Real-time
BOERSE MUENCHEN
03:58:12 2024-07-17 am EDT
|
5-day change
|
1st Jan Change
|
231.4
EUR
|
-1.62%
|
|
-2.91%
|
+2.06%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
75,402
|
668,905
|
1,063,564
|
388,972
|
789,898
|
818,220
|
-
|
-
|
Enterprise Value (EV)
1 |
82,553
|
661,209
|
1,052,822
|
369,886
|
766,034
|
797,376
|
789,871
|
780,512
|
P/E ratio
|
-85
x
|
1,103
x
|
216
x
|
34
x
|
57.8
x
|
117
x
|
82
x
|
58.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.07
x
|
21.2
x
|
19.8
x
|
4.77
x
|
8.16
x
|
8.23
x
|
6.96
x
|
5.94
x
|
EV / Revenue
|
3.36
x
|
21
x
|
19.6
x
|
4.54
x
|
7.92
x
|
8.02
x
|
6.72
x
|
5.66
x
|
EV / EBITDA
|
27.7
x
|
109
x
|
91.1
x
|
19.3
x
|
46.1
x
|
51.2
x
|
39.1
x
|
29.9
x
|
EV / FCF
|
76.6
x
|
237
x
|
210
x
|
48.9
x
|
176
x
|
439
x
|
116
x
|
81.3
x
|
FCF Yield
|
1.31%
|
0.42%
|
0.48%
|
2.05%
|
0.57%
|
0.23%
|
0.86%
|
1.23%
|
Price to Book
|
11.4
x
|
30.5
x
|
36.2
x
|
9.56
x
|
13.8
x
|
11.9
x
|
10.1
x
|
8.82
x
|
Nbr of stocks (in thousands)
|
2,703,673
|
2,843,702
|
3,019,258
|
3,157,752
|
3,178,921
|
3,189,196
|
-
|
-
|
Reference price
2 |
27.89
|
235.2
|
352.3
|
123.2
|
248.5
|
256.6
|
256.6
|
256.6
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/25/23
|
1/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
24,578
|
31,536
|
53,823
|
81,462
|
96,773
|
99,401
|
117,612
|
137,839
|
EBITDA
1 |
2,983
|
6,050
|
11,555
|
19,186
|
16,631
|
15,563
|
20,183
|
26,100
|
EBIT
1 |
-69
|
1,994
|
6,523
|
13,656
|
8,891
|
8,011
|
11,997
|
16,342
|
Operating Margin
|
-0.28%
|
6.32%
|
12.12%
|
16.76%
|
9.19%
|
8.06%
|
10.2%
|
11.86%
|
Earnings before Tax (EBT)
1 |
-665
|
1,154
|
6,343
|
13,719
|
9,973
|
9,194
|
12,743
|
16,824
|
Net income
1 |
-862
|
721
|
5,519
|
12,556
|
14,997
|
7,488
|
10,727
|
14,446
|
Net margin
|
-3.51%
|
2.29%
|
10.25%
|
15.41%
|
15.5%
|
7.53%
|
9.12%
|
10.48%
|
EPS
2 |
-0.3280
|
0.2133
|
1.633
|
3.620
|
4.300
|
2.187
|
3.129
|
4.392
|
Free Cash Flow
1 |
1,078
|
2,786
|
5,015
|
7,566
|
4,358
|
1,815
|
6,820
|
9,598
|
FCF margin
|
4.39%
|
8.83%
|
9.32%
|
9.29%
|
4.5%
|
1.83%
|
5.8%
|
6.96%
|
FCF Conversion (EBITDA)
|
36.14%
|
46.05%
|
43.4%
|
39.44%
|
26.2%
|
11.66%
|
33.79%
|
36.77%
|
FCF Conversion (Net income)
|
-
|
386.41%
|
90.87%
|
60.26%
|
29.06%
|
24.24%
|
63.58%
|
66.44%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/25/23
|
1/24/24
|
-
|
-
|
-
|
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 |
