Real-time
BOERSE MUENCHEN
01:43:15 2024-07-16 pm EDT
|
5-day change
|
1st Jan Change
|
152.7
EUR
|
+1.17%
|
|
-1.80%
|
+14.85%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
275,038
|
296,013
|
330,340
|
344,995
|
357,647
|
388,431
|
-
|
-
|
Enterprise Value (EV)
1 |
300,891
|
314,552
|
352,040
|
369,274
|
384,008
|
414,435
|
412,305
|
409,548
|
P/E ratio
|
76.7
x
|
24.1
x
|
24.5
x
|
24.7
x
|
25.7
x
|
26.8
x
|
23.7
x
|
22.2
x
|
Yield
|
2.64%
|
2.53%
|
2.4%
|
2.45%
|
2.43%
|
2.32%
|
2.46%
|
2.57%
|
Capitalization / Revenue
|
4.06
x
|
4.17
x
|
4.34
x
|
4.3
x
|
4.36
x
|
4.61
x
|
4.46
x
|
4.29
x
|
EV / Revenue
|
4.45
x
|
4.43
x
|
4.62
x
|
4.61
x
|
4.68
x
|
4.91
x
|
4.73
x
|
4.52
x
|
EV / EBITDA
|
17.6
x
|
16.4
x
|
17
x
|
17.9
x
|
18.4
x
|
18
x
|
16.8
x
|
15.7
x
|
EV / FCF
|
25.3
x
|
22
x
|
22.6
x
|
27.2
x
|
27.9
x
|
25.5
x
|
24.5
x
|
22.9
x
|
FCF Yield
|
3.95%
|
4.56%
|
4.43%
|
3.67%
|
3.59%
|
3.92%
|
4.09%
|
4.36%
|
Price to Book
|
5.76
x
|
6.32
x
|
7.03
x
|
7.35
x
|
-
|
8.06
x
|
7.52
x
|
7
x
|
Nbr of stocks (in thousands)
|
2,508,330
|
2,475,643
|
2,448,233
|
2,399,297
|
2,356,969
|
2,360,135
|
-
|
-
|
Reference price
2 |
109.6
|
119.6
|
134.9
|
143.8
|
151.7
|
164.6
|
164.6
|
164.6
|
Announcement Date
|
7/30/19
|
7/30/20
|
7/30/21
|
7/29/22
|
7/28/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
67,684
|
70,950
|
76,118
|
80,187
|
82,006
|
84,341
|
87,166
|
90,607
|
EBITDA
1 |
17,060
|
19,156
|
20,721
|
20,620
|
20,848
|
23,082
|
24,552
|
26,036
|
EBIT
1 |
14,236
|
16,143
|
17,986
|
17,813
|
18,134
|
20,055
|
21,452
|
22,785
|
Operating Margin
|
21.03%
|
22.75%
|
23.63%
|
22.21%
|
22.11%
|
23.78%
|
24.61%
|
25.15%
|
Earnings before Tax (EBT)
1 |
6,069
|
15,834
|
17,615
|
17,995
|
18,353
|
19,697
|
21,507
|
22,680
|
Net income
1 |
3,897
|
13,027
|
14,306
|
14,742
|
14,653
|
14,956
|
17,000
|
17,880
|
Net margin
|
5.76%
|
18.36%
|
18.79%
|
18.38%
|
17.87%
|
17.73%
|
19.5%
|
19.73%
|
EPS
2 |
1.430
|
4.960
|
5.500
|
5.810
|
5.900
|
6.142
|
6.936
|
7.416
|
Free Cash Flow
1 |
11,895
|
14,330
|
15,584
|
13,567
|
13,786
|
16,258
|
16,858
|
17,866
|
FCF margin
|
17.57%
|
20.2%
|
20.47%
|
16.92%
|
16.81%
|
19.28%
|
19.34%
|
19.72%
|
FCF Conversion (EBITDA)
|
69.72%
|
74.81%
|
75.21%
|
65.8%
|
66.13%
|
70.44%
|
68.66%
|
68.62%
|
FCF Conversion (Net income)
|
305.23%
|
110%
|
108.93%
|
92.03%
|
94.08%
|
108.71%
|
99.16%
|
99.92%
|
Dividend per Share
2 |
2.898
|
3.028
|
3.242
|
3.523
|
3.681
|
3.819
|
4.055
|
4.230
|
Announcement Date
|
7/30/19
|
7/30/20
|
7/30/21
|
7/29/22
|
7/28/23
|
-
|
-
|
-
|
Fiscal Period: Juni |
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
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
20,953
|
19,381
|
19,515
|
20,612
|
20,773
|
20,068
|
