Market Closed -
BOERSE MUENCHEN
01:13:43 06/07/2024 am IST
|
5-day change
|
1st Jan Change
|
16.96
EUR
|
0.00%
|
|
-1.19%
|
+20.33%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,03,239
|
60,722
|
95,271
|
72,158
|
74,103
|
94,111
|
-
|
-
|
Enterprise Value (EV)
1 |
1,03,239
|
60,722
|
95,271
|
72,158
|
74,103
|
94,111
|
94,111
|
94,111
|
P/E ratio
|
15.1
x
|
26.4
x
|
18.9
x
|
12.9
x
|
10.3
x
|
14.7
x
|
14.5
x
|
13.9
x
|
Yield
|
5.87%
|
1.84%
|
4.54%
|
6.06%
|
6.71%
|
6.18%
|
5.66%
|
5.58%
|
Capitalization / Revenue
|
5
x
|
2.94
x
|
4.53
x
|
3.8
x
|
3.42
x
|
4.36
x
|
4.25
x
|
4.14
x
|
EV / Revenue
|
5
x
|
2.94
x
|
4.53
x
|
3.8
x
|
3.42
x
|
4.36
x
|
4.25
x
|
4.14
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.56
x
|
0.89
x
|
1.32
x
|
1.14
x
|
1.02
x
|
1.3
x
|
1.29
x
|
1.26
x
|
Nbr of stocks (in thousands)
|
34,83,095
|
36,05,822
|
36,64,269
|
34,96,051
|
35,03,681
|
34,59,963
|
-
|
-
|
Reference price
2 |
29.64
|
16.84
|
26.00
|
20.64
|
21.15
|
27.20
|
27.20
|
27.20
|
Announcement Date
|
03/11/19
|
01/11/20
|
31/10/21
|
06/11/22
|
05/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
20,655
|
20,626
|
21,038
|
19,001
|
21,645
|
21,572
|
22,129
|
22,720
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
10,624
|
7,926
|
7,755
|
8,210
|
10,953
|
10,573
|
10,751
|
11,136
|
Operating Margin
|
51.44%
|
38.43%
|
36.86%
|
43.21%
|
50.6%
|
49.01%
|
48.58%
|
49.02%
|
Earnings before Tax (EBT)
1 |
9,749
|
4,266
|
8,501
|
8,469
|
10,305
|
9,611
|
9,484
|
9,900
|
Net income
1 |
6,784
|
2,290
|
5,458
|
5,694
|
7,195
|
6,671
|
6,503
|
6,748
|
Net margin
|
32.84%
|
11.1%
|
25.94%
|
29.97%
|
33.24%
|
30.92%
|
29.39%
|
29.7%
|
EPS
2 |
1.965
|
0.6370
|
1.378
|
1.599
|
2.050
|
1.855
|
1.872
|
1.960
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.740
|
0.3100
|
1.180
|
1.250
|
1.420
|
1.681
|
1.539
|
1.519
|
Announcement Date
|
03/11/19
|
01/11/20
|
31/10/21
|
06/11/22
|
05/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Net sales
1 |
10,341
|
10,285
|
10,799
|
10,239
|
5,056
|
9,959
|
9,042
|
11,003
|
10,642
|
10,590
|
10,880
|
10,961
|
11,127
|
11,220
|
11,421
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
4,181
|
3,745
|
4,818
|
2,937
|
2,359
|
4,593
|
3,617
|
6,015
|
4,938
|
5,195
|
5,295
|
5,271
|
5,387
|
-
|
-
|
Operating Margin
|
40.43%
|
36.41%
|
44.62%
|
28.68%
|
46.66%
|
46.12%
|
40%
|
54.67%
|
46.4%
|
49.06%
|
48.67%
|
48.09%
|
48.41%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
2,185
|
2,081
|
5,061
|
3,440
|
2,628
|
4,718
|
3,751
|
5,625
|
4,680
|
4,833
|
4,884
|
4,658
|
4,718
|
-
|
-
|
Net income
1 |
1,190
|
1,100
|
3,443
|
2,015
|
1,815
|
3,280
|
2,414
|
4,001
|
3,194
|
3,342
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
11.51%
|
10.7%
|
31.88%
|
19.68%
|
35.9%
|
32.94%
|
26.7%
|
36.36%
|
30.01%
|
31.56%
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.3320
|
0.3050
|
0.9450
|
0.5320
|
-
|
0.9050
|
0.6900
|
1.142
|
0.9080
|
0.9560
|
0.9100
|
0.9100
|
0.9200
|
-
|
-
|
Dividend per Share
|
-
|
0.3100
|
0.5800
|
0.6000
|
-
|
0.6100
|
0.6400
|
0.7000
|
0.7200
|
-
|
0.9000
|
0.7500
|
0.9000
|
-
|
-
|
Announcement Date
|
03/05/20
|
01/11/20
|
03/05/21
|
31/10/21
|
03/02/22
|
08/05/22
|
06/11/22
|
07/05/23
|
05/11/23
|
05/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.8%
|
3.83%
|
7.7%
|
8.1%
|
10.1%
|
9.35%
|
9.27%
|
9.5%
|
ROA (Net income/ Total Assets)
|
0.77%
|
0.25%
|
0.59%
|
0.58%
|
0.7%
|
0.64%
|
0.61%
|
0.61%
|
Assets
1 |
8,84,600
|
9,08,730
|
9,23,988
|
9,75,000
|
10,27,857
|
10,41,322
|
10,62,381
|
11,02,538
|
Book Value Per Share
2 |
19.00
|
18.90
|
19.70
|
18.10
|
20.70
|
20.90
|
21.10
|
21.60
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/11/19
|
01/11/20
|
31/10/21
|
06/11/22
|
05/11/23
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
27.2
AUD Average target price
24.98
AUD Spread / Average Target -8.18% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.39% | 60TCr | | +20.02% | 32TCr | | +23.04% | 27TCr | | +21.13% | 21TCr | | +15.27% | 18TCr | | +27.52% | 18TCr | | +6.00% | 16TCr | | -3.58% | 16TCr | | +10.60% | 16TCr |
Other Banks
|