Real-time
BOERSE MUENCHEN
08:13:29 14/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
35
EUR
|
-0.57%
|
|
-3.83%
|
-16.59%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
33,009
|
30,171
|
30,574
|
32,178
|
32,895
|
28,224
|
-
|
-
|
Enterprise Value (EV)
1 |
52,445
|
48,944
|
52,704
|
68,461
|
74,700
|
70,235
|
68,179
|
65,310
|
P/E ratio
|
16.2
x
|
18.9
x
|
19.6
x
|
19.1
x
|
38.3
x
|
14.2
x
|
11.5
x
|
10
x
|
Yield
|
3.1%
|
3.37%
|
3.32%
|
3.16%
|
3.22%
|
3.84%
|
3.86%
|
3.92%
|
Capitalization / Revenue
|
2.19
x
|
2.17
x
|
2.09
x
|
2.09
x
|
1.7
x
|
1.36
x
|
1.32
x
|
1.28
x
|
EV / Revenue
|
3.48
x
|
3.52
x
|
3.6
x
|
4.45
x
|
3.87
x
|
3.39
x
|
3.2
x
|
2.97
x
|
EV / EBITDA
|
8.44
x
|
8.36
x
|
8.95
x
|
10.7
x
|
8.71
x
|
7.27
x
|
6.75
x
|
6.24
x
|
EV / FCF
|
23
x
|
20.7
x
|
38.4
x
|
38.6
x
|
30.9
x
|
23.6
x
|
20.8
x
|
16.8
x
|
FCF Yield
|
4.34%
|
4.83%
|
2.61%
|
2.59%
|
3.23%
|
4.23%
|
4.81%
|
5.94%
|
Price to Book
|
3.46
x
|
3.13
x
|
2.89
x
|
3.17
x
|
3.15
x
|
2.37
x
|
2.07
x
|
1.8
x
|
Nbr of stocks (in thousands)
|
5,10,601
|
5,04,925
|
5,04,925
|
5,04,925
|
5,30,021
|
5,32,816
|
-
|
-
|
Reference price
2 |
64.48
|
59.26
|
60.23
|
63.37
|
62.03
|
52.12
|
52.12
|
52.12
|
Announcement Date
|
22/01/20
|
28/01/21
|
27/01/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
15,073
|
13,916
|
14,655
|
15,396
|
19,308
|
20,736
|
21,333
|
21,969
|
EBITDA
1 |
6,212
|
5,857
|
5,887
|
6,393
|
8,581
|
9,659
|
10,105
|
10,472
|
EBIT
1 |
3,724
|
3,239
|
3,302
|
3,817
|
4,460
|
4,852
|
5,378
|
5,607
|
Operating Margin
|
24.71%
|
23.28%
|
22.53%
|
24.79%
|
23.1%
|
23.4%
|
25.21%
|
25.52%
|
Earnings before Tax (EBT)
1 |
2,755
|
2,172
|
2,127
|
2,289
|
1,366
|
2,460
|
3,197
|
3,539
|
Net income
1 |
2,043
|
1,592
|
1,558
|
1,680
|
849
|
1,823
|
2,367
|
2,632
|
Net margin
|
13.55%
|
11.44%
|
10.63%
|
10.91%
|
4.4%
|
8.79%
|
11.1%
|
11.98%
|
EPS
2 |
3.970
|
3.130
|
3.070
|
3.320
|
1.620
|
3.675
|
4.551
|
5.214
|
Free Cash Flow
1 |
2,278
|
2,366
|
1,373
|
1,773
|
2,414
|
2,973
|
3,278
|
3,883
|
FCF margin
|
15.11%
|
17%
|
9.37%
|
11.52%
|
12.5%
|
14.34%
|
15.37%
|
17.67%
|
FCF Conversion (EBITDA)
|
36.67%
|
40.4%
|
23.32%
|
27.73%
|
28.13%
|
30.78%
|
32.44%
|
37.08%
|
FCF Conversion (Net income)
|
111.5%
|
148.62%
|
88.13%
|
105.54%
|
284.33%
|
163.08%
|
138.51%
|
147.54%
|
Dividend per Share
2 |
2.000
|
2.000
|
2.000
|
2.000
|
2.000
|
2.000
|
2.014
|
2.042
|
Announcement Date
|
22/01/20
|
28/01/21
|
27/01/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
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
|
---|
Net sales
1 |
3,919
|
3,619
|
3,868
|
3,743
|
4,166
|
3,835
|
5,046
|
5,092
|
5,335
