Stock BEI BEIERSDORF
Add to a list
To use this feature you must be a member
Log inSign up

Financials Beiersdorf

Equities

BEI

DE0005200000

Personal Products

Market Closed - Xetra
Other stock markets
 11:35:16 2024-04-26 am EDT 		5-day change 1st Jan Change
140.5 EUR +1.04% Intraday chart for Beiersdorf +3.46% +3.54%
Apr. 23 BEIERSDORF AG : JP Morgan maintains a Buy rating ZD
Apr. 23 Rubedo Life Sciences and Beiersdorf Announce Multi-Year Partnership to Pioneer New Skin Care Products That Address Cellular Aging CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 24,190 21,421 20,500 24,315 30,779 31,447 - -
Enterprise Value (EV) 1 22,196 19,699 18,724 19,838 26,159 26,820 26,057 25,251
P/E ratio 33.6 x 38.2 x 32.2 x 32.2 x 41.9 x 32.1 x 29 x 26.4 x
Yield 0.66% 0.74% 0.77% 0.65% 0.74% 0.73% 0.74% 0.79%
Capitalization / Revenue 3.16 x 3.05 x 2.69 x 2.76 x 3.26 x 3.14 x 2.98 x 2.82 x
EV / Revenue 2.9 x 2.8 x 2.45 x 2.25 x 2.77 x 2.68 x 2.47 x 2.27 x
EV / EBITDA 16.7 x 16.9 x 14.6 x 13.7 x 15.2 x 15.5 x 13.9 x 12.6 x
EV / FCF 33.5 x 28 x 32.3 x 50.2 x 43.6 x 28.5 x 25.5 x 22.9 x
FCF Yield 2.98% 3.57% 3.1% 1.99% 2.29% 3.51% 3.92% 4.37%
Price to Book 3.98 x 3.43 x 2.98 x 3.12 x 3.7 x 3.68 x 3.31 x 3.04 x
Nbr of stocks (in thousands) 226,819 226,819 226,819 226,819 226,819 223,819 - -
Reference price 2 106.6 94.44 90.38 107.2 135.7 140.5 140.5 140.5
Announcement Date 3/3/20 2/17/21 3/1/22 3/1/23 2/29/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 7,653 7,025 7,627 8,799 9,447 10,009 10,566 11,138
EBITDA 1 1,333 1,163 1,280 1,445 1,717 1,734 1,869 2,000
EBIT 1 1,095 906 993 1,158 1,268 1,395 1,523 1,651
Operating Margin 14.31% 12.9% 13.02% 13.16% 13.42% 13.93% 14.41% 14.82%
Earnings before Tax (EBT) 1 1,037 821 907 1,096 1,105 1,404 1,560 1,702
Net income 1 718 560 638 755 736 978.1 1,075 1,171
Net margin 9.38% 7.97% 8.37% 8.58% 7.79% 9.77% 10.17% 10.52%
EPS 2 3.170 2.470 2.810 3.330 3.240 4.383 4.846 5.327
Free Cash Flow 1 662 704 580 395 600 941.5 1,021 1,104
FCF margin 8.65% 10.02% 7.6% 4.49% 6.35% 9.41% 9.66% 9.91%
FCF Conversion (EBITDA) 49.66% 60.53% 45.31% 27.34% 34.94% 54.3% 54.64% 55.21%
FCF Conversion (Net income) 92.2% 125.71% 90.91% 52.32% 81.52% 96.27% 95.01% 94.26%
Dividend per Share 2 0.7000 0.7000 0.7000 0.7000 1.000 1.030 1.045 1.110
Announcement Date 3/3/20 2/17/21 3/1/22 3/1/23 2/29/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 Q3 2021 Q4 2021 S2 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2
Net sales 1 3,816 3,449 3,576 3,874 1,885 1,868 3,753 2,215 2,261 4,476 2,254 2,069 4,323 2,481 2,455 4,936 2,320 2,191 4,511 2,604 2,588 5,206 2,489 2,314 4,808
EBITDA - - 538 732 - - 548 - - 846 - - 599 - - 982 - - 735 - - 1,064 - - 653
EBIT 502 472 434 595 - - 398 - - 710 - - 448 - - 852 - - 416 - - 904 - - 497.5
Operating Margin 13.16% 13.69% 12.14% 15.36% - - 10.6% - - 15.86% - - 10.36% - - 17.26% - - 9.22% - - 17.37% - - 10.35%
Earnings before Tax (EBT) - - - 541 - - - - - - - - - - - - - - - - - - - - -
Net income - 285 - 395 - - - - - - - - - - - - - - - - - - - - -
Net margin - 8.26% - 10.2% - - - - - - - - - - - - - - - - - - - - -
EPS - 1.260 - 1.740 - - 1.070 - - 2.180 - - - - - 2.560 - - 0.6800 - - - - - -
Dividend per Share - - 0.7000 - - - - - - 0.5770 - - 0.7000 - - - - - - - - - - - -
Announcement Date 3/3/20 8/6/20 2/17/21 8/5/21 10/28/21 3/1/22 3/1/22 4/28/22 8/4/22 8/4/22 10/27/22 3/1/23 3/1/23 4/26/23 8/3/23 8/3/23 10/25/23 2/29/24 2/29/24 4/16/24 - - - - -
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 1,994 1,722 1,776 4,477 4,620 4,627 5,389 6,195
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 662 704 580 395 600 942 1,021 1,104
ROE (net income / shareholders' equity) 13.1% 10.1% 10.4% 10.3% 9.14% 11.9% 12.3% 11.9%
ROA (Net income/ Total Assets) 8.06% 6.11% 6.34% 6.39% 5.89% 7.78% 8.5% 8.08%
Assets 1 8,913 9,161 10,058 11,823 12,489 12,564 12,646 14,500
Book Value Per Share 2 26.80 27.50 30.30 34.30 36.70 38.20 42.50 46.30
Cash Flow per Share 2 4.340 4.340 4.380 3.510 4.150 6.180 6.040 6.600
Capex 1 320 280 413 548 517 439 435 432
Capex / Sales 4.18% 3.99% 5.41% 6.23% 5.47% 4.38% 4.11% 3.88%
Announcement Date 3/3/20 2/17/21 3/1/22 3/1/23 2/29/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Beiersdorf

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
21
Last Close Price
140.5 EUR
Average target price
140.4 EUR
Spread / Average Target
-0.05%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Personal Products

1st Jan change Capi.
BEIERSDORF Stock Beiersdorf
+3.54% 33.57B
PROCTER & GAMBLE COMPANY Stock Procter & Gamble Company
+10.07% 381B
COLGATE-PALMOLIVE COMPANY Stock Colgate-Palmolive Company
+14.18% 74.67B
HINDUSTAN UNILEVER LIMITED Stock Hindustan Unilever Limited
-16.59% 62.59B
ESTEE LAUDER Stock Estee Lauder
+0.82% 52.86B
KENVUE INC. Stock Kenvue Inc.
-12.40% 36.11B
ESSITY AB Stock Essity AB
+7.92% 17.29B
GODREJ CONSUMER PRODUCTS LIMITED Stock Godrej Consumer Products Limited
+6.30% 14.75B
DABUR INDIA LIMITED Stock Dabur India Limited
-8.65% 10.82B
COLGATE-PALMOLIVE (INDIA) LIMITED Stock Colgate-Palmolive (India) Limited
+12.89% 9.31B
Other Personal Products
  1. Stock Market
  2. Equities
  3. BEI Stock
  4. Financials Beiersdorf