Real-time
BOERSE MUENCHEN
08:43:24 2024-07-17 am EDT
|
5-day change
|
1st Jan Change
|
35.6
EUR
|
0.00%
|
|
-4.56%
|
-4.04%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,353,323
|
1,854,400
|
4,380,533
|
3,338,957
|
4,787,723
|
4,950,599
|
-
|
-
|
Enterprise Value (EV)
1 |
1,416,120
|
1,839,625
|
4,260,154
|
3,306,935
|
4,662,180
|
4,726,105
|
4,485,765
|
4,245,631
|
P/E ratio
|
7.12
x
|
10.1
x
|
31.1
x
|
9.59
x
|
11.4
x
|
8.75
x
|
6.56
x
|
-
|
Yield
|
5.9%
|
8.09%
|
3.43%
|
6.81%
|
-
|
7.35%
|
10.4%
|
-
|
Capitalization / Revenue
|
2.69
x
|
3.16
x
|
6.34
x
|
3.34
x
|
3.34
x
|
2.78
x
|
2.45
x
|
2.45
x
|
EV / Revenue
|
2.82
x
|
3.13
x
|
6.17
x
|
3.3
x
|
3.25
x
|
2.65
x
|
2.22
x
|
2.1
x
|
EV / EBITDA
|
6.52
x
|
6.23
x
|
15.4
x
|
6.68
x
|
7.3
x
|
5.54
x
|
4.5
x
|
5.03
x
|
EV / FCF
|
12.9
x
|
14.6
x
|
59.6
x
|
15.8
x
|
-
|
12.8
x
|
6.66
x
|
5
x
|
FCF Yield
|
7.73%
|
6.86%
|
1.68%
|
6.33%
|
-
|
7.8%
|
15%
|
20%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
259,357
|
259,357
|
259,357
|
259,357
|
259,357
|
259,357
|
-
|
-
|
Reference price
2 |
5,218
|
7,150
|
16,890
|
12,874
|
18,460
|
19,088
|
19,088
|
19,088
|
Announcement Date
|
3/5/20
|
3/16/21
|
3/16/22
|
3/17/23
|
3/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
502,269
|
587,457
|
691,011
|
1,001,171
|
1,435,000
|
1,782,448
|
2,017,456
|
2,020,850
|
EBITDA
1 |
217,300
|
295,465
|
275,800
|
495,400
|
639,000
|
852,797
|
996,407
|
843,347
|
EBIT
1 |
155,473
|
223,899
|
238,200
|
456,000
|
543,838
|
853,499
|
843,211
|
818,861
|
Operating Margin
|
30.95%
|
38.11%
|
34.47%
|
45.55%
|
37.9%
|
47.88%
|
41.8%
|
40.52%
|
Earnings before Tax (EBT)
1 |
247,255
|
285,144
|
281,644
|
583,705
|
728,342
|
1,051,066
|
991,096
|
954,095
|
Net income
1 |
213,700
|
183,541
|
220,000
|
473,000
|
580,000
|
520,789
|
600,031
|
565,361
|
Net margin
|
42.55%
|
31.24%
|
31.84%
|
47.24%
|
40.42%
|
29.22%
|
29.74%
|
27.98%
|
EPS
2 |
732.6
|
708.0
|
543.0
|
1,342
|
1,616
|
2,182
|
2,909
|
-
|
Free Cash Flow
1 |
109,514
|
126,182
|
71,435
|
209,382
|
-
|
368,412
|
673,432
|
849,582
|
FCF margin
|
21.8%
|
21.48%
|
10.34%
|
20.91%
|
-
|
20.67%
|
33.38%
|
42.04%
|
FCF Conversion (EBITDA)
|
50.4%
|
42.71%
|
25.9%
|
42.27%
|
-
|
43.2%
|
67.59%
|
100.74%
|
FCF Conversion (Net income)
|
51.25%
|
68.75%
|
32.47%
|
44.27%
|
-
|
70.74%
|
112.23%
|
150.27%
|
Dividend per Share
2 |
308.0
|
578.7
|
579.0
|
877.0
|
-
|
1,403
|
1,985
|
-
|
Announcement Date
|
3/5/20
|
3/16/21
|
3/16/22
|
3/17/23
|
3/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
---|
Net sales
1 |
153,139
|
434,318
|
235,501
|
359,700
|
-
|
493,716
|
507,455
|
618,744
|
-
|
EBITDA
1 |
84,000
|
211,000
|
96,694
|
142,296
|
179,106
|
182,825
|
312,575
|
278,257
|
360,743
|
EBIT
|
47,495
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
31.01%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
66,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
43.1%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
467.0
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/27/20
|
3/16/21
|
8/26/21
|
3/16/22
|
3/16/22
|
8/19/22
|
3/17/23
|
8/25/23
|
3/15/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
62,797
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
14,775
|
120,379
|
32,022
|
125,543
|
224,494
|
464,834
|
704,967
|
Leverage (Debt/EBITDA)
|
0.289
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
109,514
|
126,182
|
71,435
|
209,382
|
-
|
368,412
|
673,432
|
849,582
|
ROE (net income / shareholders' equity)
|
15.2%
|
17.8%
|
19.4%
|
27.8%
|
29.5%
|
29.3%
|
30.3%
|
33.7%
|
ROA (Net income/ Total Assets)
|
9%
|
10.9%
|
12.1%
|
16.7%
|
17.4%
|
18.3%
|
20.4%
|
15.5%
|
Assets
1 |
2,373,284
|
1,681,702
|
1,820,392
|
2,836,276
|
3,335,826
|
2,849,966
|
2,947,468
|
3,638,570
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
2 |
615.0
|
486.0
|
458.0
|
1,094
|
-
|
1,953
|
2,702
|
-
|
Capex
1 |
50,015
|
35,411
|
47,294
|
74,477
|
-
|
162,554
|
119,898
|
104,430
|
Capex / Sales
|
9.96%
|
6.03%
|
6.84%
|
7.44%
|
-
|
9.12%
|
5.94%
|
5.17%
|
Announcement Date
|
3/5/20
|
3/16/21
|
3/16/22
|
3/17/23
|
3/15/24
|
-
|
-
|
-
|
Last Close Price
19,088
KZT Average target price
22,661
KZT Spread / Average Target +18.72% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.64% | 4B | | +36.35% | 2.73B | | +25.00% | 1.89B | | -7.16% | 1.05B | | +26.15% | 929M | | +15.16% | 809M | | +5.41% | 536M | | +5.69% | 509M | | +14.04% | 425M |
Uranium Mining
|