Real-time
BOERSE MUENCHEN
07:43:30 28/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
3.564
EUR
|
+0.20%
|
|
-0.45%
|
+14.24%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,038
|
10,435
|
11,257
|
11,459
|
12,442
|
14,024
|
-
|
-
|
Enterprise Value (EV)
1 |
16,186
|
15,767
|
17,831
|
16,894
|
18,024
|
20,320
|
20,263
|
20,381
|
P/E ratio
|
17.5
x
|
19.1
x
|
8.81
x
|
16.1
x
|
15.6
x
|
16.5
x
|
14.8
x
|
13.7
x
|
Yield
|
4.75%
|
5.23%
|
4.98%
|
4.95%
|
4.81%
|
4.76%
|
5.05%
|
5.41%
|
Capitalization / Revenue
|
2.01
x
|
1.98
x
|
2.14
x
|
2.15
x
|
2.28
x
|
2.5
x
|
2.45
x
|
2.39
x
|
EV / Revenue
|
2.95
x
|
2.99
x
|
3.39
x
|
3.17
x
|
3.31
x
|
3.63
x
|
3.53
x
|
3.47
x
|
EV / EBITDA
|
6.99
x
|
6.8
x
|
7.6
x
|
7.03
x
|
7.45
x
|
7.75
x
|
7.48
x
|
7.32
x
|
EV / FCF
|
22.3
x
|
20.6
x
|
22.7
x
|
19.6
x
|
20.3
x
|
21
x
|
20.2
x
|
19.5
x
|
FCF Yield
|
4.49%
|
4.85%
|
4.4%
|
5.1%
|
4.92%
|
4.76%
|
4.95%
|
5.12%
|
Price to Book
|
4.4
x
|
3.98
x
|
3.55
x
|
3.19
x
|
3.45
x
|
3.83
x
|
3.69
x
|
3.58
x
|
Nbr of stocks (in thousands)
|
41,95,544
|
41,95,914
|
41,23,551
|
39,64,897
|
39,90,322
|
39,30,527
|
-
|
-
|
Reference price
2 |
2.631
|
2.487
|
2.730
|
2.890
|
3.118
|
3.568
|
3.568
|
3.568
|
Announcement Date
|
29/01/20
|
27/01/21
|
21/02/22
|
31/01/23
|
31/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,486
|
5,275
|
5,256
|
5,327
|
5,448
|
5,602
|
5,733
|
5,868
|
EBITDA
1 |
2,317
|
2,320
|
2,347
|
2,404
|
2,420
|
2,624
|
2,707
|
2,786
|
EBIT
1 |
1,041
|
912
|
1,862
|
1,214
|
1,342
|
1,378
|
1,456
|
1,547
|
Operating Margin
|
18.98%
|
17.29%
|
35.43%
|
22.79%
|
24.63%
|
24.6%
|
25.39%
|
26.37%
|
Earnings before Tax (EBT)
1 |
663
|
649
|
1,627
|
993
|
1,088
|
1,114
|
1,216
|
1,309
|
Net income
1 |
614
|
561
|
1,288
|
760
|
844
|
854.5
|
927.3
|
997.4
|
Net margin
|
11.19%
|
10.64%
|
24.51%
|
14.27%
|
15.49%
|
15.25%
|
16.17%
|
17%
|
EPS
2 |
0.1500
|
0.1300
|
0.3100
|
0.1800
|
0.2000
|
0.2167
|
0.2407
|
0.2604
|
Free Cash Flow
1 |
726
|
765
|
784
|
862
|
886
|
967.1
|
1,003
|
1,045
|
FCF margin
|
13.23%
|
14.5%
|
14.92%
|
16.18%
|
16.26%
|
17.26%
|
17.49%
|
17.8%
|
FCF Conversion (EBITDA)
|
31.33%
|
32.97%
|
33.4%
|
35.86%
|
36.61%
|
36.86%
|
37.03%
|
37.49%
|
FCF Conversion (Net income)
|
118.24%
|
136.36%
|
60.87%
|
113.42%
|
104.98%
|
113.18%
|
108.11%
|
104.72%
|
Dividend per Share
2 |
0.1250
|
0.1300
|
0.1360
|
0.1430
|
0.1500
|
0.1700
|
0.1801
|
0.1929
|
Announcement Date
|
29/01/20
|
27/01/21
|
21/02/22
|
31/01/23
|
31/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
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
