Real-time
BOERSE MUENCHEN
12:15:00 27/06/2024 am IST
|
5-day change
|
1st Jan Change
|
74.92
EUR
|
-0.83%
|
|
+2.96%
|
-8.42%
|
Fiscal Period: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,00,689
|
1,25,766
|
1,09,523
|
1,17,023
|
1,27,266
|
1,13,009
|
-
|
-
|
Enterprise Value (EV)
1 |
1,04,340
|
1,26,430
|
1,07,947
|
1,21,211
|
1,31,497
|
1,17,376
|
1,17,626
|
1,18,163
|
P/E ratio
|
12.2
x
|
12.5
x
|
5.11
x
|
9.2
x
|
12.1
x
|
9.04
x
|
9.53
x
|
10.4
x
|
Yield
|
6.4%
|
6.2%
|
15.7%
|
7.02%
|
5.85%
|
6.39%
|
6.5%
|
6.4%
|
Capitalization / Revenue
|
2.33
x
|
2.82
x
|
1.72
x
|
2.11
x
|
2.35
x
|
2.11
x
|
2.11
x
|
2.12
x
|
EV / Revenue
|
2.42
x
|
2.83
x
|
1.7
x
|
2.18
x
|
2.43
x
|
2.19
x
|
2.2
x
|
2.21
x
|
EV / EBITDA
|
4.92
x
|
5.29
x
|
2.86
x
|
4.61
x
|
5.5
x
|
4.66
x
|
4.65
x
|
4.86
x
|
EV / FCF
|
11.1
x
|
13.1
x
|
6.01
x
|
13.5
x
|
17.2
x
|
15.5
x
|
15.2
x
|
13.6
x
|
FCF Yield
|
9.03%
|
7.66%
|
16.6%
|
7.43%
|
5.82%
|
6.45%
|
6.58%
|
7.35%
|
Price to Book
|
2.4
x
|
2.57
x
|
2.08
x
|
2.26
x
|
2.21
x
|
1.79
x
|
1.66
x
|
1.57
x
|
Nbr of stocks (in thousands)
|
16,18,730
|
16,16,304
|
16,18,208
|
16,19,647
|
16,21,558
|
16,22,699
|
-
|
-
|
Reference price
2 |
59.71
|
74.80
|
66.18
|
70.13
|
74.36
|
66.39
|
66.39
|
66.39
|
Announcement Date
|
26/02/20
|
17/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscal Period: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
43,165
|
44,611
|
63,495
|
55,554
|
54,041
|
53,484
|
53,523
|
53,365
|
EBITDA
1 |
21,197
|
23,902
|
37,720
|
26,272
|
23,892
|
25,180
|
25,286
|
24,322
|
EBIT
1 |
16,813
|
19,623
|
33,023
|
20,508
|
15,498
|
18,897
|
18,570
|
17,345
|
Operating Margin
|
38.95%
|
43.99%
|
52.01%
|
36.92%
|
28.68%
|
35.33%
|
34.69%
|
32.5%
|
Earnings before Tax (EBT)
1 |
11,119
|
15,391
|
30,833
|
18,662
|
13,785
|
17,957
|
17,704
|
16,580
|
Net income
1 |
8,010
|
9,769
|
21,094
|
12,420
|
10,058
|
12,534
|
12,117
|
11,303
|
Net margin
|
18.56%
|
21.9%
|
33.22%
|
22.36%
|
18.61%
|
23.44%
|
22.64%
|
21.18%
|
EPS
2 |
4.878
|
5.998
|
12.95
|
7.621
|
6.165
|
7.345
|
6.965
|
6.405
|
Free Cash Flow
1 |
9,424
|
9,686
|
17,961
|
9,010
|
7,657
|
7,567
|
7,739
|
8,680
|
FCF margin
|
21.83%
|
21.71%
|
28.29%
|
16.22%
|
14.17%
|
14.15%
|
14.46%
|
16.26%
|
FCF Conversion (EBITDA)
|
44.46%
|
40.52%
|
47.62%
|
34.3%
|
32.05%
|
30.05%
|
30.61%
|
35.69%
|
FCF Conversion (Net income)
|
117.65%
|
99.15%
|
85.15%
|
72.54%
|
76.13%
|
60.37%
|
63.87%
|
76.79%
|
Dividend per Share
2 |
3.820
|
4.640
|
10.40
|
4.920
|
4.350
|
4.243
|
4.312
|
4.250
|
Announcement Date
|
26/02/20
|
17/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