17,719
|
18,756
|
16,934
|
21,454
|
24,318
|
23,329
|
24,927
|
23,350
|
25,167
|
21,301
|
24,689
|
25,473
|
27,109
|
26,133
|
28,794
|
EBITDA
1 |
4,019
|
5,023
|
3,791
|
4,968
|
5,404
|
4,267
|
4,653
|
3,758
|
3,953
|
3,384
|
4,060
|
4,289
|
4,646
|
4,923
|
5,438
|
EBIT
1 |
2,613
|
3,603
|
2,464
|
3,688
|
3,901
|
2,664
|
2,399
|
1,764
|
2,064
|
1,171
|
1,845
|
2,180
|
2,541
|
2,718
|
3,331
|
Operating Margin
|
14.75%
|
19.21%
|
14.55%
|
17.19%
|
16.04%
|
11.42%
|
9.62%
|
7.55%
|
8.2%
|
5.5%
|
7.47%
|
8.56%
|
9.37%
|
10.4%
|
11.57%
|
Earnings before Tax (EBT)
1 |
2,635
|
3,626
|
2,474
|
3,636
|
3,983
|
2,800
|
2,937
|
2,045
|
2,191
|
1,553
|
2,172
|
2,421
|
2,732
|
3,183
|
3,627
|
Net income
1 |
2,321
|
3,318
|
2,259
|
3,292
|
3,687
|
2,513
|
2,703
|
1,853
|
7,928
|
1,129
|
1,710
|
1,941
|
2,253
|
2,513
|
2,866
|
Net margin
|
13.1%
|
17.69%
|
13.34%
|
15.34%
|
15.16%
|
10.77%
|
10.84%
|
7.94%
|
31.5%
|
5.3%
|
6.93%
|
7.62%
|
8.31%
|
9.62%
|
9.95%
|
EPS
2 |
0.6833
|
0.9533
|
0.6500
|
0.9500
|
1.070
|
0.7300
|
0.7800
|
0.5300
|
2.270
|
0.3400
|
0.4894
|
0.5552
|
0.6412
|
0.7180
|
0.8205
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/26/22
|
4/20/22
|
7/20/22
|
10/19/22
|
1/25/23
|
4/19/23
|
7/19/23
|
10/17/23
|
1/24/24
|
4/23/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
7,151
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
7,696
|
10,742
|
19,086
|
23,864
|
20,844
|
28,349
|
37,708
|
Leverage (Debt/EBITDA)
|
2.397
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,078
|
2,786
|
5,015
|
7,566
|
4,358
|
1,815
|
6,820
|
9,598
|
ROE (net income / shareholders' equity)
|
-14.9%
|
16.8%
|
21.1%
|
33.5%
|
20.3%
|
11.8%
|
14.2%
|
14.7%
|
ROA (Net income/ Total Assets)
|
-2.69%
|
5.61%
|
13.4%
|
17.4%
|
11.5%
|
7.81%
|
9.17%
|
10.3%
|
Assets
1 |
32,024
|
12,858
|
41,277
|
72,234
|
130,205
|
95,899
|
116,961
|
140,151
|
Book Value Per Share
2 |
2.440
|
7.720
|
9.740
|
12.90
|
18.00
|
21.60
|
25.50
|
29.10
|
Cash Flow per Share
2 |
0.9100
|
1.830
|
3.390
|
4.240
|
3.800
|
3.860
|
4.960
|
5.880
|
Capex
1 |
1,327
|
3,157
|
6,482
|
7,158
|
8,898
|
10,312
|
10,006
|
10,428
|
Capex / Sales
|
5.4%
|
10.01%
|
12.04%
|
8.79%
|
9.19%
|
10.37%
|
8.51%
|
7.57%
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/25/23
|
1/24/24
|
-
|
-
|
-
|
Last Close Price
256.6
USD Average target price
200.3
USD Spread / Average Target -21.91% Consensus |