|
4,901
|
5,158
|
5,221
|
5,456
|
5,071
|
5,362
|
EBITDA
1 |
1,522
|
1,539
|
1,592
|
1,733
|
1,679
|
1,651
|
2,190
|
2,411
|
2,329
|
2,214
|
2,384
|
2,550
|
2,502
|
2,403
|
2,473
|
EBIT
1 |
864
|
893
|
954
|
1,089
|
1,031
|
1,020
|
1,032
|
1,251
|
1,157
|
1,065
|
1,127
|
1,357
|
1,265
|
-
|
-
|
Operating Margin
|
22.05%
|
24.68%
|
24.66%
|
29.09%
|
24.75%
|
26.6%
|
20.45%
|
24.57%
|
21.69%
|
21.73%
|
21.85%
|
25.98%
|
23.18%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
557
|
545
|
544
|
504
|
696
|
696
|
136
|
12
|
522
|
335
|
586
|
747.6
|
699.9
|
676
|
737
|
Net income
1 |
405
|
392
|
409
|
371
|
508
|
511
|
109
|
-99
|
328
|
256
|
413.1
|
566.9
|
521.6
|
500
|
545
|
Net margin
|
10.33%
|
10.83%
|
10.57%
|
9.91%
|
12.19%
|
13.32%
|
2.16%
|
-1.94%
|
6.15%
|
5.22%
|
8.01%
|
10.86%
|
9.56%
|
9.86%
|
10.16%
|
EPS
2 |
0.8000
|
0.7700
|
0.7600
|
0.7100
|
1.000
|
1.000
|
0.2000
|
-0.1900
|
0.6200
|
0.4600
|
0.9605
|
1.159
|
1.087
|
0.9576
|
1.030
|
Dividend per Share
2 |
0.5000
|
0.5000
|
0.5000
|
0.5000
|
0.5000
|
0.5000
|
0.5000
|
0.5000
|
0.5000
|
0.5000
|
0.5000
|
0.5000
|
0.5000
|
0.5000
|
0.5000
|
Announcement Date
|
27/01/22
|
20/04/22
|
27/07/22
|
09/11/22
|
02/02/23
|
26/04/23
|
26/07/23
|
09/11/23
|
01/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
19,436
|
18,773
|
22,130
|
36,283
|
41,805
|
42,011
|
39,955
|
37,086
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.129
x
|
3.205
x
|
3.759
x
|
5.675
x
|
4.872
x
|
4.35
x
|
3.954
x
|
3.541
x
|
Free Cash Flow
1 |
2,278
|
2,366
|
1,373
|
1,773
|
2,414
|
2,973
|
3,278
|
3,883
|
ROE (net income / shareholders' equity)
|
23.3%
|
16.8%
|
17.9%
|
18.6%
|
23.4%
|
25.3%
|
22.6%
|
21.5%
|
ROA (Net income/ Total Assets)
|
5.8%
|
4.2%
|
4.46%
|
3.92%
|
3.85%
|
3.63%
|
4.1%
|
4.64%
|
Assets
1 |
35,197
|
37,936
|
34,918
|
42,819
|
22,043
|
50,190
|
57,702
|
56,775
|
Book Value Per Share
2 |
18.60
|
19.00
|
20.90
|
20.00
|
19.70
|
22.00
|
25.20
|
28.90
|
Cash Flow per Share
2 |
8.820
|
8.540
|
8.240
|
8.880
|
9.850
|
11.80
|
12.80
|
-
|
Capex
1 |
2,807
|
2,312
|
2,788
|
3,075
|
3,934
|
4,034
|
3,957
|
3,902
|
Capex / Sales
|
18.62%
|
16.61%
|
19.02%
|
19.97%
|
20.37%
|
19.45%
|
18.55%
|
17.76%
|
Announcement Date
|
22/01/20
|
28/01/21
|
27/01/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Last Close Price
52.12
CAD Average target price
71.44
CAD Spread / Average Target +37.07% Consensus |
1st Jan change
|
Capi.
|
---|
| +38.23% | 10TCr | | +11.68% | 5.92TCr | | -9.45% | 2.5TCr | | +1.63% | 1.01TCr | | +6.64% | 947.49Cr | | -9.80% | 916.95Cr | | -32.36% | 764.8Cr | | +19.94% | 689.35Cr | | 0.00% | 653.13Cr |
Wireless Telecom
|