End-of-day quote
Wiener Boerse
03:30:00 28/06/2024 am IST
|
5-day change
|
1st Jan Change
|
28.22
EUR
|
-0.04%
|
|
-.--%
|
+9.21%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
44,935
|
40,812
|
47,011
|
51,268
|
-
|
-
|
Enterprise Value (EV)
1 |
46,945
|
42,622
|
48,700
|
52,759
|
51,922
|
50,921
|
P/E ratio
|
50.6
x
|
52.3
x
|
38
x
|
37.7
x
|
31.5
x
|
27.6
x
|
Yield
|
1.61%
|
2.27%
|
1.98%
|
1.93%
|
2.16%
|
2.34%
|
Capitalization / Revenue
|
5.28
x
|
3.95
x
|
4.23
x
|
4.35
x
|
4.04
x
|
3.79
x
|
EV / Revenue
|
5.52
x
|
4.12
x
|
4.38
x
|
4.47
x
|
4.1
x
|
3.76
x
|
EV / EBITDA
|
26.3
x
|
20
x
|
20.6
x
|
19.9
x
|
17.4
x
|
15.4
x
|
EV / FCF
|
43.5
x
|
26
x
|
27.6
x
|
36.9
x
|
29.6
x
|
25.5
x
|
FCF Yield
|
2.3%
|
3.85%
|
3.62%
|
2.71%
|
3.37%
|
3.92%
|
Price to Book
|
22.1
x
|
17.4
x
|
-
|
15
x
|
12.6
x
|
10.7
x
|
Nbr of stocks (in thousands)
|
18,13,376
|
18,13,046
|
18,21,431
|
18,29,045
|
-
|
-
|
Reference price
2 |
24.78
|
22.51
|
25.81
|
28.03
|
28.03
|
28.03
|
Announcement Date
|
03/03/22
|
02/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,504
|
10,340
|
11,108
|
11,790
|
12,676
|
13,535
|
EBITDA
1 |
1,788
|
2,135
|
2,369
|
2,652
|
2,983
|
3,313
|
EBIT
1 |
1,399
|
1,600
|
1,418
|
1,979
|
2,363
|
2,631
|
Operating Margin
|
16.45%
|
15.47%
|
12.77%
|
16.79%
|
18.64%
|
19.44%
|
Earnings before Tax (EBT)
1 |
1,165
|
900
|
1,721
|
1,832
|
2,200
|
2,429
|
Net income
1 |
886
|
782
|
1,259
|
1,334
|
1,592
|
1,809
|
Net margin
|
10.42%
|
7.56%
|
11.33%
|
11.32%
|
12.56%
|
13.37%
|
EPS
2 |
0.4900
|
0.4300
|
0.6800
|
0.7435
|
0.8910
|
1.014
|
Free Cash Flow
1 |
1,079
|
1,639
|
1,764
|
1,431
|
1,751
|
1,997
|
FCF margin
|
12.69%
|
15.85%
|
15.88%
|
12.14%
|
13.82%
|
14.76%
|
FCF Conversion (EBITDA)
|
60.35%
|
76.77%
|
74.46%
|
53.96%
|
58.7%
|
60.28%
|
FCF Conversion (Net income)
|
121.78%
|
209.59%
|
140.11%
|
107.25%
|
110.03%
|
110.39%
|
Dividend per Share
2 |
0.4000
|
0.5100
|
0.5100
|
0.5424
|
0.6064
|
0.6556
|
Announcement Date
|
03/03/22
|
02/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
2,153
|
2,520
|
2,199
|
2,535
|
4,734
|
2,664
|
2,942
|
5,606
|
2,451
|
2,697
|
5,148
|
2,752
|
3,208
|
5,960
|
2,594
|
2,900
|
5,468
|
2,906
|
3,396
|
6,246
|
2,812
|
5,946
|
6,928
|
EBITDA
1 |
461
|
503
|
455
|
507
|
962
|
553
|
620
|
1,173
|
522
|
590
|
