Market Closed -
BOERSE MUENCHEN
01:14:06 06/07/2024 am IST
|
5-day change
|
1st Jan Change
|
58.03
EUR
|
-2.22%
|
|
+4.20%
|
-1.90%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,792
|
5,987
|
11,114
|
6,433
|
7,143
|
6,975
|
-
|
-
|
Enterprise Value (EV)
1 |
5,792
|
5,987
|
11,114
|
6,433
|
7,143
|
6,975
|
6,975
|
6,975
|
P/E ratio
|
11.8
x
|
11.9
x
|
12.4
x
|
6.14
x
|
10.1
x
|
8.71
x
|
7.01
x
|
5.64
x
|
Yield
|
0.88%
|
1.67%
|
1.11%
|
2.38%
|
2.2%
|
2.3%
|
2.32%
|
2.45%
|
Capitalization / Revenue
|
5.16
x
|
4.84
x
|
5.6
x
|
2.5
x
|
2.73
x
|
2.29
x
|
2.08
x
|
1.85
x
|
EV / Revenue
|
5.16
x
|
4.84
x
|
5.6
x
|
2.5
x
|
2.73
x
|
2.29
x
|
2.08
x
|
1.85
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.94
x
|
1.77
x
|
2.46
x
|
1.28
x
|
1.25
x
|
1.1
x
|
0.97
x
|
0.83
x
|
Nbr of stocks (in thousands)
|
1,01,610
|
99,869
|
1,03,242
|
1,08,012
|
1,08,574
|
1,09,067
|
-
|
-
|
Reference price
2 |
57.00
|
59.95
|
107.6
|
59.56
|
65.79
|
63.95
|
63.95
|
63.95
|
Announcement Date
|
23/01/20
|
21/01/21
|
27/01/22
|
24/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,122
|
1,238
|
1,986
|
2,575
|
2,620
|
3,044
|
3,359
|
3,777
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
643.4
|
746.1
|
1,122
|
1,384
|
1,144
|
1,150
|
1,412
|
-
|
Operating Margin
|
57.32%
|
60.28%
|
56.5%
|
53.76%
|
43.67%
|
37.78%
|
42.04%
|
-
|
Earnings before Tax (EBT)
1 |
604.2
|
622.5
|
1,123
|
1,316
|
933.6
|
1,061
|
1,307
|
1,630
|
Net income
1 |
499.2
|
506.6
|
895.7
|
1,044
|
709.6
|
806
|
996.8
|
1,252
|
Net margin
|
44.48%
|
40.93%
|
45.09%
|
40.57%
|
27.09%
|
26.48%
|
29.68%
|
33.14%
|
EPS
2 |
4.840
|
5.040
|
8.670
|
9.700
|
6.540
|
7.340
|
9.117
|
11.34
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.5000
|
1.000
|
1.200
|
1.420
|
1.450
|
1.474
|
1.483
|
1.567
|
Announcement Date
|
23/01/20
|
21/01/21
|
27/01/22
|
24/01/23
|
25/01/24
|
-
|
-
|
-
|
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 |
569.4
|
563.8
|
628.2
|
672.4
|
710.2
|
712.2
|
669.3
|
716.2
|
682.2
|
728.8
|
741
|
777.4
|
792.9
|
789.9
|
828.3
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
325.9
|
307.2
|
351.1
|
358.1
|
367.8
|
351.6
|
282.1
|
290
|
220.3
|
247
|
264.8
|
299.5
|
323.7
|
318.7
|
349
|
Operating Margin
|
57.24%
|
54.49%
|
55.89%
|
53.26%
|
51.79%
|
49.37%
|
42.15%
|
40.49%
|
32.29%
|
33.89%
|
35.73%
|
38.52%
|
40.82%
|
40.35%
|
42.14%
|
Earnings before Tax (EBT)
1 |
310
|
298.2
|
323.6
|
329.6
|
364.7
|
184.6
|
260.1
|
277.9
|
211
|
231.8
|
247.1
|
276.5
|
297.7
|
286.8
|
312.8
|
Net income
1 |
242.5
|
236.9
|
257
|
260.8
|
289.8
|
139
|
212.5
|
213.4
|
144.7
|
174.2
|
188.4
|
214.5
|
231.1
|
214.6
|
242.1
|
Net margin
|
42.59%
|
42.02%
|
40.91%
|
38.79%
|
40.81%
|
19.52%
|
31.75%
|
29.8%
|
21.21%
|
23.9%
|
25.43%
|
27.59%
|
29.14%
|
27.17%
|
29.23%
|
EPS
2 |
2.320
|
2.220
|
2.390
|
2.420
|
2.670
|
1.280
|
1.960
|
1.970
|
1.330
|
1.600
|
1.725
|
1.933
|
2.067
|
1.934
|
2.198
|
Dividend per Share
2 |
0.3500
|
0.3500
|
0.3500
|
0.3600
|
0.3600
|
0.3600
|
0.3600
|
0.3600
|
0.3700
|
-
|
0.3677
|
0.3685
|
0.3685
|
0.3700
|
0.3700
|
Announcement Date
|
27/01/22
|
21/04/22
|
21/07/22
|
20/10/22
|
24/01/23
|
18/04/23
|
18/07/23
|
19/10/23
|
25/01/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
17.7%
|
15.8%
|
21.4%
|
20.2%
|
14.9%
|
13.3%
|
14.8%
|
16%
|
ROA (Net income/ Total Assets)
|
2%
|
1.61%
|
1.83%
|
1.62%
|
1.03%
|
1.04%
|
1.16%
|
1.34%
|
Assets
1 |
24,959
|
31,466
|
48,945
|
64,475
|
68,893
|
77,560
|
85,916
|
93,120
|
Book Value Per Share
2 |
29.40
|
33.90
|
43.80
|
46.50
|
52.80
|
58.30
|
66.10
|
77.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
23/01/20
|
21/01/21
|
27/01/22
|
24/01/23
|
25/01/24
|
-
|
-
|
-
|
Last Close Price
63.95
USD Average target price
75.76
USD Spread / Average Target +18.47% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.62% | 213B | | +5.85% | 74.17B | | +10.53% | 57.64B | | +6.05% | 50.35B | | +27.72% | 45.57B | | -10.16% | 37.68B | | +9.40% | 35.69B | | -96.60% | 32.24B | | +4.41% | 25.03B |
Commercial Banks
|