Market Closed -
Börse Stuttgart
09:58:08 2024-06-07 EDT
|
5-day change
|
1st Jan Change
|
199.4
EUR
|
-2.04%
|
|
+4.34%
|
-6.19%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,416
|
12,366
|
18,969
|
11,086
|
12,127
|
11,064
|
-
|
-
|
Enterprise Value (EV)
1 |
9,066
|
14,117
|
21,394
|
13,564
|
14,497
|
13,023
|
12,512
|
11,941
|
P/E ratio
|
29.9
x
|
34.5
x
|
49.5
x
|
23
x
|
25.6
x
|
27.2
x
|
22
x
|
18.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.83
x
|
4.23
x
|
5.36
x
|
2.79
x
|
2.94
x
|
2.62
x
|
2.44
x
|
2.27
x
|
EV / Revenue
|
3.46
x
|
4.83
x
|
6.04
x
|
3.41
x
|
3.51
x
|
3.09
x
|
2.76
x
|
2.45
x
|
EV / EBITDA
|
15
x
|
20.1
x
|
24.3
x
|
13.7
x
|
14.3
x
|
12.3
x
|
10.7
x
|
9.29
x
|
EV / FCF
|
26.6
x
|
37.1
x
|
40.2
x
|
46
x
|
39.7
x
|
29.5
x
|
23
x
|
19.6
x
|
FCF Yield
|
3.75%
|
2.69%
|
2.49%
|
2.17%
|
2.52%
|
3.39%
|
4.34%
|
5.1%
|
Price to Book
|
4.55
x
|
5.85
x
|
7.46
x
|
3.73
x
|
3.37
x
|
2.73
x
|
2.38
x
|
2.08
x
|
Nbr of stocks (in thousands)
|
48,839
|
49,743
|
50,464
|
50,879
|
51,297
|
51,512
|
-
|
-
|
Reference price
2 |
151.8
|
248.6
|
375.9
|
217.9
|
236.4
|
214.8
|
214.8
|
214.8
|
Announcement Date
|
20-02-11
|
21-02-17
|
22-02-16
|
23-02-22
|
24-02-14
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,621
|
2,924
|
3,540
|
3,976
|
4,129
|
4,221
|
4,530
|
4,870
|
EBITDA
1 |
604.4
|
701.3
|
879.5
|
990.9
|
1,013
|
1,063
|
1,172
|
1,285
|
EBIT
1 |
497.2
|
585
|
742.1
|
834
|
838.8
|
868.6
|
978.2
|
1,072
|
Operating Margin
|
18.97%
|
20.01%
|
20.96%
|
20.97%
|
20.31%
|
20.58%
|
21.59%
|
22.02%
|
Earnings before Tax (EBT)
1 |
304.1
|
447.1
|
480.7
|
623
|
581.3
|
533.8
|
688.9
|
821.5
|
Net income
1 |
252
|
364.3
|
391
|
486.2
|
474.6
|
404.6
|
519.3
|
617.5
|
Net margin
|
9.61%
|
12.46%
|
11.04%
|
12.23%
|
11.49%
|
9.58%
|
11.46%
|
12.68%
|
EPS
2 |
5.070
|
7.200
|
7.600
|
9.480
|
9.220
|
7.910
|
9.770
|
11.76
|
Free Cash Flow
1 |
340.4
|
380
|
532
|
294.9
|
365.4
|
442.1
|
543.5
|
609.1
|
FCF margin
|
12.99%
|
13%
|
15.03%
|
7.42%
|
8.85%
|
10.47%
|
12%
|
12.51%
|
FCF Conversion (EBITDA)
|
56.32%
|
54.19%
|
60.5%
|
29.76%
|
36.06%
|
41.61%
|
46.37%
|
47.4%
|
FCF Conversion (Net income)
|
135.08%
|
104.31%
|
136.07%
|
60.65%
|
76.98%
|
109.28%
|
104.65%
|
98.63%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-11
|
21-02-17
|
22-02-16
|
23-02-22
|
24-02-14
|
-
|
-
|
-
|
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