1,112
|
581
|
677
|
1,257
|
591
|
642.2
|
857.8
|
646.8
|
755.6
|
1,184
|
-
|
1,091
|
1,218
|
EBIT
1 |
-
|
359.5
|
383
|
383
|
765
|
425.5
|
409
|
835
|
-
|
-
|
591
|
-
|
-
|
827
|
270.4
|
442
|
862.5
|
491
|
586
|
1,015
|
-
|
952
|
1,092
|
Operating Margin
|
-
|
14.27%
|
17.42%
|
15.11%
|
16.16%
|
15.97%
|
13.9%
|
14.89%
|
-
|
-
|
11.48%
|
-
|
-
|
13.88%
|
10.47%
|
15.24%
|
15.77%
|
16.89%
|
17.25%
|
16.25%
|
-
|
16.01%
|
15.76%
|
Earnings before Tax (EBT)
|
-
|
284
|
-
|
-
|
193
|
-
|
-
|
707
|
-
|
-
|
854
|
-
|
-
|
867
|
-
|
-
|
825
|
-
|
-
|
975.5
|
-
|
902
|
1,042
|
Net income
|
-
|
217
|
-
|
-
|
241
|
-
|
-
|
541
|
-
|
-
|
625
|
-
|
-
|
634
|
-
|
-
|
609.5
|
-
|
-
|
721.5
|
-
|
676
|
781
|
Net margin
|
-
|
8.61%
|
-
|
-
|
5.09%
|
-
|
-
|
9.65%
|
-
|
-
|
12.14%
|
-
|
-
|
10.64%
|
-
|
-
|
11.15%
|
-
|
-
|
11.55%
|
-
|
11.37%
|
11.27%
|
EPS
2 |
-
|
0.1200
|
-
|
-
|
0.1300
|
-
|
-
|
0.3000
|
-
|
-
|
0.3400
|
-
|
-
|
0.3400
|
0.1572
|
0.1780
|
0.3300
|
0.2145
|
0.1980
|
0.3900
|
-
|
0.3700
|
0.4200
|
Dividend per Share
2 |
0.1000
|
0.2000
|
0.1200
|
0.1200
|
0.2000
|
-
|
-
|
0.3100
|
-
|
-
|
0.2400
|
-
|
-
|
0.2700
|
-
|
-
|
0.2500
|
-
|
0.5879
|
0.2800
|
-
|
0.2800
|
0.3000
|
Announcement Date
|
27/10/21
|
03/03/22
|
03/05/22
|
27/07/22
|
27/07/22
|
27/10/22
|
02/03/23
|
02/03/23
|
26/04/23
|
26/07/23
|
26/07/23
|
26/10/23
|
28/02/24
|
28/02/24
|
02/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,010
|
1,810
|
1,689
|
1,491
|
654
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
347
|
Leverage (Debt/EBITDA)
|
1.124
x
|
0.8478
x
|
0.713
x
|
0.5622
x
|
0.2192
x
|
-
|
Free Cash Flow
1 |
1,079
|
1,639
|
1,764
|
1,431
|
1,751
|
1,997
|
ROE (net income / shareholders' equity)
|
69.4%
|
66.4%
|
-
|
50.4%
|
50%
|
47.7%
|
ROA (Net income/ Total Assets)
|
10.8%
|
12.3%
|
-
|
11%
|
12.7%
|
13.6%
|
Assets
1 |
8,238
|
6,382
|
-
|
12,091
|
12,533
|
13,278
|
Book Value Per Share
2 |
1.120
|
1.290
|
-
|
1.870
|
2.220
|
2.630
|
Cash Flow per Share
2 |
0.6300
|
0.9500
|
1.040
|
1.010
|
1.210
|
1.300
|
Capex
1 |
61
|
93
|
121
|
128
|
135
|
143
|
Capex / Sales
|
0.72%
|
0.9%
|
1.09%
|
1.08%
|
1.07%
|
1.06%
|
Announcement Date
|
03/03/22
|
02/03/23
|
28/02/24
|
-
|
-
|
-
|
Last Close Price
28.03
EUR Average target price
30.23
EUR Spread / Average Target +7.84% Consensus |