Market Closed -
Xetra
11:36:10 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
779
EUR
|
-1.39%
|
|
-5.63%
|
+11.37%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,152
|
8,658
|
10,238
|
6,310
|
7,953
|
8,857
|
-
|
-
|
Enterprise Value (EV)
1 |
7,880
|
8,406
|
9,986
|
6,103
|
7,815
|
8,411
|
8,352
|
8,279
|
P/E ratio
|
47.5
x
|
108
x
|
82.8
x
|
34
x
|
36.9
x
|
38.7
x
|
35.1
x
|
31.8
x
|
Yield
|
1.49%
|
0.63%
|
0.83%
|
1.98%
|
1.93%
|
1.83%
|
2.01%
|
2.19%
|
Capitalization / Revenue
|
9.66
x
|
13.3
x
|
13.1
x
|
6.17
x
|
7.06
x
|
7.35
x
|
6.79
x
|
6.27
x
|
EV / Revenue
|
9.34
x
|
12.9
x
|
12.8
x
|
5.97
x
|
6.94
x
|
6.98
x
|
6.41
x
|
5.86
x
|
EV / EBITDA
|
31.8
x
|
61.8
x
|
52.6
x
|
22.8
x
|
25.2
x
|
25.4
x
|
23
x
|
20.9
x
|
EV / FCF
|
49.9
x
|
142
x
|
68.4
x
|
49.4
x
|
34.9
x
|
38.6
x
|
37.3
x
|
33
x
|
FCF Yield
|
2%
|
0.71%
|
1.46%
|
2.02%
|
2.86%
|
2.59%
|
2.68%
|
3.03%
|
Price to Book
|
15.8
x
|
16.2
x
|
17
x
|
9.33
x
|
10.8
x
|
10.9
x
|
9.82
x
|
8.88
x
|
Nbr of stocks (in thousands)
|
11,370
|
11,370
|
11,370
|
11,370
|
11,370
|
11,370
|
-
|
-
|
Reference price
2 |
717.0
|
761.5
|
900.4
|
555.0
|
699.5
|
779.0
|
779.0
|
779.0
|
Announcement Date
|
3/24/20
|
3/15/21
|
3/24/22
|
3/28/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
843.6
|
649.6
|
780
|
1,022
|
1,126
|
1,204
|
1,304
|
1,414
|
EBITDA
1 |
248
|
136
|
190
|
268
|
310
|
330.7
|
362.6
|
396.7
|
EBIT
1 |
223.4
|
106.8
|
160.1
|
237.5
|
277
|
297
|
325.6
|
357.7
|
Operating Margin
|
26.48%
|
16.44%
|
20.53%
|
23.23%
|
24.6%
|
24.66%
|
24.98%
|
25.3%
|
Earnings before Tax (EBT)
1 |
225.1
|
102.4
|
158.9
|
237.7
|
284
|
301.5
|
332.8
|
362.5
|
Net income
1 |
171.6
|
80.1
|
123.7
|
185.7
|
215.8
|
229.6
|
252.3
|
278.1
|
Net margin
|
20.34%
|
12.33%
|
15.86%
|
18.17%
|
19.16%
|
19.07%
|
19.36%
|
19.67%
|
EPS
2 |
15.09
|
7.040
|
10.88
|
16.33
|
18.98
|
20.14
|
22.19
|
24.48
|
Free Cash Flow
1 |
158
|
59.29
|
145.9
|
123.4
|
223.7
|
218.1
|
224
|
250.7
|
FCF margin
|
18.72%
|
9.13%
|
18.7%
|
12.07%
|
19.87%
|
18.11%
|
17.18%
|
17.73%
|
FCF Conversion (EBITDA)
|
63.7%
|
43.6%
|
76.78%
|
46.06%
|
72.17%
|
65.95%
|
61.77%
|
63.19%
|
FCF Conversion (Net income)
|
92.06%
|
74.03%
|
117.94%
|
66.46%
|
103.69%
|
95%
|
88.76%
|
90.15%
|
Dividend per Share
2 |
10.70
|
4.800
|
7.500
|
11.00
|
13.50
|
14.25
|
15.62
|
17.07
|
Announcement Date
|
3/24/20
|
3/15/21
|
3/24/22
|
3/28/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
298
|
379.3
|
193.8
|
225.2
|
232.4
|
457.7
