Real-time
BOERSE MUENCHEN
09:43:53 27/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
9.3
EUR
|
0.00%
|
|
-4.12%
|
-4.91%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,972
|
3,347
|
3,403
|
1,868
|
1,740
|
1,632
|
-
|
-
|
Enterprise Value (EV)
1 |
5,760
|
4,744
|
4,008
|
2,687
|
2,662
|
2,476
|
2,410
|
2,358
|
P/E ratio
|
33.1
x
|
-153
x
|
13.1
x
|
9.97
x
|
46.6
x
|
20.2
x
|
12.3
x
|
9.63
x
|
Yield
|
3.03%
|
-
|
2.44%
|
4.38%
|
2.17%
|
2.4%
|
3.35%
|
4.41%
|
Capitalization / Revenue
|
0.57
x
|
0.54
x
|
0.74
x
|
0.37
x
|
0.36
x
|
0.34
x
|
0.33
x
|
0.31
x
|
EV / Revenue
|
0.83
x
|
0.77
x
|
0.87
x
|
0.54
x
|
0.55
x
|
0.52
x
|
0.48
x
|
0.45
x
|
EV / EBITDA
|
7.91
x
|
9.39
x
|
7.83
x
|
5.91
x
|
7.47
x
|
7.13
x
|
5.94
x
|
5.16
x
|
EV / FCF
|
23.6
x
|
13
x
|
24
x
|
21.7
x
|
17.4
x
|
18.1
x
|
16
x
|
15.3
x
|
FCF Yield
|
4.24%
|
7.68%
|
4.16%
|
4.62%
|
5.74%
|
5.53%
|
6.27%
|
6.54%
|
Price to Book
|
1.54
x
|
1.24
x
|
1.54
x
|
0.9
x
|
0.86
x
|
0.79
x
|
0.76
x
|
0.71
x
|
Nbr of stocks (in thousands)
|
2,21,270
|
2,21,762
|
2,18,933
|
2,10,029
|
2,10,003
|
2,10,861
|
-
|
-
|
Reference price
2 |
17.95
|
15.09
|
15.54
|
8.894
|
8.286
|
7.740
|
7.740
|
7.740
|
Announcement Date
|
03/03/20
|
02/03/21
|
01/03/22
|
28/02/23
|
05/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,956
|
6,158
|
4,587
|
4,995
|
4,862
|
4,782
|
4,976
|
5,250
|
EBITDA
1 |
728.4
|
505.1
|
511.7
|
454.4
|
356.4
|
347
|
406.1
|
457
|
EBIT
1 |
442
|
226.7
|
352.8
|
295.3
|
180.4
|
168.2
|
223.8
|
272.5
|
Operating Margin
|
6.35%
|
3.68%
|
7.69%
|
5.91%
|
3.71%
|
3.52%
|
4.5%
|
5.19%
|
Earnings before Tax (EBT)
1 |
180.8
|
-7.7
|
305.6
|
245
|
70
|
123.5
|
186
|
234.6
|
Net income
1 |
121.1
|
-22.4
|
278.9
|
192.2
|
38.1
|
81.73
|
133.6
|
170.4
|
Net margin
|
1.74%
|
-0.36%
|
6.08%
|
3.85%
|
0.78%
|
1.71%
|
2.69%
|
3.25%
|
EPS
2 |
0.5423
|
-0.0986
|
1.188
|
0.8920
|
0.1780
|
0.3830
|
0.6304
|
0.8034
|
Free Cash Flow
1 |
244.2
|
364.4
|
166.8
|
124
|
152.7
|
136.8
|
151
|
154.2
|
FCF margin
|
3.51%
|
5.92%
|
3.64%
|
2.48%
|
3.14%
|
2.86%
|
3.04%
|
2.94%
|
FCF Conversion (EBITDA)
|
33.53%
|
72.14%
|
32.6%
|
27.29%
|
42.85%
|
39.44%
|
37.19%
|
33.74%
|
FCF Conversion (Net income)
|
201.65%
|
-
|
59.81%
|
64.52%
|
400.79%
|
167.42%
|
113.05%
|
90.49%
|
Dividend per Share
2 |
0.5434
|
-
|
0.3800
|
0.3900
|
0.1800
|
0.1856
|
0.2593
|
0.3417
|
Announcement Date
|
03/03/20
|
02/03/21
|
01/03/22
|
28/02/23
|
05/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
---|
Net sales
1 |
4,184
|
2,781
|
3,377
|
-
|
2,288
|
2,535
|
2,460
|
2,472
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
206.3
|
-
|
EBIT
1 |
-
|
42
|
184.7
|
-
|
188.8
|
163
|
132.3
|
112
|
Operating Margin
|
-
|
1.51%
|
5.47%
|
-
|
8.25%
|
6.43%
|
5.38%
|
4.53%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
145.7
|
-
|
-
|
-
|
85.7
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/03/20
|
08/09/20
|
02/03/21
|
-
|
01/03/22
|
02/08/22
|
28/02/23
|
01/08/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,788
|
1,397
|
605
|
819
|
922
|
844
|
778
|
726
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.454
x
|
2.766
x
|
1.182
x
|
1.801
x
|
2.587
x
|
2.431
x
|
1.916
x
|
1.588
x
|
Free Cash Flow
1 |
244
|
364
|
167
|
124
|
153
|
137
|
151
|
154
|
ROE (net income / shareholders' equity)
|
10.6%
|
3.98%
|
11.3%
|
8.86%
|
1.84%
|
4.3%
|
6.67%
|
8%
|
ROA (Net income/ Total Assets)
|
4.83%
|
1.68%
|
5.32%
|
4.5%
|
0.93%
|
2.34%
|
3.66%
|
4.55%
|
Assets
1 |
2,505
|
-1,330
|
5,240
|
4,268
|
4,081
|
3,497
|
3,652
|
3,743
|
Book Value Per Share
2 |
11.60
|
12.20
|
10.10
|
9.930
|
9.690
|
9.770
|
10.20
|
10.90
|
Cash Flow per Share
2 |
1.650
|
2.190
|
1.400
|
1.190
|
1.020
|
0.9600
|
1.250
|
1.310
|
Capex
1 |
125
|
122
|
163
|
132
|
64.9
|
82.4
|
101
|
113
|
Capex / Sales
|
1.8%
|
1.97%
|
3.54%
|
2.64%
|
1.33%
|
1.72%
|
2.04%
|
2.14%
|
Announcement Date
|
03/03/20
|
02/03/21
|
01/03/22
|
28/02/23
|
05/03/24
|
-
|
-
|
-
|
Last Close Price
7.74
GBP Average target price
8.685
GBP Spread / Average Target +12.21% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.63% | 1.13TCr | | -2.63% | 15Cr | | -.--% | 13Cr | | -19.00% | 10Cr | | -16.39% | 6.2Cr |
Builder Merchants
|