Real-time
BOERSE MUENCHEN
06:13:55 2024-07-17 am EDT
|
5-day change
|
1st Jan Change
|
15.33
EUR
|
0.00%
|
|
+8.03%
|
-33.03%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
556
|
469.6
|
1,863
|
1,809
|
1,501
|
1,078
|
-
|
-
|
Enterprise Value (EV)
1 |
874.4
|
761.9
|
2,035
|
2,075
|
1,776
|
1,496
|
1,401
|
1,258
|
P/E ratio
|
-3.52
x
|
-4.19
x
|
-24.7
x
|
-13.3
x
|
-15.9
x
|
-35.6
x
|
11.1
x
|
4.54
x
|
Yield
|
1.56%
|
1.82%
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.23
x
|
0.24
x
|
0.66
x
|
0.49
x
|
0.46
x
|
0.41
x
|
0.39
x
|
0.32
x
|
EV / Revenue
|
0.36
x
|
0.4
x
|
0.72
x
|
0.57
x
|
0.54
x
|
0.57
x
|
0.51
x
|
0.37
x
|
EV / EBITDA
|
-24.9
x
|
20.7
x
|
23.3
x
|
-2,524
x
|
39
x
|
15.9
x
|
5.71
x
|
3.22
x
|
EV / FCF
|
-10.3
x
|
-65.2
x
|
-11.1
x
|
-14.5
x
|
-34.3
x
|
85.9
x
|
14.9
x
|
6.54
x
|
FCF Yield
|
-9.72%
|
-1.53%
|
-8.99%
|
-6.88%
|
-2.91%
|
1.16%
|
6.72%
|
15.3%
|
Price to Book
|
0.78
x
|
0.73
x
|
1.96
x
|
1.99
x
|
1.78
x
|
1.27
x
|
1.2
x
|
0.91
x
|
Nbr of stocks (in thousands)
|
36,032
|
35,658
|
53,596
|
59,295
|
59,513
|
64,619
|
-
|
-
|
Reference price
2 |
15.43
|
13.17
|
34.76
|
30.50
|
25.22
|
16.69
|
16.69
|
16.69
|
Announcement Date
|
2/10/20
|
2/9/21
|
2/11/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,417
|
1,924
|
2,827
|
3,663
|
3,296
|
2,605
|
2,744
|
3,388
|
EBITDA
1 |
-35.14
|
36.75
|
87.38
|
-0.822
|
45.51
|
93.98
|
245.5
|
390.9
|
EBIT
1 |
-142.6
|
-122.7
|
25.51
|
-98.95
|
-61.58
|
16.45
|
151.2
|
305.6
|
Operating Margin
|
-5.9%
|
-6.38%
|
0.9%
|
-2.7%
|
-1.87%
|
0.63%
|
5.51%
|
9.02%
|
Earnings before Tax (EBT)
1 |
-172.9
|
-161.1
|
-43
|
-98.7
|
-82.35
|
-23.71
|
118.6
|
349.7
|
Net income
1 |
-166.9
|
-108.8
|
-65.99
|
-127.2
|
-93.38
|
-27.34
|
96.89
|
265.8
|
Net margin
|
-6.9%
|
-5.65%
|
-2.33%
|
-3.47%
|
-2.83%
|
-1.05%
|
3.53%
|
7.85%
|
EPS
2 |
-4.380
|
-3.140
|
-1.410
|
-2.290
|
-1.590
|
-0.4688
|
1.505
|
3.673
|
Free Cash Flow
1 |
-85.01
|
-11.68
|
-182.9
|
-142.7
|
-51.75
|
17.42
|
94.12
|
192.4
|
FCF margin
|
-3.52%
|
-0.61%
|
-6.47%
|
-3.89%
|
-1.57%
|
0.67%
|
3.43%
|
5.68%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
18.53%
|
38.34%
|
49.21%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
97.13%
|
72.36%
|
Dividend per Share
2 |
0.2400
|
0.2400
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/10/20
|
2/9/21
|
2/11/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
