Market Closed -
Xetra
11:35:06 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
77.65
EUR
|
-.--%
|
|
+3.74%
|
+4.57%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,838
|
2,559
|
2,853
|
2,357
|
3,056
|
3,390
|
-
|
-
|
Enterprise Value (EV)
1 |
1,699
|
2,661
|
2,492
|
1,978
|
2,825
|
3,580
|
3,910
|
4,025
|
P/E ratio
|
9.62
x
|
9.77
x
|
4.66
x
|
3.3
x
|
21.7
x
|
9.97
x
|
9.45
x
|
8.53
x
|
Yield
|
3.06%
|
2.24%
|
2.45%
|
3.33%
|
2%
|
1.82%
|
1.86%
|
1.91%
|
Capitalization / Revenue
|
0.17
x
|
0.21
x
|
0.18
x
|
0.13
x
|
0.18
x
|
0.19
x
|
0.18
x
|
0.17
x
|
EV / Revenue
|
0.16
x
|
0.21
x
|
0.15
x
|
0.11
x
|
0.17
x
|
0.2
x
|
0.2
x
|
0.2
x
|
EV / EBITDA
|
4.73
x
|
6.41
x
|
4.41
x
|
2.63
x
|
5.07
x
|
5.48
x
|
5.5
x
|
5.02
x
|
EV / FCF
|
26.6
x
|
11.6
x
|
4.45
x
|
22.9
x
|
-54
x
|
-9.9
x
|
-17.3
x
|
-31.1
x
|
FCF Yield
|
3.75%
|
8.61%
|
22.5%
|
4.38%
|
-1.85%
|
-10.1%
|
-5.8%
|
-3.21%
|
Price to Book
|
0.71
x
|
0.89
x
|
0.83
x
|
0.55
x
|
0.72
x
|
0.75
x
|
0.71
x
|
0.66
x
|
Nbr of stocks (in thousands)
|
44,957
|
44,006
|
43,637
|
43,659
|
43,567
|
43,659
|
-
|
-
|
Reference price
2 |
40.89
|
58.14
|
65.38
|
53.98
|
70.14
|
77.65
|
77.65
|
77.65
|
Announcement Date
|
12/11/19
|
12/9/20
|
12/4/21
|
12/21/22
|
12/20/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,763
|
12,429
|
16,300
|
18,521
|
17,064
|
17,637
|
19,250
|
19,993
|
EBITDA
1 |
359
|
415
|
565
|
753
|
557
|
653.5
|
710.5
|
801.4
|
EBIT
1 |
208
|
223
|
366
|
533
|
342
|
438.5
|
452.6
|
502.3
|
Operating Margin
|
1.93%
|
1.79%
|
2.25%
|
2.88%
|
2%
|
2.49%
|
2.35%
|
2.51%
|
Earnings before Tax (EBT)
1 |
260
|
367.3
|
825
|
935.3
|
165
|
482.2
|
538.5
|
628.3
|
Net income
1 |
190.6
|
265.2
|
612.8
|
714.7
|
140.9
|
329.3
|
399.1
|
455.9
|
Net margin
|
1.77%
|
2.13%
|
3.76%
|
3.86%
|
0.83%
|
1.87%
|
2.07%
|
2.28%
|
EPS
2 |
4.250
|
5.950
|
14.03
|
16.37
|
3.230
|
7.790
|
8.219
|
9.107
|
Free Cash Flow
1 |
63.8
|
229
|
559.6
|
86.55
|
-52.28
|
-361.7
|
-226.6
|
-129.4
|
FCF margin
|
0.59%
|
1.84%
|
3.43%
|
0.47%
|
-0.31%
|
-2.05%
|
-1.18%
|
-0.65%
|
FCF Conversion (EBITDA)
|
17.77%
|
55.18%
|
99.05%
|
11.49%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
33.48%
|
86.35%
|
91.33%
|
12.11%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.250
|
1.300
|
1.600
|
1.800
|
1.400
|
1.413
|
1.442
|
1.480
|
Announcement Date
|
12/11/19
|
12/9/20
|
12/4/21
|
12/21/22
|
12/20/23
|
-
|
-
|
-
|
Fiscal Period: September |
2021 S1
