Market Closed -
Xetra
11:35:26 2024-05-02 am EDT
|
After market
01:40:09 pm
|
281.5
EUR
|
-0.28%
|
|
282
|
+0.18%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
12,508
|
23,546
|
37,429
|
24,078
|
20,462
|
17,355
|
-
|
-
|
Enterprise Value (EV)
1 |
13,519
|
25,430
|
39,161
|
26,454
|
25,394
|
21,407
|
21,172
|
20,802
|
P/E ratio
|
83
x
|
104
x
|
127
x
|
37.2
x
|
111
x
|
76.8
x
|
51.8
x
|
40.4
x
|
Yield
|
0.37%
|
0.21%
|
0.21%
|
0.39%
|
0.22%
|
0.3%
|
0.4%
|
0.46%
|
Capitalization / Revenue
|
6.85
x
|
10.1
x
|
10.9
x
|
5.77
x
|
6.03
x
|
4.85
x
|
4.31
x
|
3.86
x
|
EV / Revenue
|
7.4
x
|
10.9
x
|
11.4
x
|
6.34
x
|
7.48
x
|
5.98
x
|
5.26
x
|
4.62
x
|
EV / EBITDA
|
27.3
x
|
36.7
x
|
33.3
x
|
18.8
x
|
26.4
x
|
20.1
x
|
16.7
x
|
14.1
x
|
EV / FCF
|
89.2
x
|
93.7
x
|
85.4
x
|
125
x
|
86.4
x
|
66.8
x
|
44.8
x
|
33.4
x
|
FCF Yield
|
1.12%
|
1.07%
|
1.17%
|
0.8%
|
1.16%
|
1.5%
|
2.23%
|
3%
|
Price to Book
|
16.1
x
|
22.4
x
|
32.3
x
|
13.9
x
|
11
x
|
5.82
x
|
5.92
x
|
4.67
x
|
Nbr of stocks (in thousands)
|
68,388
|
68,388
|
68,416
|
68,416
|
68,416
|
69,029
|
-
|
-
|
Reference price
2 |
190.8
|
343.6
|
595.2
|
369.4
|
333.2
|
282.3
|
282.3
|
282.3
|
Announcement Date
|
1/28/20
|
1/27/21
|
1/27/22
|
1/26/23
|
1/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,827
|
2,336
|
3,449
|
4,175
|
3,396
|
3,579
|
4,023
|
4,498
|
EBITDA
1 |
495.8
|
692.2
|
1,175
|
1,410
|
962.7
|
1,066
|
1,268
|
1,476
|
EBIT
1 |
398.3
|
456.1
|
903.2
|
1,065
|
503.9
|
693.3
|
883
|
1,059
|
Operating Margin
|
21.8%
|
19.53%
|
26.18%
|
25.51%
|
14.84%
|
19.37%
|
21.95%
|
23.55%
|
Earnings before Tax (EBT)
1 |
303.2
|
446.7
|
668.4
|
1,182
|
385.9
|
465.4
|
735.7
|
939.5
|
Net income
1 |
156.7
|
226.3
|
318.9
|
678.1
|
205.2
|
214.2
|
343.1
|
412.3
|
Net margin
|
8.58%
|
9.69%
|
9.25%
|
16.24%
|
6.04%
|
5.99%
|
8.53%
|
9.17%
|
EPS
2 |
2.300
|
3.310
|
4.670
|
9.920
|
3.000
|
3.675
|
5.448
|
6.990
|
Free Cash Flow
1 |
151.6
|
271.3
|
458.6
|
211.6
|
293.9
|
320.3
|
472.8
|
623.4
|
FCF margin
|
8.3%
|
11.61%
|
13.3%
|
5.07%
|
8.66%
|
8.95%
|
11.75%
|
13.86%
|
FCF Conversion (EBITDA)
|
30.58%
|
39.19%
|
39.03%
|
15%
|
30.53%
|
30.04%
|
37.3%
|
42.23%
|
FCF Conversion (Net income)
|
96.76%
|
119.89%
|
143.83%
|
31.2%
|
143.23%
|
149.54%
|
137.82%
|
151.19%
|
Dividend per Share
2 |
0.7100
|
0.7100
|
1.260
|
1.440
|
0.7400
|
0.8485
|
1.139
|
1.302
|
Announcement Date
|
1/28/20
|
1/27/21
|
1/27/22
|
1/26/23
|
1/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