20,553
|
21,871
|
21,441
|
20,195
|
20,882
|
22,340
|
22,117
|
20,874
|
21,554
|
EBITDA
1 |
5,852
|
4,714
|
4,320
|
5,602
|
5,438
|
4,940
|
4,868
|
6,469
|
6,514
|
5,183
|
4,986
|
6,764
|
6,844
|
5,549
|
5,410
|
EBIT
1 |
5,168
|
4,024
|
3,598
|
4,939
|
4,785
|
4,248
|
4,162
|
5,767
|
5,793
|
4,471
|
4,238
|
5,995
|
6,068
|
4,788
|
4,578
|
Operating Margin
|
24.66%
|
20.76%
|
18.44%
|
23.96%
|
23.03%
|
21.17%
|
20.25%
|
26.37%
|
27.02%
|
22.14%
|
20.29%
|
26.84%
|
27.44%
|
22.94%
|
21.24%
|
Earnings before Tax (EBT)
1 |
5,239
|
4,071
|
3,650
|
4,997
|
4,835
|
4,288
|
4,233
|
5,802
|
4,496
|
4,592
|
4,254
|
6,001
|
6,085
|
4,840
|
4,585
|
Net income
1 |
4,223
|
3,355
|
3,052
|
3,939
|
3,933
|
3,397
|
3,384
|
4,521
|
3,468
|
3,754
|
3,397
|
4,745
|
4,818
|
3,825
|
3,637
|
Net margin
|
20.15%
|
17.31%
|
15.64%
|
19.11%
|
18.93%
|
16.93%
|
16.46%
|
20.67%
|
16.17%
|
18.59%
|
16.27%
|
21.24%
|
21.78%
|
18.33%
|
16.87%
|
EPS
2 |
1.660
|
1.330
|
1.210
|
1.570
|
1.590
|
1.370
|
1.370
|
1.830
|
1.400
|
1.520
|
1.372
|
1.921
|
1.968
|
1.557
|
1.495
|
Dividend per Share
2 |
0.8698
|
0.8698
|
0.9133
|
0.9133
|
0.9133
|
0.9133
|
0.9407
|
0.9407
|
0.9407
|
0.9407
|
1.006
|
0.9957
|
0.9958
|
0.9951
|
1.025
|
Announcement Date
|
1/19/22
|
4/20/22
|
7/29/22
|
10/19/22
|
1/19/23
|
4/21/23
|
7/28/23
|
10/18/23
|
1/23/24
|
4/19/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
25,853
|
18,539
|
21,700
|
24,279
|
26,361
|
26,004
|
23,874
|
21,117
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.515
x
|
0.9678
x
|
1.047
x
|
1.177
x
|
1.264
x
|
1.127
x
|
0.9724
x
|
0.8111
x
|
Free Cash Flow
1 |
11,895
|
14,330
|
15,584
|
13,567
|
13,786
|
16,258
|
16,858
|
17,866
|
ROE (net income / shareholders' equity)
|
23.6%
|
27.6%
|
30.6%
|
31.5%
|
31.2%
|
32.9%
|
33.5%
|
33.6%
|
ROA (Net income/ Total Assets)
|
10.2%
|
11%
|
11.9%
|
12.5%
|
12.3%
|
13.1%
|
14.1%
|
14.4%
|
Assets
1 |
38,292
|
117,898
|
120,004
|
118,257
|
119,019
|
113,876
|
120,650
|
124,379
|
Book Value Per Share
2 |
19.00
|
18.90
|
19.20
|
19.60
|
-
|
20.40
|
21.90
|
23.50
|
Cash Flow per Share
2 |
6.000
|
6.630
|
7.060
|
6.590
|
6.780
|
8.130
|
8.460
|
8.910
|
Capex
1 |
3,347
|
3,073
|
2,787
|
3,156
|
3,062
|
3,430
|
3,722
|
3,829
|
Capex / Sales
|
4.95%
|
4.33%
|
3.66%
|
3.94%
|
3.73%
|
4.07%
|
4.27%
|
4.23%
|
Announcement Date
|
7/30/19
|
7/30/20
|
7/30/21
|
7/29/22
|
7/28/23
|
-
|
-
|
-
|
Last Close Price
164.6
USD Average target price
172.2
USD Spread / Average Target +4.64% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.85% | 79.79B | | +0.99% | 73.63B | | -31.21% | 36.23B | | -15.12% | 34.68B | | +0.11% | 33.31B | | +11.84% | 18.44B | | +28.43% | 17.58B | | +15.03% | 13.41B | | +23.57% | 10.09B |
Other Personal Products
|