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Net sales
1 |
7,519
|
-
|
-
|
5,015
|
4,096
|
4,688
|
4,167
|
4,113
|
3,896
|
4,353
|
4,216
|
4,838
|
4,948
|
4,897
|
5,093
|
EBITDA
1 |
-
|
-
|
-
|
154
|
172
|
211
|
160
|
14
|
160
|
178
|
137.9
|
176.1
|
191.6
|
153.6
|
162.4
|
EBIT
1 |
188
|
-
|
195
|
107
|
124
|
162
|
111
|
-55
|
111
|
129
|
85.25
|
120
|
125
|
86.56
|
94.93
|
Operating Margin
|
2.5%
|
-
|
-
|
2.13%
|
3.03%
|
3.46%
|
2.66%
|
-1.34%
|
2.85%
|
2.96%
|
2.02%
|
2.48%
|
2.53%
|
1.77%
|
1.86%
|
Earnings before Tax (EBT)
|
415
|
405
|
281
|
-
|
71
|
132
|
4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
319
|
301
|
209
|
78
|
57
|
106
|
4
|
-26
|
-
|
82
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
4.24%
|
-
|
-
|
1.56%
|
1.39%
|
2.26%
|
0.1%
|
-0.63%
|
-
|
1.88%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
7.300
|
2.700
|
4.790
|
1.790
|
1.310
|
2.420
|
-
|
-
|
-
|
1.880
|
1.710
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.400
|
-
|
-
|
-
|
-
|
-
|
1.400
|
-
|
Announcement Date
|
5/10/21
|
2/7/22
|
5/10/22
|
8/5/22
|
2/6/23
|
5/11/23
|
8/7/23
|
12/20/23
|
2/6/24
|
5/8/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
102
|
-
|
-
|
-
|
190
|
520
|
635
|
Net Cash position
1 |
139
|
-
|
361
|
379
|
231
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.2458
x
|
-
|
-
|
-
|
0.2904
x
|
0.7315
x
|
0.7922
x
|
Free Cash Flow
1 |
63.8
|
229
|
560
|
86.6
|
-52.3
|
-362
|
-227
|
-129
|
ROE (net income / shareholders' equity)
|
7.39%
|
9.74%
|
19.5%
|
18.6%
|
3.32%
|
7.74%
|
7.3%
|
7.45%
|
ROA (Net income/ Total Assets)
|
4.22%
|
5.27%
|
10.1%
|
10.2%
|
1.92%
|
4.72%
|
4.08%
|
4.25%
|
Assets
1 |
4,517
|
5,034
|
6,073
|
7,030
|
7,352
|
6,979
|
9,779
|
10,722
|
Book Value Per Share
2 |
57.70
|
65.30
|
78.80
|
97.50
|
97.20
|
103.0
|
110.0
|
117.0
|
Cash Flow per Share
2 |
6.040
|
10.30
|
18.60
|
6.590
|
13.10
|
11.80
|
9.580
|
15.40
|
Capex
1 |
221
|
230
|
252
|
347
|
625
|
883
|
791
|
686
|
Capex / Sales
|
2.06%
|
1.85%
|
1.55%
|
1.87%
|
3.66%
|
5.01%
|
4.11%
|
3.43%
|
Announcement Date
|
12/11/19
|
12/9/20
|
12/4/21
|
12/21/22
|
12/20/23
|
-
|
-
|
-
|
Last Close Price
77.65
EUR Average target price
77.78
EUR Spread / Average Target +0.16% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.57% | 3.68B | | -.--% | 7.28B | | -12.54% | 6.75B | | -1.12% | 4.01B | | -19.76% | 3.83B | | -10.37% | 3.77B | | +24.98% | 3.77B | | +46.00% | 3.74B | | -22.96% | 2.37B | | +35.67% | 1.95B |
Nonferrous Metal Processing
|