Stock DOQ DO & CO AKTIENGESELLSCHAFT
Add to a list
To use this feature you must be a member
Log inSign up

Financials Do & Co Aktiengesellschaft Börse Stuttgart

Equities

DOQ

AT0000818802

Restaurants & Bars

Market Closed - Börse Stuttgart
Other stock markets
 07:28:12 2024-07-02 EDT 		5-day change 1st Jan Change
164.8 EUR +0.12% Intraday chart for Do & Co Aktiengesellschaft +0.98% +24.13%
06-27 DO & CO Aktiengesellschaft Reports Earnings Results for the Full Year Ended March 31, 2024 CI
02-15 DO & CO Aktiengesellschaft Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2023 CI

Valuation

Fiscal Period: Maart 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 349.8 670.4 744.4 1,048 1,517 1,822 - -
Enterprise Value (EV) 1 716.2 1,004 1,063 1,048 1,517 2,049 1,889 2,007
P/E ratio -14.1 x -18.9 x 67.6 x 31.9 x 22.7 x 21 x 17.2 x 14.6 x
Yield - - - - - 1.03% 1.45% 1.25%
Capitalization / Revenue 0.37 x 2.64 x 1.06 x 0.74 x 0.83 x 0.87 x 0.84 x 0.75 x
EV / Revenue 0.77 x 3.96 x 1.51 x 0.74 x 0.83 x 0.98 x 0.87 x 0.83 x
EV / EBITDA 6.75 x 22.3 x 11 x 7.31 x 7.5 x 8.77 x 7.55 x 7.13 x
EV / FCF 101 x -149 x 20.9 x - - 19.8 x 15 x 13.2 x
FCF Yield 0.99% -0.67% 4.78% - - 5.06% 6.67% 7.56%
Price to Book 2.16 x 5.3 x 6.52 x - - 4.58 x 3.74 x -
Nbr of stocks (in thousands) 9,744 9,744 9,744 9,744 10,958 10,977 - -
Reference price 2 35.90 68.80 76.40 107.6 138.4 166.0 166.0 166.0
Announcement Date 20-06-16 21-06-17 22-06-15 23-06-15 24-06-27 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Maart 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 935.4 253.5 705.2 1,419 1,819 2,088 2,169 2,420
EBITDA 1 106.1 45.04 96.34 143.3 202.1 233.6 250.1 281.5
EBIT 1 49.84 -27.31 42.4 85.71 135.8 161.4 174.5 206.6
Operating Margin 5.33% -10.77% 6.01% 6.04% 7.46% 7.73% 8.04% 8.54%
Earnings before Tax (EBT) 1 -16.39 -45.37 24 49.3 103.1 137.6 156.3 194.8
Net income 1 -24.87 -35.51 11 33.64 66.22 87.1 103.8 125.4
Net margin -2.66% -14.01% 1.56% 2.37% 3.64% 4.17% 4.78% 5.18%
EPS 2 -2.550 -3.640 1.130 3.370 6.110 7.900 9.644 11.38
Free Cash Flow 1 7.1 -6.74 50.76 - - 103.7 126.1 151.7
FCF margin 0.76% -2.66% 7.2% - - 4.97% 5.81% 6.27%
FCF Conversion (EBITDA) 6.69% - 52.69% - - 44.39% 50.4% 53.89%
FCF Conversion (Net income) - - 461.45% - - 119.06% 121.51% 120.97%
Dividend per Share 2 - - - - - 1.710 2.410 2.075
Announcement Date 20-06-16 21-06-17 22-06-15 23-06-15 24-06-27 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Maart 2021 S1 2022 Q3 2023 Q1 2023 Q2 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 111.4 209 288.3 378.8 400.9 - - 461.2
EBITDA 1 - 27.47 29.16 - 43.26 - - 51.85
EBIT 1 -31.58 14.76 - - 28.7 - - 33.9
Operating Margin -28.36% 7.06% - - 7.16% - - 7.35%
Earnings before Tax (EBT) - - - - - - - -
Net income 1 - 6.72 - - 15.45 20.03 17.44 13.3
Net margin - 3.22% - - 3.85% - - 2.88%
EPS 2 - 0.6900 - - 1.500 1.850 1.630 1.220
Dividend per Share - - - - - - - -
Announcement Date 20-11-19 22-02-17 22-08-11 22-11-17 23-08-10 23-11-16 24-02-15 24-06-27
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: Maart 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 366 334 318 - - 227 66.7 185
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.454 x 7.416 x 3.306 x - - 0.9699 x 0.2668 x 0.6568 x
Free Cash Flow 1 7.1 -6.74 50.8 - - 104 126 152
ROE (net income / shareholders' equity) 8.25% -24.6% 9.5% - - 25.2% 25.7% 27.7%
ROA (Net income/ Total Assets) 1.83% - - - - - - -
Assets 1 -1,360 - - - - - - -
Book Value Per Share 2 16.60 13.00 11.70 - - 36.20 44.40 -
Cash Flow per Share 2 10.50 2.820 6.830 - - 19.30 21.50 -
Capex 1 95.6 34.2 15.8 - - 59 57 51.8
Capex / Sales 10.22% 13.49% 2.23% - - 2.83% 2.63% 2.14%
Announcement Date 20-06-16 21-06-17 22-06-15 23-06-15 24-06-27 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Do & Co Aktiengesellschaft

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
166 EUR
Average target price
175.1 EUR
Spread / Average Target
+5.47%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Commercial Food Services

1st Jan change Capi.
TEXAS ROADHOUSE, INC. Stock Texas Roadhouse, Inc.
+37.13% 11.38B
ARAMARK Stock Aramark
+18.26% 8.75B
BRINKER INTERNATIONAL, INC. Stock Brinker International, Inc.
+64.57% 3.23B
THE CHEESECAKE FACTORY INCORPORATED Stock The Cheesecake Factory Incorporated
+8.05% 1.96B
FOOD & LIFE COMPANIES LTD. Stock Food & Life Companies Ltd.
-8.41% 1.84B
SSP GROUP PLC Stock SSP Group plc
-38.46% 1.46B
CREATE RESTAURANTS HOLDINGS INC. Stock create restaurants holdings inc.
+1.65% 1.43B
BJ'S RESTAURANTS, INC. Stock BJ's Restaurants, Inc.
+2.61% 829M
TONGQINGLOU CATERING CO., LTD. Stock Tongqinglou Catering Co., Ltd.
-30.81% 769M
Commercial Food Services
  1. Stock Market
  2. Equities
  3. DOC Stock
  4. DOQ Stock
  5. Financials Do & Co Aktiengesellschaft