Market Closed -
Xetra
11:36:20 2024-05-17 am EDT
|
5-day change
|
1st Jan Change
|
27.74
EUR
|
+1.76%
|
|
+1.24%
|
-2.46%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,458
|
1,438
|
2,126
|
1,463
|
1,628
|
1,588
|
-
|
-
|
Enterprise Value (EV)
1 |
1,449
|
1,632
|
2,667
|
1,942
|
2,051
|
1,988
|
1,942
|
1,845
|
P/E ratio
|
21.6
x
|
34.4
x
|
26
x
|
26.6
x
|
22.4
x
|
16.6
x
|
13.4
x
|
12.1
x
|
Yield
|
1.37%
|
1%
|
0.67%
|
1.17%
|
1.23%
|
1.4%
|
1.61%
|
1.72%
|
Capitalization / Revenue
|
1.71
x
|
1.87
x
|
2.83
x
|
1.49
x
|
1.53
x
|
1.41
x
|
1.3
x
|
1.24
x
|
EV / Revenue
|
1.69
x
|
2.13
x
|
3.55
x
|
1.98
x
|
1.92
x
|
1.76
x
|
1.6
x
|
1.44
x
|
EV / EBITDA
|
10.8
x
|
14.6
x
|
15.1
x
|
10.5
x
|
9.79
x
|
8.97
x
|
7.57
x
|
6.65
x
|
EV / FCF
|
22.7
x
|
25.8
x
|
39.3
x
|
24.8
x
|
23.2
x
|
35
x
|
19.3
x
|
16.5
x
|
FCF Yield
|
4.41%
|
3.88%
|
2.54%
|
4.03%
|
4.31%
|
2.86%
|
5.18%
|
6.07%
|
Price to Book
|
2.23
x
|
2.12
x
|
2.77
x
|
1.76
x
|
1.82
x
|
1.65
x
|
1.5
x
|
1.39
x
|
Nbr of stocks (in thousands)
|
57,238
|
57,238
|
57,238
|
57,238
|
57,238
|
57,238
|
-
|
-
|
Reference price
2 |
25.48
|
25.12
|
37.14
|
25.56
|
28.44
|
27.74
|
27.74
|
27.74
|
Announcement Date
|
3/25/20
|
3/25/21
|
3/29/22
|
3/29/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
855.2
|
767.2
|
750.7
|
980.7
|
1,066
|
1,127
|
1,217
|
1,284
|
EBITDA
1 |
134
|
111.6
|
177.2
|
184.1
|
209.6
|
221.7
|
256.4
|
277.5
|
EBIT
1 |
88.92
|
78.76
|
138.6
|
101.9
|
126.3
|
147.7
|
179.5
|
197.9
|
Operating Margin
|
10.4%
|
10.27%
|
18.47%
|
10.39%
|
11.85%
|
13.11%
|
14.75%
|
15.41%
|
Earnings before Tax (EBT)
1 |
85.21
|
53.24
|
102.5
|
95.95
|
111.4
|
136
|
168.9
|
187.6
|
Net income
1 |
67.65
|
41.77
|
82
|
55.1
|
72.47
|
96.56
|
119.2
|
131.5
|
Net margin
|
7.91%
|
5.44%
|
10.92%
|
5.62%
|
6.8%
|
8.57%
|
9.79%
|
10.24%
|
EPS
2 |
1.180
|
0.7300
|
1.430
|
0.9600
|
1.270
|
1.673
|
2.064
|
2.288
|
Free Cash Flow
1 |
63.94
|
63.26
|
67.8
|
78.24
|
88.36
|
56.78
|
100.5
|
112
|
FCF margin
|
7.48%
|
8.25%
|
9.03%
|
7.98%
|
8.29%
|
5.04%
|
8.25%
|
8.72%
|
FCF Conversion (EBITDA)
|
47.73%
|
56.68%
|
38.26%
|
42.5%
|
42.15%
|
25.61%
|
39.18%
|
40.36%
|
FCF Conversion (Net income)
|
94.52%
|
151.45%
|
82.69%
|
142%
|
121.93%
|
58.8%
|
84.3%
|
85.17%
|
Dividend per Share
2 |
0.3500
|
0.2500
|
0.2500
|
0.3000
|
0.3500
|
0.3870
|
0.4460
|
0.4783
|
Announcement Date
|
3/25/20
|
3/25/21
|
3/29/22
