Real-time
BOERSE MUENCHEN
08:43:28 2024-06-28 EDT
|
5-day change
|
1st Jan Change
|
481.3
EUR
|
-0.10%
|
|
-1.66%
|
+29.52%
|
Fiscal Period: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
12,016
|
15,108
|
20,534
|
12,604
|
14,379
|
17,973
|
-
|
-
|
Enterprise Value (EV)
1 |
15,940
|
19,058
|
25,456
|
17,566
|
19,255
|
22,741
|
22,681
|
22,690
|
P/E ratio
|
30.7
x
|
30.9
x
|
41.7
x
|
27.6
x
|
28.1
x
|
32.5
x
|
28.6
x
|
25.5
x
|
Yield
|
0.89%
|
0.81%
|
0.67%
|
-
|
1.17%
|
1.17%
|
1.31%
|
1.47%
|
Capitalization / Revenue
|
3.32
x
|
3.67
x
|
4.71
x
|
2.78
x
|
3.21
x
|
3.73
x
|
3.48
x
|
3.25
x
|
EV / Revenue
|
4.4
x
|
4.63
x
|
5.84
x
|
3.87
x
|
4.3
x
|
4.71
x
|
4.4
x
|
4.1
x
|
EV / EBITDA
|
23.1
x
|
24.7
x
|
29.8
x
|
20.7
x
|
21.4
x
|
23.1
x
|
21.3
x
|
19.6
x
|
EV / FCF
|
38.7
x
|
37.8
x
|
45.5
x
|
45.3
x
|
39.7
x
|
39.4
x
|
34.3
x
|
27.5
x
|
FCF Yield
|
2.58%
|
2.64%
|
2.2%
|
2.21%
|
2.52%
|
2.54%
|
2.92%
|
3.64%
|
Price to Book
|
-3.61
x
|
-4.52
x
|
-4.84
x
|
-
|
-3.52
x
|
-4.52
x
|
-4.5
x
|
-4.52
x
|
Nbr of stocks (in thousands)
|
40,900
|
39,400
|
36,387
|
36,387
|
34,881
|
34,832
|
-
|
-
|
Reference price
2 |
293.8
|
383.5
|
564.3
|
346.4
|
412.2
|
516.0
|
516.0
|
516.0
|
Announcement Date
|
20-02-20
|
21-02-25
|
22-03-01
|
23-02-23
|
24-02-26
|
-
|
-
|
-
|
Fiscal Period: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,619
|
4,117
|
4,357
|
4,537
|
4,479
|
4,824
|
5,160
|
5,528
|
EBITDA
1 |
689.8
|
771.5
|
853.8
|
848.2
|
900.2
|
985.3
|
1,067
|
1,155
|
EBIT
1 |
629.9
|
706.5
|
780.9
|
767.9
|
819.5
|
894.9
|
971.1
|
1,053
|
Operating Margin
|
17.41%
|
17.16%
|
17.92%
|
16.93%
|
18.3%
|
18.55%
|
18.82%
|
19.05%
|
Earnings before Tax (EBT)
1 |
482.6
|
555.1
|
625.7
|
572.8
|
652.4
|
692.1
|
783.1
|
861.5
|
Net income
1 |
400.7
|
491.3
|
510.5
|
452.3
|
519.1
|
553.8
|
619.5
|
680.8
|
Net margin
|
11.07%
|
11.93%
|
11.72%
|
9.97%
|
11.59%
|
11.48%
|
12.01%
|
12.31%
|
EPS
2 |
9.560
|
12.39
|
13.54
|
12.53
|
14.66
|
15.90
|
18.07
|
20.23
|
Free Cash Flow
1 |
411.4
|
504
|
560
|
388.1
|
485.5
|
576.8
|
661.2
|
825.5
|
FCF margin
|
11.37%
|
12.24%
|
12.85%
|
8.55%
|
10.84%
|
11.96%
|
12.81%
|
14.93%
|
FCF Conversion (EBITDA)
|
59.63%
|
65.33%
|
65.59%
|
45.76%
|
53.93%
|
58.54%
|
61.96%
|
71.48%
|
FCF Conversion (Net income)
|
102.66%
|
102.59%
|
109.71%
|
85.81%
|
93.52%
|
104.15%
|
106.72%
|
121.26%
|
Dividend per Share
2 |
2.600
|
3.120
|
3.760
|
-
|
4.840
|
6.051
|
6.737
|
7.586
|
Announcement Date
|
20-02-20
|
21-02-25
|
22-03-01
|
23-02-23
|
24-02-26
|
-
|
-
|
-
|
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 |
1,343
|
1,011
|
1,065
|
1,069
