Market Closed -
Xetra
11:35:06 2024-06-12 EDT
|
5-day change
|
1st Jan Change
|
146.5
EUR
|
+1.38%
|
|
+1.81%
|
+7.96%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
24,190
|
21,421
|
20,500
|
24,315
|
30,779
|
32,342
|
-
|
-
|
Enterprise Value (EV)
1 |
22,196
|
19,699
|
18,724
|
19,838
|
26,159
|
27,715
|
26,952
|
26,144
|
P/E ratio
|
33.6
x
|
38.2
x
|
32.2
x
|
32.2
x
|
41.9
x
|
33.4
x
|
30.2
x
|
27.5
x
|
Yield
|
0.66%
|
0.74%
|
0.77%
|
0.65%
|
0.74%
|
0.71%
|
0.72%
|
0.76%
|
Capitalization / Revenue
|
3.16
x
|
3.05
x
|
2.69
x
|
2.76
x
|
3.26
x
|
3.23
x
|
3.06
x
|
2.9
x
|
EV / Revenue
|
2.9
x
|
2.8
x
|
2.45
x
|
2.25
x
|
2.77
x
|
2.77
x
|
2.55
x
|
2.35
x
|
EV / EBITDA
|
16.7
x
|
16.9
x
|
14.6
x
|
13.7
x
|
15.2
x
|
16
x
|
14.4
x
|
13.1
x
|
EV / FCF
|
33.5
x
|
28
x
|
32.3
x
|
50.2
x
|
43.6
x
|
30.6
x
|
27.5
x
|
23.7
x
|
FCF Yield
|
2.98%
|
3.57%
|
3.1%
|
1.99%
|
2.29%
|
3.27%
|
3.64%
|
4.22%
|
Price to Book
|
3.98
x
|
3.43
x
|
2.98
x
|
3.12
x
|
3.7
x
|
3.84
x
|
3.45
x
|
3.16
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
|
146.5
|
146.5
|
146.5
|
Announcement Date
|
20-03-03
|
21-02-17
|
22-03-01
|
23-03-01
|
24-02-29
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,653
|
7,025
|
7,627
|
8,799
|
9,447
|
10,011
|
10,572
|
11,143
|
EBITDA
1 |
1,333
|
1,163
|
1,280
|
1,445
|
1,717
|
1,732
|
1,868
|
2,002
|
EBIT
1 |
1,095
|
906
|
993
|
1,158
|
1,268
|
1,395
|
1,525
|
1,653
|
Operating Margin
|
14.31%
|
12.9%
|
13.02%
|
13.16%
|
13.42%
|
13.93%
|
14.42%
|
14.83%
|
Earnings before Tax (EBT)
1 |
1,037
|
821
|
907
|
1,096
|
1,105
|
1,403
|
1,556
|
1,702
|
Net income
1 |
718
|
560
|
638
|
755
|
736
|
978.6
|
1,076
|
1,171
|
Net margin
|
9.38%
|
7.97%
|
8.37%
|
8.58%
|
7.79%
|
9.78%
|
10.18%
|
10.51%
|
EPS
2 |
3.170
|
2.470
|
2.810
|
3.330
|
3.240
|
4.380
|
4.847
|
5.336
|
Free Cash Flow
1 |
662
|
704
|
580
|
395
|
600
|
905.9
|
980.7
|
1,104
|
FCF margin
|
8.65%
|
10.02%
|
7.6%
|
4.49%
|
6.35%
|
9.05%
|
9.28%
|
9.91%
|
FCF Conversion (EBITDA)
|
49.66%
|
60.53%
|
45.31%
|
27.34%
|
34.94%
|
52.29%
|
52.5%
|
55.16%
|
FCF Conversion (Net income)
|
92.2%
|
125.71%
|
90.91%
|
52.32%
|
81.52%
|
92.56%
|
91.13%
|
94.26%
|
Dividend per Share
2 |
0.7000
|
0.7000
|
0.7000
|
0.7000
|
1.000
|
1.034
|
1.053
|
1.110
|
Announcement Date
|
20-03-03
|
21-02-17
|
22-03-01
|
23-03-01
|
24-02-29
|
-
|
-
|
-
|
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
|
20-03-03
|
20-08-06
|
21-02-17
|
21-08-05
|
21-10-28
|
22-03-01
|
22-03-01
|
22-04-28
|
22-08-04
|
22-08-04
|
22-10-27
|
23-03-01
|
23-03-01
|
23-04-26
|
23-08-03
|
23-08-03
|
23-10-25
|
24-02-29
|
24-02-29
|
24-04-16
|
-
|
-
|
-
|
-
|
-
|
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
|
5,390
|
6,198
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
662
|
704
|
580
|
395
|
600
|
906
|
981
|
1,104
|
ROE (net income / shareholders' equity)
|
13.1%
|
10.1%
|
10.4%
|
10.3%
|
9.14%
|
11.9%
|
12.3%
|
12%
|
ROA (Net income/ Total Assets)
|
8.06%
|
6.11%
|
6.34%
|
6.39%
|
5.89%
|
7.79%
|
8.51%
|
8.08%
|
Assets
1 |
8,913
|
9,161
|
10,058
|
11,823
|
12,489
|
12,556
|
12,638
|
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
|
6.050
|
6.620
|
Capex
1 |
320
|
280
|
413
|
548
|
517
|
433
|
430
|
432
|
Capex / Sales
|
4.18%
|
3.99%
|
5.41%
|
6.23%
|
5.47%
|
4.33%
|
4.07%
|
3.88%
|
Announcement Date
|
20-03-03
|
21-02-17
|
22-03-01
|
23-03-01
|
24-02-29
|
-
|
-
|
-
|
Last Close Price
146.5
EUR Average target price
140.7
EUR Spread / Average Target -3.97% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.96% | 34.69B | | +12.72% | 395B | | +15.61% | 138B | | +16.96% | 77.09B | | -5.04% | 71.79B | | -22.04% | 42.17B | | -16.58% | 35.37B | | +10.36% | 18.73B | | +25.25% | 17.48B | | +11.18% | 13B |
Other Personal Products
|