
53.59%
|
49.45%
|
54.41%
|
64.99%
|
67.86%
|
56.71%
|
-
|
62.87%
|
61.53%
|
60.92%
|
59.98%
|
-
|
62.88%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
1,387
|
1,116
|
1,623
|
1,772
|
1,959
|
1,585
|
-
|
2,231
|
2,098
|
2,133
|
1,939
|
-
|
2,341
|
2,183
|
2,156
|
2,106
|
2,149
|
Net income
1 |
-
|
-
|
-
|
1,224
|
973
|
1,356
|
1,481
|
1,605
|
1,306
|
-
|
1,879
|
1,710
|
1,810
|
1,622
|
-
|
1,982
|
1,865
|
1,840
|
1,795
|
1,831
|
Net margin
|
-
|
-
|
-
|
47.81%
|
38.16%
|
51.31%
|
51.44%
|
50.92%
|
43.52%
|
-
|
56.09%
|
49.49%
|
52.79%
|
49.56%
|
-
|
54.66%
|
53.37%
|
52.47%
|
51.54%
|
52.18%
|
EPS
2 |
-
|
0.3200
|
-
|
0.2680
|
0.8500
|
0.3030
|
0.3290
|
0.3500
|
1.140
|
-
|
1.680
|
0.3800
|
-
|
-
|
-
|
1.760
|
0.4122
|
0.4067
|
0.3968
|
0.4048
|
Dividend per Share
2 |
0.2800
|
-
|
0.2500
|
-
|
0.2800
|
-
|
0.2800
|
-
|
0.4000
|
0.4000
|
-
|
0.4000
|
-
|
0.4200
|
0.4200
|
-
|
0.4200
|
-
|
0.4500
|
-
|
Announcement Date
|
20/02/20
|
06/08/20
|
03/08/21
|
03/11/21
|
22/02/22
|
28/04/22
|
02/08/22
|
03/11/22
|
23/02/23
|
23/02/23
|
09/05/23
|
03/08/23
|
09/11/23
|
27/02/24
|
27/02/24
|
09/05/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
11.4%
|
7.6%
|
9.5%
|
11.1%
|
13.7%
|
13.3%
|
12.7%
|
12.3%
|
ROA (Net income/ Total Assets)
|
1.26%
|
0.85%
|
0.91%
|
1.25%
|
1.46%
|
1.25%
|
1.27%
|
1.19%
|
Assets
1 |
3,86,429
|
4,21,882
|
5,31,801
|
4,59,840
|
4,80,890
|
5,88,906
|
5,87,068
|
6,33,573
|
Book Value Per Share
2 |
10.40
|
10.80
|
11.50
|
11.40
|
11.80
|
12.70
|
13.40
|
14.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20/02/20
|
23/02/21
|
22/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Last Close Price
14.51
SGD Average target price
15.22
SGD Spread / Average Target +4.91% Consensus |
1st Jan change
|
Capi.
|
---|
| +17.09% | 57TCr | | +16.57% | 31TCr | | +21.47% | 26TCr | | +24.09% | 19TCr | | +29.19% | 17TCr | | +8.45% | 16TCr | | -1.49% | 15TCr | | +8.51% | 15TCr | | +13.94% | 14TCr |
Other Banks
|