|
3/29/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
---|
Net sales
1 |
329
|
389.3
|
141.5
|
238.7
|
447.2
|
250.7
|
234.1
|
270.8
|
504.9
|
263.8
|
-
|
256.1
|
271.6
|
EBITDA
1 |
42.2
|
73.68
|
56
|
48.6
|
-
|
48.2
|
36.6
|
55
|
91.6
|
51.4
|
-
|
44.5
|
56.8
|
EBIT
1 |
15.56
|
-
|
-
|
32.16
|
-
|
31.52
|
19.94
|
33.96
|
53.9
|
34.3
|
38.2
|
-
|
38.3
|
Operating Margin
|
4.73%
|
-
|
-
|
13.47%
|
-
|
12.57%
|
8.52%
|
12.54%
|
10.68%
|
13%
|
-
|
-
|
14.1%
|
Earnings before Tax (EBT)
|
13.35
|
-
|
27.62
|
31.06
|
35.31
|
29.5
|
16.48
|
29.62
|
46.1
|
30.47
|
34.78
|
21.18
|
-
|
Net income
|
10.52
|
-
|
15.77
|
20.34
|
23.32
|
17.43
|
11.76
|
-
|
-
|
-
|
18.59
|
15.3
|
-
|
Net margin
|
3.2%
|
-
|
11.14%
|
8.52%
|
5.21%
|
6.95%
|
5.02%
|
-
|
-
|
-
|
-
|
5.97%
|
-
|
EPS
2 |
-
|
-
|
-
|
0.3600
|
0.4100
|
0.3000
|
-
|
-
|
-
|
0.3800
|
0.3300
|
-
|
0.4400
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/6/20
|
8/11/21
|
3/29/22
|
8/10/22
|
8/10/22
|
11/10/22
|
5/11/23
|
8/9/23
|
8/9/23
|
11/9/23
|
3/27/24
|
5/8/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
194
|
541
|
479
|
423
|
400
|
354
|
257
|
Net Cash position
1 |
9.1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
1.743
x
|
3.055
x
|
2.602
x
|
2.019
x
|
1.806
x
|
1.38
x
|
0.9274
x
|
Free Cash Flow
1 |
63.9
|
63.3
|
67.8
|
78.2
|
88.4
|
56.8
|
100
|
112
|
ROE (net income / shareholders' equity)
|
10.8%
|
6.27%
|
11.3%
|
-
|
8.38%
|
10.7%
|
11.8%
|
12.2%
|
ROA (Net income/ Total Assets)
|
6.54%
|
3.12%
|
5.3%
|
2.13%
|
4.34%
|
5.87%
|
6.97%
|
7.41%
|
Assets
1 |
1,035
|
1,339
|
1,548
|
2,593
|
1,669
|
1,645
|
1,709
|
1,774
|
Book Value Per Share
2 |
11.40
|
11.80
|
13.40
|
14.50
|
15.70
|
16.80
|
18.50
|
19.90
|
Cash Flow per Share
2 |
1.900
|
1.570
|
1.710
|
2.490
|
2.920
|
2.880
|
3.230
|
3.500
|
Capex
1 |
44.9
|
26.5
|
30.2
|
64.5
|
78.6
|
102
|
79.4
|
75.2
|
Capex / Sales
|
5.26%
|
3.45%
|
4.03%
|
6.57%
|
7.38%
|
9.05%
|
6.52%
|
5.85%
|
Announcement Date
|
3/25/20
|
3/25/21
|
3/29/22
|
3/29/23
|
3/27/24
|
-
|
-
|
-
|
Last Close Price
27.74
EUR Average target price
35.3
EUR Spread / Average Target +27.25% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.46% | 1.73B | | +86.74% | 2,275B | | +40.81% | 673B | | +25.00% | 647B | | +11.57% | 266B | | +34.04% | 216B | | +14.41% | 178B | | +46.81% | 139B | | -36.62% | 135B | | +46.85% | 115B |
Other Semiconductors
|