|
2025 Q2
|
---|
Net sales
1 |
905
|
913.9
|
973.1
|
989.2
|
1,100
|
1,029
|
1,060
|
1,027
|
1,013
|
1,012
|
1,024
|
1,069
|
1,114
|
1,089
|
1,103
|
EBITDA
1 |
226.9
|
233.2
|
250.4
|
240.4
|
266.9
|
259.8
|
259.5
|
255.4
|
238.5
|
233.1
|
242.7
|
284.9
|
304.4
|
262.5
|
269.1
|
EBIT
1 |
189.1
|
196
|
211.7
|
201.4
|
224.8
|
217.8
|
216.2
|
210.9
|
193.9
|
187.4
|
195.9
|
237.3
|
254.7
|
224.4
|
232.5
|
Operating Margin
|
20.89%
|
21.45%
|
21.75%
|
20.36%
|
20.44%
|
21.16%
|
20.4%
|
20.54%
|
19.14%
|
18.53%
|
19.14%
|
22.19%
|
22.87%
|
20.61%
|
21.07%
|
Earnings before Tax (EBT)
1 |
163.6
|
110.8
|
144.1
|
123.1
|
244.9
|
131
|
128.7
|
112.9
|
208.7
|
99.01
|
110.2
|
156
|
168.6
|
149.8
|
156.9
|
Net income
1 |
137.6
|
93.02
|
109.3
|
96.47
|
187.4
|
103.1
|
97.02
|
87.39
|
187.1
|
67.33
|
82.89
|
118.1
|
127.8
|
113.3
|
118.8
|
Net margin
|
15.2%
|
10.18%
|
11.23%
|
9.75%
|
17.04%
|
10.02%
|
9.15%
|
8.51%
|
18.46%
|
6.66%
|
8.1%
|
11.04%
|
11.48%
|
10.41%
|
10.77%
|
EPS
2 |
2.670
|
1.810
|
2.130
|
1.880
|
3.650
|
2.010
|
1.890
|
1.690
|
3.620
|
1.300
|
1.727
|
2.253
|
2.563
|
2.080
|
2.260
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-02-16
|
22-05-04
|
22-08-03
|
22-11-02
|
23-02-22
|
23-05-11
|
23-08-09
|
23-11-08
|
24-02-14
|
24-05-09
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,650
|
1,751
|
2,425
|
2,477
|
2,370
|
1,959
|
1,447
|
877
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.73
x
|
2.497
x
|
2.758
x
|
2.5
x
|
2.339
x
|
1.844
x
|
1.235
x
|
0.6823
x
|
Free Cash Flow
1 |
340
|
380
|
532
|
295
|
365
|
442
|
543
|
609
|
ROE (net income / shareholders' equity)
|
22.7%
|
22%
|
22.8%
|
20.7%
|
16.7%
|
14.8%
|
14.5%
|
13.9%
|
ROA (Net income/ Total Assets)
|
7.82%
|
8.08%
|
8.48%
|
7.8%
|
6.95%
|
6.74%
|
6.7%
|
6.75%
|
Assets
1 |
3,222
|
4,508
|
4,612
|
6,232
|
6,830
|
6,001
|
7,748
|
9,150
|
Book Value Per Share
2 |
33.40
|
42.50
|
50.40
|
58.40
|
70.10
|
78.80
|
90.20
|
103.0
|
Cash Flow per Share
2 |
9.680
|
10.80
|
15.10
|
12.10
|
13.30
|
15.80
|
16.50
|
18.30
|
Capex
1 |
141
|
167
|
229
|
325
|
319
|
305
|
325
|
345
|
Capex / Sales
|
5.36%
|
5.7%
|
6.46%
|
8.17%
|
7.71%
|
7.23%
|
7.18%
|
7.07%
|
Announcement Date
|
20-02-11
|
21-02-17
|
22-02-16
|
23-02-22
|
24-02-14
|
-
|
-
|
-
|
Last Close Price
214.8
USD Average target price
267.3
USD Spread / Average Target +24.47% Consensus |