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 |
1,057
|
922.3
|
1,025
|
1,036
|
2,060
|
1,053
|
1,062
|
903.2
|
831.8
|
810.7
|
849.8
|
819.6
|
844.7
|
904.2
|
961.8
|
-
|
-
|
EBITDA
1 |
293.5
|
308.6
|
349
|
348.5
|
697.5
|
354
|
358.9
|
271.9
|
245.1
|
216.7
|
229.3
|
234.4
|
231.4
|
261
|
293.9
|
-
|
-
|
EBIT
1 |
214.4
|
230.6
|
278.7
|
276
|
-
|
272.4
|
237.6
|
178.5
|
125.4
|
80
|
120
|
122.3
|
156.5
|
186
|
217
|
-
|
-
|
Operating Margin
|
20.29%
|
25%
|
27.2%
|
26.65%
|
-
|
25.88%
|
22.38%
|
19.76%
|
15.08%
|
9.87%
|
14.12%
|
14.92%
|
18.52%
|
20.57%
|
22.56%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
168
|
69.22
|
350.6
|
297.2
|
-
|
-
|
252
|
166.3
|
156.7
|
22
|
40.8
|
73.1
|
155.2
|
179.2
|
208.1
|
-
|
-
|
Net income
1 |
81.1
|
23.49
|
205.6
|
165.8
|
-
|
154.2
|
152.4
|
-
|
-
|
8.6
|
8.4
|
36.7
|
57.07
|
69.62
|
94
|
-
|
-
|
Net margin
|
7.67%
|
2.55%
|
20.06%
|
16.01%
|
-
|
14.65%
|
14.35%
|
-
|
-
|
1.06%
|
0.99%
|
4.48%
|
6.76%
|
7.7%
|
9.77%
|
-
|
-
|
EPS
2 |
1.190
|
0.3500
|
3.010
|
2.420
|
-
|
2.250
|
2.230
|
1.370
|
1.390
|
0.1300
|
0.1100
|
0.5400
|
0.8021
|
0.9860
|
1.315
|
-
|
-
|
Dividend per Share
2 |
-
|
1.260
|
-
|
-
|
-
|
-
|
1.440
|
-
|
1.440
|
-
|
0.7400
|
-
|
0.2370
|
0.2370
|
0.2370
|
0.2595
|
0.2595
|
Announcement Date
|
7/21/20
|
1/27/22
|
4/21/22
|
7/21/22
|
7/21/22
|
10/19/22
|
1/26/23
|
4/20/23
|
7/21/23
|
10/19/23
|
1/26/24
|
4/18/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,011
|
1,884
|
1,733
|
2,375
|
4,932
|
4,052
|
3,818
|
3,447
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.04
x
|
2.721
x
|
1.475
x
|
1.684
x
|
5.123
x
|
3.801
x
|
3.012
x
|
2.335
x
|
Free Cash Flow
1 |
152
|
271
|
459
|
212
|
294
|
320
|
473
|
623
|
ROE (net income / shareholders' equity)
|
27%
|
29.9%
|
48.3%
|
40.3%
|
16.7%
|
10.8%
|
12.8%
|
14.4%
|
ROA (Net income/ Total Assets)
|
7.79%
|
5.98%
|
6.26%
|
10.3%
|
4.05%
|
2.41%
|
3.34%
|
4.34%
|
Assets
1 |
2,011
|
3,783
|
5,091
|
6,557
|
5,072
|
8,885
|
10,286
|
9,502
|
Book Value Per Share
2 |
11.90
|
15.30
|
18.40
|
26.60
|
30.20
|
48.50
|
47.70
|
60.40
|
Cash Flow per Share
2 |
5.520
|
7.480
|
25.30
|
10.70
|
12.50
|
12.00
|
13.60
|
14.70
|
Capex
1 |
226
|
240
|
407
|
523
|
560
|
454
|
449
|
434
|
Capex / Sales
|
12.35%
|
10.29%
|
11.8%
|
12.52%
|
16.48%
|
12.68%
|
11.16%
|
9.66%
|
Announcement Date
|
1/28/20
|
1/27/21
|
1/27/22
|
1/26/23
|
1/26/24
|
-
|
-
|
-
|
Last Close Price
282.3
EUR Average target price
330.8
EUR Spread / Average Target +17.18% Consensus |