802.3
|
781.4
|
1,012
|
955
|
914
|
832.9
|
857.6
|
892.8
|
712.4
|
597.2
|
648.9
|
673.4
|
654.8
|
667.3
|
754.9
|
EBITDA
1 |
31.95
|
-27.78
|
56.72
|
-35.52
|
5.761
|
-27.65
|
-14.93
|
42.93
|
45.15
|
-21.48
|
20.47
|
45.14
|
41.42
|
32.09
|
57.47
|
EBIT
1 |
7.803
|
-47.9
|
33.84
|
-61.88
|
-23.01
|
-56.54
|
-42.48
|
21.17
|
16.27
|
-44.89
|
0.7557
|
27.56
|
27.18
|
28.36
|
31.98
|
Operating Margin
|
0.97%
|
-6.13%
|
3.34%
|
-6.48%
|
-2.52%
|
-6.79%
|
-4.95%
|
2.37%
|
2.28%
|
-7.52%
|
0.12%
|
4.09%
|
4.15%
|
4.25%
|
4.24%
|
Earnings before Tax (EBT)
1 |
0.703
|
-56.23
|
55.01
|
-69.88
|
-27.61
|
-62.92
|
-49.61
|
18.37
|
11.81
|
-49.72
|
-4.7
|
13.06
|
15.94
|
-7.9
|
25.2
|
Net income
1 |
-9.568
|
-61.47
|
46.4
|
-73.53
|
-38.62
|
-70.32
|
-52.6
|
22.31
|
7.233
|
-51.41
|
-6.393
|
11.15
|
10.93
|
-2.7
|
22.4
|
Net margin
|
-1.19%
|
-7.87%
|
4.58%
|
-7.7%
|
-4.22%
|
-8.44%
|
-6.13%
|
2.5%
|
1.02%
|
-8.61%
|
-0.99%
|
1.66%
|
1.67%
|
-0.4%
|
2.97%
|
EPS
2 |
-0.1800
|
-1.160
|
0.7300
|
-1.270
|
-0.6600
|
-1.200
|
-0.8900
|
0.3500
|
0.1200
|
-0.8100
|
-0.1026
|
0.1590
|
0.2765
|
0.1370
|
0.3320
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/11/22
|
5/2/22
|
8/2/22
|
11/3/22
|
2/8/23
|
5/4/23
|
8/4/23
|
10/31/23
|
2/7/24
|
5/3/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
318
|
292
|
172
|
266
|
275
|
418
|
323
|
179
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-9.06
x
|
7.954
x
|
1.964
x
|
-324
x
|
6.04
x
|
4.447
x
|
1.314
x
|
0.4583
x
|
Free Cash Flow
1 |
-85
|
-11.7
|
-183
|
-143
|
-51.7
|
17.4
|
94.1
|
192
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-8.26%
|
-13.7%
|
-10.6%
|
-6.69%
|
12%
|
14.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
19.70
|
18.10
|
17.70
|
15.30
|
14.20
|
13.20
|
13.90
|
18.40
|
Cash Flow per Share
2 |
0.8700
|
4.040
|
1.480
|
0.3500
|
0.9600
|
0.8300
|
2.570
|
5.200
|
Capex
1 |
75.5
|
111
|
187
|
212
|
108
|
106
|
116
|
85
|
Capex / Sales
|
3.12%
|
5.75%
|
6.62%
|
5.8%
|
3.28%
|
4.08%
|
4.24%
|
2.51%
|
Announcement Date
|
2/10/20
|
2/9/21
|
2/11/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
16.69
USD Average target price
30.02
USD Spread / Average Target +79.87% Consensus |
1st Jan change
|
Capi.
|
---|
| 0.00% | 1.22B | | +2.54% | 849M | | +2.31% | 291M | | -24.62% | 175M | | -2.56% | 153M | | -17.14% | 88.76M | | -.--% | 80.82M |
Ethanol Fuels
|