|
---|
Net sales
1 |
-
|
-
|
-
|
2,584
|
1,312
|
1,358
|
1,311
|
1,314
|
1,337
|
1,366
|
1,333
|
1,331
|
1,334
|
1,421
|
1,377
|
1,378
|
1,405
|
1,449
|
-
|
EBITDA
1 |
-
|
-
|
-
|
1,156
|
607
|
584
|
593
|
595
|
618
|
598
|
584
|
596
|
629
|
611
|
605
|
640.4
|
675.1
|
669.8
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
252
|
291
|
307
|
325
|
291
|
-
|
-
|
-
|
323
|
337
|
346.2
|
364.5
|
342.7
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
18.56%
|
22.2%
|
23.36%
|
24.31%
|
21.3%
|
-
|
-
|
-
|
22.73%
|
24.47%
|
25.13%
|
25.95%
|
23.65%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
187
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
262
|
221
|
277.1
|
283
|
278
|
-
|
Net income
1 |
-
|
-
|
-
|
-
|
185
|
164
|
179
|
-
|
-
|
190
|
-
|
-
|
-
|
-
|
175
|
213.8
|
216.3
|
219.7
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
14.1%
|
12.08%
|
13.65%
|
-
|
-
|
13.91%
|
-
|
-
|
-
|
-
|
12.71%
|
15.52%
|
15.4%
|
15.16%
|
-
|
EPS
2 |
-
|
-
|
-
|
-
|
0.0500
|
0.0400
|
0.0400
|
0.0500
|
0.0500
|
0.0400
|
0.0500
|
0.0500
|
0.0500
|
0.0500
|
0.0400
|
0.0522
|
0.0530
|
0.0541
|
-
|
Dividend per Share
2 |
0.0830
|
0.0430
|
0.0900
|
-
|
-
|
0.0930
|
-
|
0.0480
|
-
|
0.0950
|
-
|
-
|
-
|
0.0980
|
0.0850
|
-
|
-
|
0.0850
|
-
|
Announcement Date
|
29/01/20
|
27/07/20
|
27/01/21
|
27/07/21
|
26/10/21
|
21/02/22
|
29/04/22
|
26/07/22
|
26/10/22
|
31/01/23
|
26/04/23
|
24/07/23
|
25/10/23
|
31/01/24
|
15/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,148
|
5,332
|
6,574
|
5,435
|
5,582
|
6,296
|
6,239
|
6,357
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.222
x
|
2.298
x
|
2.801
x
|
2.261
x
|
2.307
x
|
2.4
x
|
2.305
x
|
2.282
x
|
Free Cash Flow
1 |
726
|
765
|
784
|
862
|
886
|
967
|
1,003
|
1,045
|
ROE (net income / shareholders' equity)
|
28%
|
21.9%
|
21.4%
|
22.1%
|
23.4%
|
24.1%
|
25.9%
|
27%
|
ROA (Net income/ Total Assets)
|
4.85%
|
4.6%
|
10.4%
|
6.15%
|
6.97%
|
6.83%
|
6.65%
|
7.18%
|
Assets
1 |
12,655
|
12,192
|
12,409
|
12,350
|
12,108
|
12,506
|
13,937
|
13,889
|
Book Value Per Share
2 |
0.6000
|
0.6200
|
0.7700
|
0.9000
|
0.9000
|
0.9300
|
0.9700
|
1.000
|
Cash Flow per Share
2 |
0.4800
|
0.4700
|
0.5100
|
0.5200
|
0.5300
|
0.5600
|
0.5800
|
0.5900
|
Capex
1 |
1,115
|
1,147
|
1,216
|
1,206
|
1,248
|
1,207
|
1,201
|
1,196
|
Capex / Sales
|
20.32%
|
21.74%
|
23.14%
|
22.64%
|
22.91%
|
21.55%
|
20.94%
|
20.38%
|
Announcement Date
|
29/01/20
|
27/01/21
|
21/02/22
|
31/01/23
|
31/01/24
|
-
|
-
|
-
|
Last Close Price
3.568
EUR Average target price
3.701
EUR Spread / Average Target +3.74% Consensus |