|
1,392
|
1,024
|
1,025
|
1,027
|
1,403
|
1,085
|
1,102
|
1,110
|
1,523
|
1,164
|
1,176
|
EBITDA
1 |
245.4
|
183.5
|
196.2
|
195.4
|
273
|
195.7
|
214
|
207.7
|
282.8
|
230.3
|
224.7
|
225
|
306.6
|
242.3
|
246.4
|
EBIT
1 |
222.7
|
164.5
|
178.1
|
176.5
|
248.8
|
177.5
|
195.4
|
189.4
|
257.2
|
210.4
|
203.2
|
203.2
|
277.6
|
222.4
|
224.7
|
Operating Margin
|
16.58%
|
16.27%
|
16.72%
|
16.51%
|
17.87%
|
17.33%
|
19.07%
|
18.44%
|
18.33%
|
19.4%
|
18.45%
|
18.31%
|
18.22%
|
19.11%
|
19.1%
|
Earnings before Tax (EBT)
1 |
196.2
|
117.7
|
133.5
|
131.8
|
189.8
|
133.3
|
138
|
175.6
|
205.5
|
149.6
|
159.7
|
159.6
|
221.8
|
176.9
|
180.7
|
Net income
1 |
155.7
|
90.96
|
102.5
|
100.5
|
158.3
|
104.8
|
109.4
|
147.7
|
157.3
|
125.8
|
126.5
|
126.6
|
175.5
|
140
|
142.1
|
Net margin
|
11.59%
|
9%
|
9.62%
|
9.41%
|
11.37%
|
10.23%
|
10.68%
|
14.37%
|
11.21%
|
11.6%
|
11.48%
|
11.41%
|
11.52%
|
12.03%
|
12.08%
|
EPS
2 |
4.250
|
2.500
|
2.820
|
2.790
|
4.430
|
2.930
|
3.080
|
4.180
|
4.480
|
3.580
|
3.622
|
3.631
|
5.047
|
4.100
|
4.129
|
Dividend per Share
2 |
0.9400
|
1.100
|
1.100
|
1.100
|
-
|
1.210
|
1.210
|
1.210
|
1.210
|
1.510
|
1.510
|
1.510
|
1.523
|
1.651
|
1.662
|
Announcement Date
|
22-03-01
|
22-04-28
|
22-07-21
|
22-10-13
|
23-02-23
|
23-04-27
|
23-07-24
|
23-10-12
|
24-02-26
|
24-04-29
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,924
|
3,950
|
4,922
|
4,962
|
4,876
|
4,768
|
4,708
|
4,717
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.688
x
|
5.12
x
|
5.765
x
|
5.85
x
|
5.417
x
|
4.839
x
|
4.412
x
|
4.085
x
|
Free Cash Flow
1 |
411
|
504
|
560
|
388
|
485
|
577
|
661
|
826
|
ROE (net income / shareholders' equity)
|
-12.4%
|
-14.6%
|
-
|
-
|
-
|
32.2%
|
34%
|
-
|
ROA (Net income/ Total Assets)
|
35%
|
33.3%
|
31.5%
|
27.6%
|
31.7%
|
31.4%
|
34.8%
|
37%
|
Assets
1 |
1,145
|
1,475
|
1,619
|
1,637
|
1,639
|
1,764
|
1,782
|
1,840
|
Book Value Per Share
2 |
-81.50
|
-84.90
|
-116.0
|
-
|
-117.0
|
-114.0
|
-115.0
|
-114.0
|
Cash Flow per Share
2 |
11.90
|
15.00
|
17.40
|
13.20
|
16.70
|
22.50
|
22.40
|
24.50
|
Capex
1 |
85.6
|
88.8
|
94.2
|
87.2
|
105
|
109
|
113
|
114
|
Capex / Sales
|
2.36%
|
2.16%
|
2.16%
|
1.92%
|
2.35%
|
2.26%
|
2.19%
|
2.07%
|
Announcement Date
|
20-02-20
|
21-02-25
|
22-03-01
|
23-02-23
|
24-02-26
|
-
|
-
|
-
|
Average target price
545.2
USD Spread / Average Target +5.65% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.93% | 186B | | +36.45% | 85.71B | | +1.49% | 37.35B | | -11.07% | 21.98B | | -9.66% | 21.59B | | +66.12% | 12.52B | | -26.18% | 12.12B | | +1.92% | 7.22B | | +3.76% | 5.34B |
Quick Service Restaurants
|