Market Closed -
Börse Stuttgart
09:31:03 2024-06-28 am EDT
|
5-day change
|
1st Jan Change
|
150.1
EUR
|
+0.59%
|
|
+7.61%
|
+28.95%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
27,988
|
17,730
|
19,593
|
12,614
|
33,180
|
41,029
|
-
|
-
|
Enterprise Value (EV)
1 |
38,779
|
33,375
|
38,556
|
34,070
|
54,135
|
60,674
|
58,453
|
55,471
|
P/E ratio
|
14.9
x
|
-2.76
x
|
-3.68
x
|
-5.85
x
|
20.5
x
|
14.7
x
|
12.3
x
|
10.8
x
|
Yield
|
2.22%
|
1.04%
|
-
|
-
|
-
|
-
|
-
|
0.25%
|
Capitalization / Revenue
|
2.56
x
|
8.03
x
|
12.8
x
|
1.43
x
|
2.39
x
|
2.5
x
|
2.31
x
|
2.13
x
|
EV / Revenue
|
3.54
x
|
15.1
x
|
25.2
x
|
3.85
x
|
3.89
x
|
3.7
x
|
3.29
x
|
2.87
x
|
EV / EBITDA
|
11.4
x
|
-21.9
x
|
-17.9
x
|
47.9
x
|
11.9
x
|
10.6
x
|
9.27
x
|
8.13
x
|
EV / FCF
|
56.1
x
|
-5.86
x
|
-9.39
x
|
-15.3
x
|
93.3
x
|
29.7
x
|
27.1
x
|
14.7
x
|
FCF Yield
|
1.78%
|
-17.1%
|
-10.7%
|
-6.54%
|
1.07%
|
3.36%
|
3.69%
|
6.79%
|
Price to Book
|
2.29
x
|
2.02
x
|
3.85
x
|
4.4
x
|
7.03
x
|
5.64
x
|
3.75
x
|
2.74
x
|
Nbr of stocks (in thousands)
|
209,631
|
237,384
|
254,790
|
255,182
|
256,235
|
257,349
|
-
|
-
|
Reference price
2 |
133.5
|
74.69
|
76.90
|
49.43
|
129.5
|
159.4
|
159.4
|
159.4
|
Announcement Date
|
2/4/20
|
2/22/21
|
2/4/22
|
2/7/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,951
|
2,209
|
1,532
|
8,841
|
13,900
|
16,390
|
17,792
|
19,300
|
EBITDA
1 |
3,390
|
-1,522
|
-2,150
|
711.6
|
4,544
|
5,733
|
6,304
|
6,823
|
EBIT
1 |
2,144
|
-2,801
|
-3,443
|
-695.1
|
3,089
|
4,044
|
4,493
|
4,929
|
Operating Margin
|
19.58%
|
-126.81%
|
-224.7%
|
-7.86%
|
22.22%
|
24.67%
|
25.25%
|
25.54%
|
Earnings before Tax (EBT)
1 |
1,908
|
-5,775
|
-5,260
|
-2,156
|
1,697
|
2,934
|
3,579
|
4,080
|
Net income
1 |
1,879
|
-5,797
|
-5,260
|
-2,156
|
1,697
|
2,952
|
3,582
|
4,017
|
Net margin
|
17.16%
|
-262.47%
|
-343.34%
|
-24.39%
|
12.21%
|
18.01%
|
20.13%
|
20.82%
|
EPS
2 |
8.950
|
-27.05
|
-20.89
|
-8.450
|
6.310
|
10.81
|
12.98
|
14.82
|
Free Cash Flow
1 |
691.7
|
-5,697
|
-4,108
|
-2,228
|
580
|
2,040
|
2,154
|
3,767
|
FCF margin
|
6.32%
|
-257.91%
|
-268.09%
|
-25.2%
|
4.17%
|
12.45%
|
12.11%
|
19.52%
|
FCF Conversion (EBITDA)
|
20.41%
|
-
|
-
|
-
|
12.76%
|
35.59%
|
34.17%
|
55.21%
|
FCF Conversion (Net income)
|
36.81%
|
-
|
-
|
-
|
34.18%
|
69.12%
|
60.15%
|
93.77%
|
Dividend per Share
2 |
2.960
|
0.7800
|
-
|
-
|
-
|
-
|
-
|
0.3924
|
Announcement Date
|
2/4/20
|
2/22/21
|
2/4/22
|
2/7/23
|
2/1/24
|
-
|
-
|
-
|
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 |