---|
Net sales
1 |
22,443
|
19,362
|
25,249
|
33,083
|
30,412
|
29,775
|
25,779
|
26,667
|
27,374
|
26,590
|
26,690
|
26,768
|
27,116
|
EBITDA
1 |
10,947
|
9,640
|
14,262
|
21,037
|
16,683
|
15,597
|
10,675
|
11,728
|
12,164
|
12,854
|
-
|
-
|
-
|
EBIT
1 |
8,659
|
7,548
|
12,075
|
19,000
|
14,023
|
12,674
|
7,834
|
7,678
|
7,820
|
9,181
|
8,621
|
9,199
|
9,486
|
Operating Margin
|
38.58%
|
38.98%
|
47.82%
|
57.43%
|
46.11%
|
42.57%
|
30.39%
|
28.79%
|
28.57%
|
34.53%
|
32.3%
|
34.37%
|
34.98%
|
Earnings before Tax (EBT)
|
-
|
5,279
|
10,112
|
18,049
|
12,784
|
12,315
|
6,347
|
6,930
|
6,855
|
-
|
-
|
-
|
-
|
Net income
|
-
|
3,316
|
6,453
|
12,313
|
8,781
|
8,908
|
3,512
|
5,117
|
4,941
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
17.13%
|
25.56%
|
37.22%
|
28.87%
|
29.92%
|
13.62%
|
19.19%
|
18.05%
|
-
|
-
|
-
|
-
|
EPS
2 |
2.371
|
2.052
|
-
|
7.610
|
-
|
5.501
|
2.120
|
3.139
|
3.026
|
3.700
|
-
|
-
|
-
|
Dividend per Share
|
2.310
|
1.550
|
3.090
|
5.610
|
4.790
|
2.670
|
2.250
|
1.770
|
2.580
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/02/20
|
29/07/20
|
17/02/21
|
28/07/21
|
23/02/22
|
27/07/22
|
22/02/23
|
26/07/23
|
21/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,651
|
664
|
-
|
4,188
|
4,231
|
4,367
|
4,617
|
5,154
|
Net Cash position
1 |
-
|
-
|
1,576
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.1722
x
|
0.0278
x
|
-
|
0.1594
x
|
0.1771
x
|
0.1734
x
|
0.1826
x
|
0.2119
x
|
Free Cash Flow
1 |
9,424
|
9,686
|
17,961
|
9,010
|
7,657
|
7,567
|
7,739
|
8,680
|
ROE (net income / shareholders' equity)
|
24.6%
|
28.4%
|
42.8%
|
24.4%
|
19.1%
|
21.7%
|
19.6%
|
16.6%
|
ROA (Net income/ Total Assets)
|
11.6%
|
13.4%
|
21.1%
|
12.4%
|
10%
|
11.8%
|
11.7%
|
10.7%
|
Assets
1 |
69,015
|
72,668
|
1,00,143
|
99,820
|
1,00,161
|
1,06,109
|
1,03,758
|
1,05,350
|
Book Value Per Share
2 |
24.90
|
29.10
|
31.80
|
31.00
|
33.70
|
37.10
|
39.90
|
42.20
|
Cash Flow per Share
2 |
9.080
|
9.750
|
15.60
|
9.900
|
9.290
|
10.90
|
10.40
|
9.990
|
Capex
1 |
5,488
|
6,189
|
7,384
|
6,750
|
7,086
|
10,162
|
10,137
|
9,285
|
Capex / Sales
|
12.71%
|
13.87%
|
11.63%
|
12.15%
|
13.11%
|
19%
|
18.94%
|
17.4%
|
Announcement Date
|
26/02/20
|
17/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Last Close Price
66.39
USD Average target price
77.91
USD Spread / Average Target +17.34% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.02% | 146B | | -9.99% | 43.62B | | +0.32% | 40.58B | | +28.26% | 38.74B | | +104.37% | 33.64B | | +17.55% | 24.7B | | +70.99% | 20.19B | | +38.52% | 16.35B | | +10.51% | 11.2B |
Integrated Mining
|