Market Closed -
Xetra
11:35:28 2024-05-28 am EDT
|
5-day change
|
1st Jan Change
|
72.15
EUR
|
-0.76%
|
|
-2.70%
|
+22.70%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
14,629
|
18,003
|
14,008
|
8,228
|
9,479
|
11,631
|
-
|
-
|
Enterprise Value (EV)
1 |
15,282
|
18,703
|
14,777
|
9,563
|
10,947
|
12,866
|
12,622
|
12,540
|
P/E ratio
|
24.9
x
|
36.4
x
|
22.5
x
|
16.8
x
|
17.1
x
|
19.2
x
|
16.6
x
|
15.4
x
|
Yield
|
1.98%
|
1.36%
|
2.13%
|
2.84%
|
2.79%
|
2.52%
|
2.83%
|
3.05%
|
Capitalization / Revenue
|
2.11
x
|
2.92
x
|
2.09
x
|
1.15
x
|
1.2
x
|
1.47
x
|
1.39
x
|
1.34
x
|
EV / Revenue
|
2.2
x
|
3.04
x
|
2.2
x
|
1.34
x
|
1.38
x
|
1.63
x
|
1.51
x
|
1.45
x
|
EV / EBITDA
|
11.5
x
|
16.9
x
|
12.2
x
|
9.15
x
|
8.97
x
|
9.88
x
|
8.79
x
|
8.17
x
|
EV / FCF
|
22.9
x
|
27.7
x
|
24.6
x
|
50.5
x
|
19.8
x
|
20.2
x
|
19
x
|
17.1
x
|
FCF Yield
|
4.37%
|
3.61%
|
4.07%
|
1.98%
|
5.04%
|
4.94%
|
5.26%
|
5.83%
|
Price to Book
|
8.2
x
|
9.83
x
|
6.01
x
|
3.21
x
|
3.34
x
|
3.63
x
|
3.21
x
|
2.85
x
|
Nbr of stocks (in thousands)
|
161,200
|
161,200
|
161,200
|
161,200
|
161,200
|
161,200
|
-
|
-
|
Reference price
2 |
90.75
|
111.7
|
86.90
|
51.04
|
58.80
|
72.15
|
72.15
|
72.15
|
Announcement Date
|
4/23/20
|
3/31/21
|
2/24/22
|
3/23/23
|
3/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,937
|
6,157
|
6,706
|
7,150
|
7,926
|
7,904
|
8,349
|
8,653
|
EBITDA
1 |
1,329
|
1,107
|
1,211
|
1,046
|
1,221
|
1,303
|
1,436
|
1,536
|
EBIT
1 |
1,063
|
814
|
920.3
|
721.3
|
869.9
|
946.3
|
1,070
|
1,154
|
Operating Margin
|
15.32%
|
13.22%
|
13.72%
|
10.09%
|
10.98%
|
11.97%
|
12.82%
|
13.33%
|
Earnings before Tax (EBT)
1 |
907.1
|
750.6
|
885
|
688.8
|
772.8
|
870.6
|
991.2
|
1,065
|
Net income
1 |
588.4
|
495.5
|
624.3
|
487.7
|
552.5
|
611.4
|
700.6
|
755.7
|
Net margin
|
8.48%
|
8.05%
|
9.31%
|
6.82%
|
6.97%
|
7.74%
|
8.39%
|
8.73%
|
EPS
2 |
3.650
|
3.070
|
3.870
|
3.030
|
3.430
|
3.748
|
4.344
|
4.684
|
Free Cash Flow
1 |
667.6
|
674.3
|
601.4
|
189.4
|
551.7
|
635.8
|
664.5
|
731.5
|
FCF margin
|
9.63%
|
10.95%
|
8.97%
|
2.65%
|
6.96%
|
8.04%
|
7.96%
|
8.45%
|
FCF Conversion (EBITDA)
|
50.25%
|
60.92%
|
49.67%
|
18.11%
|
45.19%
|
48.81%
|
46.26%
|
47.64%
|
FCF Conversion (Net income)
|
113.46%
|
136.09%
|
96.33%
|
38.84%
|
99.86%
|
103.99%
|
94.85%
|
96.8%
|
Dividend per Share
2 |
1.800
|
1.520
|
1.850
|
1.450
|
1.640
|
1.820
|
2.039
|
2.200
|
Announcement Date
|
4/23/20
|
3/31/21
|
2/24/22
|
3/23/23
|
3/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
3,419
|
1,698
|
1,669
|
1,737
|
1,792
|
1,952
|
1,908
|
2,010
|
3,917
|
1,939
|
2,069
|
1,974
|
2,005
|
1,895
