Stock DSFIR DANUBE AG
Add to a list
To use this feature you must be a member
Log inSign up

Financials Danube AG

Equities

DSFIR

CH1216478797

Consumer Goods Conglomerates

End-of-day quote Euronext Amsterdam
Other stock markets
 06:00:00 2024-06-03 pm EDT 		5-day change 1st Jan Change
101.2 CHF +0.25% Intraday chart for Danube AG -5.02% +10.00%
Jun. 03 Global markets live: GSK, Walt Disney, Blackstone, Boeing, Microsoft... Our Logo
Jun. 03 Dsm-firmenich to De-prioritize Certain Business Activities Under New Strategy MT

Valuation

Fiscal Period: December 2023 2024 2025 2026
Capitalization 1 24,442 26,847 - -
Enterprise Value (EV) 1 26,816 29,765 29,511 29,171
P/E ratio 10.1 x 58.1 x 33.2 x 26.7 x
Yield 2.72% 2.48% 2.44% 2.59%
Capitalization / Revenue 1.99 x 2.13 x 2.02 x 1.96 x
EV / Revenue 2.18 x 2.36 x 2.22 x 2.13 x
EV / EBITDA 15.1 x 15.1 x 13 x 11.9 x
EV / FCF 46.2 x 31 x 31 x 27.7 x
FCF Yield 2.17% 3.23% 3.23% 3.61%
Price to Book 0.94 x 1.21 x 1.21 x 1.2 x
Nbr of stocks (in thousands) 265,676 265,284 - -
Reference price 2 92.00 101.2 101.2 101.2
Announcement Date 2/15/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 9,010 8,106 9,204 8,390 12,310 12,617 13,271 13,705
EBITDA 1 1,684 1,534 1,814 1,395 1,777 1,972 2,266 2,457
EBIT 1 1,075 929 1,139 767 850 1,017 1,277 1,487
Operating Margin 11.93% 11.46% 12.38% 9.14% 6.9% 8.06% 9.62% 10.85%
Earnings before Tax (EBT) 1 862 595 915 594 -647 622.2 984 1,364
Net income 1 750 499 1,670 1,694 2,131 453 812.9 993.9
Net margin 8.32% 6.16% 18.14% 20.19% 17.31% 3.59% 6.13% 7.25%
EPS 2 - - - - 9.140 1.741 3.052 3.784
Free Cash Flow 1 758 885 857 321 581 961.5 953.4 1,052
FCF margin 8.41% 10.92% 9.31% 3.83% 4.72% 7.62% 7.18% 7.68%
FCF Conversion (EBITDA) 45.01% 57.69% 47.24% 23.01% 32.7% 48.77% 42.08% 42.83%
FCF Conversion (Net income) 101.07% 177.35% 51.32% 18.95% 27.26% 212.26% 117.29% 105.89%
Dividend per Share 2 - - - - 2.500 2.509 2.469 2.623
Announcement Date 2/13/20 2/16/21 2/15/22 2/16/23 2/15/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S1 2021 Q3 2021 Q4 2021 S2 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 4,488 2,299 2,417 4,716 2,590 2,674 5,264 2,182 2,093 4,275 1,889 3,030 6,152 3,046 4,345 6,158 3,071 3,098 6,240 3,192 3,278 6,497 - 6,558 6,819
EBITDA 1 925 449 440 889 487 507 994 356 293 649 278 408 929 409 682 848 463 490 - 520 566 - - - -
EBIT - 269.5 269.5 533 199 199 671 187.5 - 317 - - 459 - - 391 - - 507.4 - - 571.3 - 640.3 728.2
Operating Margin - 11.72% 11.15% 11.3% 7.68% 7.44% 12.75% 8.59% - 7.42% - - 7.46% - - 6.35% - - 8.13% - - 8.79% - 9.76% 10.68%
Earnings before Tax (EBT) 492 - - 423 - - 359 - - 235 - - -448 - - -199 - - - - - - - - -
Net income 1,004 333 333 666 224.5 - 449 622.5 - 1,245 - - 2,361 - - -230 - - - - - - - - -
Net margin 22.37% 14.48% 13.78% 14.12% 8.67% - 8.53% 28.53% - 29.12% - - 38.38% - - -3.73% - - - - - - - - -
EPS 2 - - - - - - - - - - - - 11.77 - - -2.630 0.3621 0.3174 - 0.3848 0.7790 - - - -
Dividend per Share 2 - - - - - - - - - - - - 1.600 - - 0.9000 - - - - 2.500 - - - -
Announcement Date 8/3/21 11/2/21 2/15/22 2/15/22 5/3/22 8/2/22 8/2/22 11/1/22 2/16/23 2/16/23 5/5/23 8/2/23 8/2/23 10/31/23 2/15/24 2/15/24 5/2/24 - - - - - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,853 2,715 1,532 309 2,374 2,918 2,664 2,324
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.1 x 1.77 x 0.8445 x 0.2215 x 1.336 x 1.48 x 1.176 x 0.9457 x
Free Cash Flow 1 758 885 857 321 581 961 953 1,052
ROE (net income / shareholders' equity) 9.67% 9.33% 20% 5.53% 3.2% 3.42% 4.47% 5.28%
ROA (Net income/ Total Assets) 5.54% 3.59% 11% 3.32% 2.09% 1.29% 2.38% 3.01%
Assets 1 13,543 13,904 15,179 51,009 102,147 35,015 34,157 33,041
Book Value Per Share 2 - - - - 98.20 83.60 83.60 84.40
Cash Flow per Share 2 - - - - 5.420 5.890 6.850 7.400
Capex 1 627 609 570 644 692 793 809 817
Capex / Sales 6.96% 7.51% 6.19% 7.68% 5.62% 6.29% 6.09% 5.96%
Announcement Date 2/13/20 2/16/21 2/15/22 2/16/23 2/15/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Danube AG

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
22
Last Close Price
101.2 EUR
Average target price
121.9 EUR
Spread / Average Target
+20.42%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Consumer Goods Conglomerates

1st Jan change Capi.
DANUBE AG Stock Danube AG
+10.00% 29.21B
BERKSHIRE HATHAWAY INC. Stock Berkshire Hathaway Inc.
+13.28% 884B
INTERNATIONAL HOLDING COMPANY Stock International Holding Company
+3.75% 244B
GE AEROSPACE Stock GE Aerospace
+27.07% 177B
HONEYWELL INTERNATIONAL INC. Stock Honeywell International Inc.
-0.76% 135B
HITACHI, LTD. Stock Hitachi, Ltd.
+56.93% 99.02B
ILLINOIS TOOL WORKS INC. Stock Illinois Tool Works Inc.
-7.98% 71.82B
3M COMPANY Stock 3M Company
-9.62% 54.57B
MITSUBISHI HEAVY INDUSTRIES, LTD. Stock Mitsubishi Heavy Industries, Ltd.
+67.15% 31.07B
ALPHA DHABI HOLDING Stock Alpha Dhabi Holding
-40.96% 30.77B
Consumer Goods Conglomerates
  1. Stock Market
  2. Equities
  3. DSFIR Stock
  4. Financials Danube AG