|
274.2
|
290.4
|
282.4
|
278.3
|
560.8
|
272.3
|
292.8
|
286.4
|
292.2
|
289.5
|
313.4
|
EBITDA
|
-
|
-
|
-
|
-
|
50.58
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
27.56
|
84.4
|
26
|
47.76
|
45.37
|
93.13
|
70.31
|
74.07
|
66.46
|
69.57
|
136
|
65.89
|
75.08
|
71.14
|
46.62
|
44.49
|
51.44
|
Operating Margin
|
9.25%
|
22.25%
|
13.42%
|
21.2%
|
19.52%
|
20.35%
|
25.64%
|
25.5%
|
23.53%
|
24.99%
|
24.26%
|
24.2%
|
25.64%
|
24.84%
|
15.95%
|
15.37%
|
16.41%
|
Earnings before Tax (EBT)
|
23.51
|
-
|
25.52
|
47.38
|
45.28
|
92.66
|
70.34
|
74.74
|
67.14
|
70.7
|
-
|
67.87
|
78.31
|
73.84
|
-
|
-
|
-
|
Net income
1 |
17.89
|
-
|
21.72
|
36.22
|
34.66
|
70.88
|
53.82
|
61.02
|
51.7
|
54.44
|
106.1
|
52.26
|
57.36
|
56.12
|
55.08
|
52.88
|
60.52
|
Net margin
|
6%
|
-
|
11.21%
|
16.08%
|
14.91%
|
15.49%
|
19.62%
|
21.01%
|
18.3%
|
19.56%
|
18.93%
|
19.19%
|
19.59%
|
19.59%
|
18.85%
|
18.26%
|
19.31%
|
EPS
2 |
1.570
|
5.640
|
1.910
|
3.190
|
3.050
|
6.230
|
4.730
|
5.360
|
4.550
|
4.790
|
9.340
|
4.600
|
5.050
|
4.940
|
4.845
|
4.651
|
5.322
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/30/20
|
8/5/21
|
3/24/22
|
5/16/22
|
8/3/22
|
8/3/22
|
11/14/22
|
3/28/23
|
5/4/23
|
8/4/23
|
8/4/23
|
11/22/23
|
3/27/24
|
5/2/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
273
|
252
|
252
|
207
|
138
|
447
|
505
|
579
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
158
|
59.3
|
146
|
123
|
224
|
218
|
224
|
251
|
ROE (net income / shareholders' equity)
|
35.3%
|
15.2%
|
21.7%
|
29%
|
13.7%
|
29%
|
28.8%
|
28.5%
|
ROA (Net income/ Total Assets)
|
26.3%
|
11.7%
|
17%
|
22.1%
|
11.6%
|
22.5%
|
22.2%
|
22.2%
|
Assets
1 |
651.6
|
684.6
|
727.5
|
841.5
|
1,866
|
1,020
|
1,135
|
1,251
|
Book Value Per Share
2 |
45.50
|
47.10
|
53.10
|
59.50
|
65.00
|
71.70
|
79.30
|
87.70
|
Cash Flow per Share
2 |
17.50
|
8.150
|
15.10
|
14.10
|
22.70
|
22.00
|
21.90
|
24.10
|
Capex
1 |
40.7
|
33.4
|
25.8
|
37.2
|
34.6
|
43
|
46.2
|
45.4
|
Capex / Sales
|
4.82%
|
5.14%
|
3.31%
|
3.64%
|
3.08%
|
3.57%
|
3.54%
|
3.21%
|
Announcement Date
|
3/24/20
|
3/15/21
|
3/24/22
|
3/28/23
|
3/27/24
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Average target price
725.1
EUR Spread / Average Target -6.92% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.37% | 9.61B | | +9.33% | 2.27B | | +19.69% | 1.86B | | +13.90% | 1.27B | | -8.41% | 1.13B | | -4.25% | 879M | | +30.65% | 481M | | -4.04% | 461M | | -6.31% | 381M | | -12.97% | 350M |
Kitchen Appliances
|