|
2,005
|
-
|
-
|
EBITDA
1 |
632.2
|
294.4
|
254
|
256.4
|
278.4
|
278.2
|
276.6
|
299.3
|
-
|
303.9
|
341.2
|
321.9
|
334
|
308.9
|
320.9
|
-
|
-
|
EBIT
1 |
495.5
|
211.7
|
181.5
|
183.1
|
199.9
|
178.1
|
190.1
|
209.2
|
399.3
|
222.7
|
247.9
|
237.5
|
242.3
|
225.7
|
234.8
|
-
|
-
|
Operating Margin
|
14.49%
|
12.47%
|
10.88%
|
10.54%
|
11.16%
|
9.13%
|
9.96%
|
10.41%
|
10.19%
|
11.49%
|
11.98%
|
12.03%
|
12.09%
|
11.91%
|
11.71%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
208.8
|
171.8
|
-
|
191.7
|
161.5
|
187.1
|
189.6
|
-
|
184.1
|
212
|
214.8
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
145.1
|
123.4
|
105.8
|
144.9
|
113.4
|
124.7
|
119.1
|
-
|
126.9
|
181.9
|
159.1
|
163.9
|
145.7
|
150.9
|
-
|
-
|
Net margin
|
-
|
8.55%
|
7.39%
|
6.1%
|
8.09%
|
5.81%
|
6.54%
|
5.93%
|
-
|
6.55%
|
8.79%
|
8.06%
|
8.18%
|
7.69%
|
7.53%
|
-
|
-
|
EPS
2 |
-
|
0.9000
|
0.7700
|
0.6500
|
0.9000
|
0.7100
|
0.7700
|
0.7400
|
-
|
0.7900
|
1.130
|
0.9500
|
0.9336
|
0.8951
|
1.105
|
1.055
|
0.9038
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.860
|
-
|
-
|
-
|
2.026
|
Announcement Date
|
8/13/21
|
2/24/22
|
5/12/22
|
8/12/22
|
11/10/22
|
3/23/23
|
5/11/23
|
8/10/23
|
8/10/23
|
10/31/23
|
3/21/24
|
5/8/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
653
|
700
|
768
|
1,335
|
1,468
|
1,235
|
992
|
910
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.4915
x
|
0.6323
x
|
0.6346
x
|
1.277
x
|
1.203
x
|
0.9479
x
|
0.6904
x
|
0.5924
x
|
Free Cash Flow
1 |
668
|
674
|
601
|
189
|
552
|
636
|
665
|
731
|
ROE (net income / shareholders' equity)
|
35.8%
|
27.4%
|
30%
|
19.9%
|
20.5%
|
20.2%
|
20.4%
|
20.2%
|
ROA (Net income/ Total Assets)
|
8.98%
|
6.96%
|
8.55%
|
6.41%
|
6.74%
|
7.17%
|
7.73%
|
8.25%
|
Assets
1 |
6,554
|
7,118
|
7,305
|
7,606
|
8,195
|
8,525
|
9,058
|
9,156
|
Book Value Per Share
2 |
11.10
|
11.40
|
14.50
|
15.90
|
17.60
|
19.90
|
22.40
|
25.30
|
Cash Flow per Share
2 |
6.110
|
6.430
|
6.060
|
3.360
|
5.670
|
6.190
|
5.790
|
6.550
|
Capex
1 |
318
|
362
|
376
|
352
|
363
|
407
|
427
|
434
|
Capex / Sales
|
4.59%
|
5.87%
|
5.61%
|
4.93%
|
4.58%
|
5.15%
|
5.11%
|
5.02%
|
Announcement Date
|
4/23/20
|
3/31/21
|
2/24/22
|
3/23/23
|
3/21/24
|
-
|
-
|
-
|
Last Close Price
72.15
EUR Average target price
73.16
EUR Spread / Average Target +1.39% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.70% | 12.73B | | +10.55% | 57.36B | | +16.17% | 34.42B | | +27.61% | 29.26B | | +25.22% | 28.03B | | +10.29% | 24.91B | | +15.80% | 24.72B | | +6.76% | 17.09B | | -12.73% | 13.42B | | +24.86% | 10.39B |
Other Heavy Machinery & Vehicles
|