Market Closed -
Xetra
11:35:54 2024-05-21 EDT
|
After market
12:21:17
|
2.562
EUR
|
+0.55%
|
|
2.557
|
-0.20%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
31,097
|
25,459
|
31,267
|
25,146
|
23,263
|
32,355
|
-
|
-
|
Enterprise Value (EV)
1 |
31,097
|
25,459
|
31,267
|
25,146
|
23,263
|
32,355
|
32,355
|
32,355
|
P/E ratio
|
12.6
x
|
16.7
x
|
4.99
x
|
5.32
x
|
5.72
x
|
6.98
x
|
5.64
x
|
4.62
x
|
Yield
|
5.01%
|
0.68%
|
3.21%
|
4.57%
|
5.2%
|
3.95%
|
4.27%
|
4.72%
|
Capitalization / Revenue
|
1.44
x
|
1.17
x
|
1.43
x
|
1.01
x
|
0.92
x
|
1.25
x
|
1.19
x
|
1.13
x
|
EV / Revenue
|
1.44
x
|
1.17
x
|
1.43
x
|
1.01
x
|
0.92
x
|
1.25
x
|
1.19
x
|
1.13
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.58
x
|
0.47
x
|
0.45
x
|
0.37
x
|
0.33
x
|
0.52
x
|
0.47
x
|
0.42
x
|
Nbr of stocks (in thousands)
|
17,310,516
|
17,356,704
|
16,720,297
|
15,862,755
|
15,127,584
|
14,927,113
|
-
|
-
|
Reference price
2 |
1.796
|
1.467
|
1.870
|
1.585
|
1.538
|
2.168
|
2.168
|
2.168
|
Announcement Date
|
20-02-13
|
21-02-18
|
22-02-23
|
23-02-15
|
24-02-20
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
21,632
|
21,766
|
21,940
|
24,956
|
25,378
|
25,893
|
27,261
|
28,613
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
6,198
|
8,033
|
7,848
|
9,999
|
8,447
|
9,580
|
10,625
|
11,617
|
Operating Margin
|
28.65%
|
36.91%
|
35.77%
|
40.07%
|
33.28%
|
37%
|
38.97%
|
40.6%
|
Earnings before Tax (EBT)
1 |
4,357
|
3,065
|
8,414
|
7,012
|
6,557
|
7,227
|
8,236
|
9,161
|
Net income
1 |
2,461
|
1,526
|
6,375
|
5,023
|
4,274
|
4,713
|
5,468
|
6,202
|
Net margin
|
11.38%
|
7.01%
|
29.06%
|
20.13%
|
16.84%
|
18.2%
|
20.06%
|
21.68%
|
EPS
2 |
0.1430
|
0.0880
|
0.3750
|
0.2980
|
0.2690
|
0.3103
|
0.3846
|
0.4693
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0900
|
0.0100
|
0.0600
|
0.0725
|
0.0800
|
0.0856
|
0.0926
|
0.1024
|
Announcement Date
|
20-02-13
|
21-02-18
|
22-02-23
|
23-02-15
|
24-02-20
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
11,621
|
10,145
|
11,315
|
5,160
|
6,496
|
6,708
|
5,951
|
5,801
|
-
|
7,237
|
6,285
|
6,258
|
5,598
|
6,953
|
6,254
|
6,388
|
6,112
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
5,058
|
2,975
|
4,183
|
1,646
|
2,898
|
3,026
|
-
|
2,053
|
-
|
3,127
|
2,333
|
2,309
|
678
|
2,778
|
-
|
-
|
-
|
Operating Margin
|
43.52%
|
29.32%
|
36.97%
|
31.9%
|
44.61%
|
45.11%
|
-
|
35.39%
|
-
|
43.21%
|
37.12%
|
36.9%
|
12.11%
|
39.95%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
1,272
|
1,793
|
-
|
1,474
|
2,234
|
1,499
|
1,969
|
1,310
|
-
|
2,598
|
1,964
|
1,885
|
110
|
2,277
|
1,800
|
-
|
-
|
Net income
1 |
695
|
831
|
-
|
1,117
|
1,404
|
1,071
|
1,512
|
1,036
|
-
|
1,783
|
1,328
|
1,274
|
-111
|
1,550
|
1,377
|
1,555
|
1,491
|
Net margin
|
5.98%
|
8.19%
|
-
|
21.65%
|
21.61%
|
15.97%
|
25.41%
|
17.86%
|
-
|
24.64%
|
21.13%
|
20.36%
|
-1.98%
|
22.29%
|
22.01%
|
24.34%
|
24.4%
|
EPS
2 |
0.0400
|
-
|
-
|
0.0660
|
0.0840
|
0.0640
|
0.0940
|
0.0560
|
-
|
0.1130
|
0.0860
|
0.0830
|
-0.007000
|
0.1030
|
0.0648
|
0.0718
|
0.0554
|
Dividend per Share
2 |
-
|
-
|
-
|
0.0400
|
-
|
0.0225
|
-
|
0.0500
|
0.0500
|
0.0500
|
0.0270
|
-
|
0.0530
|
-
|
0.0293
|
-
|
0.0571
|
Announcement Date
|
20-07-29
|
21-02-18
|
21-07-28
|
22-02-23
|
22-04-28
|
22-07-28
|
22-10-26
|
23-02-15
|
23-02-15
|
23-04-27
|
23-07-27
|
23-10-24
|
24-02-20
|
24-04-25
|
-
|
-
|
-
|
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)
|
5.3%
|
3.2%
|
13.4%
|
10.4%
|
9%
|
7.98%
|
8.85%
|
9.5%
|
ROA (Net income/ Total Assets)
|
0.29%
|
0.17%
|
0.47%
|
0.35%
|
0.34%
|
0.35%
|
0.35%
|
0.38%
|
Assets
1 |
854,484
|
883,613
|
1,366,852
|
1,449,012
|
1,257,059
|
1,330,792
|
1,558,526
|
1,642,199
|
Book Value Per Share
2 |
3.090
|
3.150
|
4.130
|
4.300
|
4.700
|
4.140
|
4.570
|
5.110
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-13
|
21-02-18
|
22-02-23
|
23-02-15
|
24-02-20
|
-
|
-
|
-
|
Last Close Price
2.168
GBP Average target price
2.499
GBP Spread / Average Target +15.29% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.26% | 562B | | +16.23% | 304B | | +24.61% | 256B | | +25.04% | 212B | | +26.24% | 191B | | +32.89% | 172B | | +9.79% | 164B | | +7.69% | 151B | | +8.94% | 136B |
Other Banks
|