982.2
|
1,059
|
2,184
|
2,993
|
2,604
|
2,885
|
3,523
|
4,160
|
3,331
|
3,728
|
4,039
|
4,810
|
3,799
|
4,037
|
4,447
|
EBITDA
1 |
-559.2
|
-416.3
|
109.7
|
742.3
|
409.3
|
641.7
|
1,173
|
1,728
|
1,002
|
1,174
|
1,412
|
1,980
|
1,149
|
1,301
|
1,560
|
EBIT
1 |
-892.6
|
-856.4
|
-228.7
|
313.2
|
48.71
|
271.6
|
771.6
|
1,265
|
634
|
750
|
998
|
1,534
|
717.4
|
867.8
|
1,121
|
Operating Margin
|
-90.87%
|
-80.85%
|
-10.47%
|
10.46%
|
1.87%
|
9.41%
|
21.9%
|
30.41%
|
19.03%
|
20.12%
|
24.71%
|
31.89%
|
18.88%
|
21.5%
|
25.2%
|
Earnings before Tax (EBT)
1 |
-1,357
|
-1,167
|
-521.6
|
32.97
|
-500.2
|
-47.91
|
462.3
|
1,011
|
278
|
364
|
762.5
|
1,318
|
512.4
|
-
|
-
|
Net income
1 |
-1,357
|
-1,167
|
-521.6
|
32.97
|
-500.2
|
-47.91
|
458.8
|
1,009
|
278
|
360
|
763.8
|
1,329
|
503.1
|
503.3
|
-
|
Net margin
|
-138.15%
|
-110.19%
|
-23.88%
|
1.1%
|
-19.21%
|
-1.66%
|
13.02%
|
24.25%
|
8.35%
|
9.66%
|
18.91%
|
27.63%
|
13.24%
|
12.47%
|
-
|
EPS
2 |
-5.330
|
-4.580
|
-2.050
|
0.1300
|
-1.960
|
-0.1900
|
1.700
|
3.650
|
1.060
|
1.350
|
2.795
|
4.842
|
1.843
|
1.800
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/4/22
|
5/5/22
|
7/28/22
|
11/3/22
|
2/7/23
|
5/4/23
|
7/27/23
|
10/26/23
|
2/1/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
10,791
|
15,645
|
18,963
|
21,456
|
20,955
|
19,645
|
17,423
|
14,442
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.184
x
|
-10.28
x
|
-8.82
x
|
30.15
x
|
4.612
x
|
3.427
x
|
2.764
x
|
2.117
x
|
Free Cash Flow
1 |
692
|
-5,697
|
-4,108
|
-2,228
|
580
|
2,040
|
2,154
|
3,767
|
ROE (net income / shareholders' equity)
|
17.2%
|
-37.5%
|
-76%
|
-48.1%
|
48.1%
|
49%
|
37.1%
|
30.4%
|
ROA (Net income/ Total Assets)
|
6.9%
|
-18.5%
|
-16.3%
|
-5.8%
|
5.3%
|
8.95%
|
9.93%
|
10.1%
|
Assets
1 |
27,230
|
31,393
|
32,362
|
37,204
|
32,002
|
32,996
|
36,053
|
39,798
|
Book Value Per Share
2 |
58.30
|
36.90
|
20.00
|
11.20
|
18.40
|
28.30
|
42.50
|
58.20
|
Cash Flow per Share
2 |
17.70
|
-17.40
|
-7.460
|
1.890
|
15.80
|
19.10
|
21.20
|
22.70
|
Capex
1 |
3,025
|
1,965
|
2,230
|
2,710
|
3,897
|
3,274
|
3,100
|
2,966
|
Capex / Sales
|
27.62%
|
88.97%
|
145.53%
|
30.65%
|
28.04%
|
19.98%
|
17.42%
|
15.37%
|
Announcement Date
|
2/4/20
|
2/22/21
|
2/4/22
|
2/7/23
|
2/1/24
|
-
|
-
|
-
|
Last Close Price
159.4
USD Average target price
163.8
USD Spread / Average Target +2.76% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.97% | 23.54B | | -6.24% | 8.06B | | -14.37% | 517M | | -6.96% | 511M |
Cruise Lines
|