Market Closed -
Xetra
11:37:46 2024-05-17 am EDT
|
5-day change
|
1st Jan Change
|
96.02
EUR
|
-0.46%
|
|
-5.49%
|
-4.72%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
47,120
|
46,621
|
57,499
|
53,582
|
63,947
|
60,446
|
-
|
-
|
Enterprise Value (EV)
1 |
29,543
|
27,976
|
35,137
|
28,979
|
46,944
|
43,606
|
39,801
|
38,145
|
P/E ratio
|
9.79
x
|
12.6
x
|
4.71
x
|
3.05
x
|
5.7
x
|
5.85
x
|
5.77
x
|
5.55
x
|
Yield
|
3.42%
|
2.63%
|
6.55%
|
10.2%
|
5.95%
|
6%
|
6.08%
|
6.32%
|
Capitalization / Revenue
|
0.45
x
|
0.47
x
|
0.52
x
|
0.38
x
|
0.41
x
|
0.38
x
|
0.37
x
|
0.36
x
|
EV / Revenue
|
0.28
x
|
0.28
x
|
0.32
x
|
0.2
x
|
0.3
x
|
0.28
x
|
0.24
x
|
0.23
x
|
EV / EBITDA
|
2.2
x
|
2.55
x
|
1.77
x
|
1.28
x
|
1.71
x
|
1.75
x
|
1.59
x
|
1.42
x
|
EV / FCF
|
11.5
x
|
8.24
x
|
5.53
x
|
2.62
x
|
6.76
x
|
6.36
x
|
5.7
x
|
4.65
x
|
FCF Yield
|
8.69%
|
12.1%
|
18.1%
|
38.2%
|
14.8%
|
15.7%
|
17.6%
|
21.5%
|
Price to Book
|
0.82
x
|
0.78
x
|
0.72
x
|
0.57
x
|
0.65
x
|
0.62
x
|
0.58
x
|
0.55
x
|
Nbr of stocks (in thousands)
|
658,122
|
658,863
|
659,685
|
645,288
|
640,854
|
632,585
|
-
|
-
|
Reference price
2 |
73.14
|
72.23
|
88.49
|
83.38
|
100.8
|
96.02
|
96.02
|
96.02
|
Announcement Date
|
3/12/20
|
3/17/21
|
3/10/22
|
3/15/23
|
3/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
104,210
|
98,990
|
111,239
|
142,610
|
155,498
|
158,120
|
162,488
|
167,104
|
EBITDA
1 |
13,428
|
10,969
|
19,895
|
22,565
|
27,456
|
24,977
|
25,035
|
26,818
|
EBIT
1 |
7,411
|
4,830
|
13,400
|
13,999
|
18,482
|
16,238
|
15,822
|
16,233
|
Operating Margin
|
7.11%
|
4.88%
|
12.05%
|
9.82%
|
11.89%
|
10.27%
|
9.74%
|
9.71%
|
Earnings before Tax (EBT)
1 |
7,118
|
5,222
|
16,060
|
23,509
|
17,096
|
15,715
|
15,891
|
16,248
|
Net income
1 |
5,022
|
3,775
|
12,382
|
17,941
|
11,290
|
10,552
|
10,591
|
10,858
|
Net margin
|
4.82%
|
3.81%
|
11.13%
|
12.58%
|
7.26%
|
6.67%
|
6.52%
|
6.5%
|
EPS
2 |
7.470
|
5.730
|
18.77
|
27.31
|
17.67
|
16.42
|
16.64
|
17.29
|
Free Cash Flow
1 |
2,567
|
3,395
|
6,354
|
11,071
|
6,942
|
6,859
|
6,988
|
8,211
|
FCF margin
|
2.46%
|
3.43%
|
5.71%
|
7.76%
|
4.46%
|
4.34%
|
4.3%
|
4.91%
|
FCF Conversion (EBITDA)
|
19.12%
|
30.95%
|
31.94%
|
49.06%
|
25.28%
|
27.46%
|
27.91%
|
30.62%
|
FCF Conversion (Net income)
|
51.12%
|
89.93%
|
51.32%
|
61.71%
|
61.49%
|
65.01%
|
65.98%
|
75.62%
|
Dividend per Share
2 |
2.500
|
1.900
|
5.800
|
8.500
|
6.000
|
5.764
|
5.841
|
6.070
|
Announcement Date
|
3/12/20
|
3/17/21
|
3/10/22
|
3/15/23
|
3/21/24
|
-
|
-
|
-
|
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 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
43,225
|
55,360
|
28,408
|
31,142
|
34,770
|
65,912
|
37,176
|
39,522
|
36,853
|
37,219
|
74,072
|
38,458
|
42,968
|
36,614
|
38,828
|
74,907
