Market Closed -
Börse Stuttgart
11:13:41 2024-06-07 EDT
|
5-day change
|
1st Jan Change
|
21.2
EUR
|
+0.95%
|
|
0.00%
|
+3.92%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,051,061
|
7,328,789
|
6,723,697
|
8,889,503
|
10,454,258
|
10,985,608
|
-
|
-
|
Enterprise Value (EV)
1 |
8,051,061
|
7,328,789
|
6,723,697
|
8,889,503
|
10,454,258
|
10,985,608
|
10,985,608
|
10,985,608
|
P/E ratio
|
13.6
x
|
15.8
x
|
8.48
x
|
6.31
x
|
8.41
x
|
9.78
x
|
10.4
x
|
9.92
x
|
Yield
|
4.35%
|
3.01%
|
8.03%
|
-
|
7.8%
|
7.19%
|
6.84%
|
6.96%
|
Capitalization / Revenue
|
4
x
|
3.78
x
|
3.01
x
|
2.85
x
|
3.5
x
|
3.65
x
|
3.53
x
|
3.25
x
|
EV / Revenue
|
4
x
|
3.78
x
|
3.01
x
|
2.85
x
|
3.5
x
|
3.65
x
|
3.53
x
|
3.25
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.28
x
|
1.97
x
|
1.59
x
|
1.83
x
|
2
x
|
1.83
x
|
1.86
x
|
1.77
x
|
Nbr of stocks (in thousands)
|
101,017,081
|
101,017,081
|
101,017,081
|
101,017,081
|
101,017,081
|
101,017,081
|
-
|
-
|
Reference price
2 |
79.70
|
72.55
|
66.56
|
88.00
|
103.5
|
108.8
|
108.8
|
108.8
|
Announcement Date
|
2/4/20
|
2/3/21
|
1/31/22
|
1/13/23
|
1/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,014,520
|
1,938,743
|
2,230,257
|
3,115,793
|
2,982,844
|
3,012,828
|
3,109,532
|
3,376,433
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,103,516
|
1,056,412
|
1,342,493
|
2,120,310
|
1,878,773
|
1,884,054
|
1,843,096
|
1,957,641
|
Operating Margin
|
54.78%
|
54.49%
|
60.19%
|
68.05%
|
62.99%
|
62.53%
|
59.27%
|
57.98%
|
Earnings before Tax (EBT)
1 |
762,692
|
589,071
|
971,473
|
1,685,192
|
1,517,522
|
1,439,326
|
1,383,323
|
1,472,270
|
Net income
1 |
593,008
|
463,109
|
792,922
|
1,409,433
|
1,243,634
|
1,123,640
|
1,070,166
|
1,135,678
|
Net margin
|
29.44%
|
23.89%
|
35.55%
|
45.24%
|
41.69%
|
37.3%
|
34.42%
|
33.64%
|
EPS
2 |
5.870
|
4.580
|
7.850
|
13.95
|
12.31
|
11.12
|
10.46
|
10.96
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
3.470
|
2.181
|
5.344
|
-
|
8.077
|
7.823
|
7.433
|
7.569
|
Announcement Date
|
2/4/20
|
2/3/21
|
1/31/22
|
1/13/23
|
1/29/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
704,251
|
685,185
|
846,766
|
778,186
|
805,656
|
703,166
|
748,399
|
678,346
|
858,729
|
780,128
|
717,411
|
716,176
|
749,557
|
757,826
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
332,402
|
351,374
|
504,773
|
413,364
|
415,681
|
333,551
|
416,040
|
351,670
|
416,261
|
383,334
|
319,000
|
298,000
|
304,000
|
-
|
Net income
1 |
283,818
|
291,727
|
431,522
|
339,574
|
346,610
|
265,951
|
332,147
|
259,993
|
385,543
|
297,655
|
255,837
|
236,225
|
239,205
|
-
|
Net margin
|
40.3%
|
42.58%
|
50.96%
|
43.64%
|
43.02%
|
37.82%
|
44.38%
|
38.33%
|
44.9%
|
38.15%
|
35.66%
|
32.98%
|
31.91%
|
-
|
EPS
2 |
2.810
|
2.890
|
4.270
|
3.360
|
3.430
|
2.630
|
3.290
|
2.570
|
3.820
|
2.950
|
2.530
|
2.340
|
2.365
|
-
|
Dividend per Share
|
-
|
5.340
|
-
|
-
|
-
|
8.582
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/31/22
|
4/14/22
|
7/14/22
|
10/27/22
|
1/13/23
|
4/27/23
|
7/28/23
|
10/30/23
|
1/29/24
|
4/29/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
17.5%
|
12.8%
|
19.9%
|
31%
|
24.6%
|
18.6%
|
18.4%
|
18.9%
|
ROA (Net income/ Total Assets)
|
1.57%
|
1.06%
|
1.62%
|
2.64%
|
2.24%
|
2.04%
|
1.88%
|
1.89%
|
Assets
1 |
37,771,210
|
43,685,407
|
48,897,509
|
53,478,771
|
55,523,837
|
55,080,392
|
56,817,966
|
59,946,077
|
Book Value Per Share
2 |
34.90
|
36.90
|
41.80
|
48.10
|
51.90
|
59.40
|
58.50
|
61.30
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/4/20
|
2/3/21
|
1/31/22
|
1/13/23
|
1/29/24
|
-
|
-
|
-
|
Last Close Price
108.8
CLP Average target price
109
CLP Spread / Average Target +0.25% Consensus |
1st Jan change
|
Capi.
|
---|
| +17.55% | 574B | | +18.15% | 311B | | +15.71% | 254B | | +18.57% | 203B | | +21.72% | 184B | | +27.18% | 172B | | +9.30% | 163B | | +9.22% | 150B | | -7.95% | 143B |
Other Banks
|