|
38,928
|
44,201
|
82,657
|
-
|
-
|
EBITDA
1 |
-
|
-
|
4,171
|
5,179
|
5,570
|
-
|
5,876
|
5,940
|
-
|
6,606
|
-
|
6,534
|
6,653
|
-
|
6,829
|
-
|
6,514
|
6,197
|
-
|
-
|
-
|
EBIT
1 |
709
|
8,030
|
2,487
|
3,391
|
3,426
|
6,817
|
3,682
|
3,500
|
5,375
|
4,343
|
9,718
|
4,352
|
4,412
|
4,054
|
4,314
|
8,332
|
4,002
|
4,054
|
8,823
|
-
|
-
|
Operating Margin
|
1.64%
|
14.51%
|
8.75%
|
10.89%
|
9.85%
|
10.34%
|
9.9%
|
8.86%
|
14.58%
|
11.67%
|
13.12%
|
11.32%
|
10.27%
|
11.07%
|
11.11%
|
11.12%
|
10.28%
|
9.17%
|
10.67%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
2,907
|
12,227
|
3,929
|
16,156
|
4,100
|
-
|
5,129
|
4,222
|
9,351
|
4,063
|
3,682
|
4,162
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
-
|
2,238
|
10,141
|
3,047
|
13,232
|
3,175
|
2,179
|
3,420
|
2,958
|
6,620
|
2,931
|
2,388
|
2,791
|
2,819
|
-
|
2,596
|
2,170
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
7.88%
|
32.56%
|
8.76%
|
20.08%
|
8.54%
|
5.51%
|
9.28%
|
7.95%
|
8.94%
|
7.62%
|
5.56%
|
7.62%
|
7.26%
|
-
|
6.67%
|
4.91%
|
-
|
-
|
-
|
EPS
2 |
-
|
11.50
|
3.390
|
15.33
|
4.300
|
19.63
|
4.250
|
3.430
|
5.310
|
4.390
|
-
|
4.200
|
3.770
|
4.420
|
4.760
|
-
|
3.490
|
4.020
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6.000
|
-
|
-
|
-
|
-
|
-
|
6.000
|
Announcement Date
|
8/5/20
|
8/3/21
|
3/10/22
|
5/5/22
|
8/3/22
|
8/3/22
|
11/3/22
|
3/15/23
|
5/4/23
|
8/3/23
|
8/3/23
|
11/3/23
|
3/21/24
|
5/8/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
17,577
|
18,645
|
22,362
|
24,603
|
17,003
|
16,840
|
20,645
|
22,301
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,567
|
3,395
|
6,354
|
11,071
|
6,942
|
6,859
|
6,988
|
8,211
|
ROE (net income / shareholders' equity)
|
8.75%
|
6.28%
|
18.3%
|
22.2%
|
12.8%
|
12.3%
|
10.9%
|
11%
|
ROA (Net income/ Total Assets)
|
2.41%
|
1.7%
|
5.55%
|
7.53%
|
4.54%
|
5.1%
|
5.29%
|
6.21%
|
Assets
1 |
208,555
|
222,347
|
223,091
|
238,225
|
248,908
|
206,763
|
200,070
|
174,804
|
Book Value Per Share
2 |
89.30
|
92.40
|
124.0
|
146.0
|
154.0
|
154.0
|
165.0
|
174.0
|
Cash Flow per Share
2 |
16.10
|
20.10
|
24.10
|
39.30
|
30.20
|
31.70
|
30.10
|
28.90
|
Capex
1 |
6,902
|
6,150
|
7,518
|
9,050
|
10,881
|
11,317
|
11,115
|
10,904
|
Capex / Sales
|
6.62%
|
6.21%
|
6.76%
|
6.35%
|
7%
|
7.16%
|
6.84%
|
6.53%
|
Announcement Date
|
3/12/20
|
3/17/21
|
3/10/22
|
3/15/23
|
3/21/24
|
-
|
-
|
-
|
Last Close Price
96.02
EUR Average target price
113.4
EUR Spread / Average Target +18.10% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.72% | 65.72B | | +32.64% | 298B | | +7.69% | 72.03B | | +17.80% | 53.58B | | +27.39% | 52.18B | | +0.66% | 49.03B | | +22.06% | 41.62B | | +19.90% | 39.28B | | +44.77% | 33.62B | | +47.34% | 28.09B |
Other Auto & Truck Manufacturers
|