Real-time
BOERSE MUENCHEN
02:01:07 2024-07-03 EDT
|
5-day change
|
1st Jan Change
|
22.2
EUR
|
+1.83%
|
|
+0.93%
|
+14.14%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
1,020,549
|
1,389,057
|
1,205,931
|
1,058,225
|
2,112,595
|
1,984,477
|
-
|
-
|
Enterprise Value (EV)
1 |
883,719
|
1,216,508
|
1,047,044
|
1,012,386
|
2,037,056
|
1,841,815
|
1,820,164
|
1,797,724
|
P/E ratio
|
21.4
x
|
27
x
|
24.2
x
|
22.9
x
|
35.2
x
|
32.3
x
|
31
x
|
29.7
x
|
Yield
|
2.83%
|
2.62%
|
3.15%
|
3.12%
|
2.21%
|
1.94%
|
2.03%
|
2.1%
|
Capitalization / Revenue
|
8.25
x
|
10.4
x
|
8.9
x
|
7.9
x
|
13.8
x
|
12.2
x
|
11.7
x
|
11.3
x
|
EV / Revenue
|
7.14
x
|
9.12
x
|
7.73
x
|
7.56
x
|
13.3
x
|
11.3
x
|
10.8
x
|
10.3
x
|
EV / EBITDA
|
10.4
x
|
13.3
x
|
11.5
x
|
11.6
x
|
19.3
x
|
17.3
x
|
16.5
x
|
15.6
x
|
EV / FCF
|
15,870,818
x
|
17,320,049
x
|
18,748,432
x
|
-
|
30,648,091
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
-
|
0%
|
-
|
-
|
-
|
Price to Book
|
3.42
x
|
4.32
x
|
3.82
x
|
3.37
x
|
6.51
x
|
5.65
x
|
5.29
x
|
4.97
x
|
Nbr of stocks (in thousands)
|
535,440
|
535,282
|
527,529
|
524,263
|
514,013
|
520,314
|
-
|
-
|
Reference price
2 |
1,906
|
2,595
|
2,286
|
2,018
|
4,110
|
3,814
|
3,814
|
3,814
|
Announcement Date
|
20-04-30
|
21-04-28
|
22-04-26
|
23-04-27
|
24-04-30
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
123,688
|
133,343
|
135,432
|
133,991
|
152,871
|
162,885
|
169,087
|
175,138
|
EBITDA
1 |
85,032
|
91,348
|
90,998
|
87,224
|
105,742
|
106,705
|
110,453
|
114,999
|
EBIT
1 |
68,533
|
74,565
|
73,473
|
68,253
|
87,444
|
87,774
|
90,880
|
93,624
|
Operating Margin
|
55.41%
|
55.92%
|
54.25%
|
50.94%
|
57.2%
|
53.89%
|
53.75%
|
53.46%
|
Earnings before Tax (EBT)
1 |
69,095
|
74,732
|
73,429
|
68,207
|
87,404
|
89,592
|
93,460
|
97,278
|
Net income
1 |
47,609
|
51,389
|
49,955
|
46,342
|
60,822
|
61,418
|
64,086
|
66,773
|
Net margin
|
38.49%
|
38.54%
|
36.89%
|
34.59%
|
39.79%
|
37.71%
|
37.9%
|
38.13%
|
EPS
2 |
88.91
|
96.00
|
94.35
|
88.03
|
116.9
|
118.0
|
123.2
|
128.3
|
Free Cash Flow
|
55,682
|
70,237
|
55,847
|
-
|
66,466
|
-
|
-
|
-
|
FCF margin
|
45.02%
|
52.67%
|
41.24%
|
-
|
43.48%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
65.48%
|
76.89%
|
61.37%
|
-
|
62.86%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
116.96%
|
136.68%
|
111.79%
|
-
|
109.28%
|
-
|
-
|
-
|
Dividend per Share
2 |
54.00
|
68.00
|
72.00
|
63.00
|
91.00
|
74.14
|
77.41
|
80.22
|
Announcement Date
|
20-04-30
|
21-04-28
|
22-04-26
|
23-04-27
|
24-04-30
|
-
|
-
|
-
|
Fiscal Period: März |
2021 S1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
63,834
|
65,506
|
35,080
|
34,846
|
33,576
|
32,910
|
66,486
|
34,043
|
33,462
|
36,953
|
36,432
|
73,385
|
38,254
|
41,232
|
40,490
|
40,625
|
42,466
|
41,456
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
26,013
|
-
|
-
|
-
|
-
|
EBIT
1 |
35,191
|
36,051
|
19,916
|
17,506
|
17,777
|
16,350
|
34,127
|
17,638
|
16,488
|
25,038
|
19,461
|
44,499
|
21,543
|
21,402
|
22,381
|
22,913
|
24,964
|
21,279
|
Operating Margin
|
55.13%
|
55.03%
|
56.77%
|
50.24%
|
52.95%
|
49.68%
|
51.33%
|
51.81%
|
49.27%
|
67.76%
|
53.42%
|
60.64%
|
56.32%
|
51.91%
|
55.27%
|
56.4%
|
58.79%
|
51.33%
|
Earnings before Tax (EBT)
|
35,225
|
36,044
|
19,892
|
-
|
17,790
|
-
|
34,122
|
17,614
|
-
|
25,068
|
-
|
44,506
|
21,518
|
-
|
-
|
-
|
-
|
-
|
Net income
|
23,787
|
24,564
|
13,449
|
-
|
12,089
|
-
|
23,189
|
11,986
|
-
|
17,736
|
-
|
31,432
|
15,159
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
37.26%
|
37.5%
|
38.34%
|
-
|
36%
|
-
|
34.88%
|
35.21%
|
-
|
48%
|
-
|
42.83%
|
39.63%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
44.44
|
46.23
|
25.48
|
22.64
|
22.93
|
21.08
|
44.01
|
22.75
|
21.27
|
34.08
|
26.33
|
60.41
|
29.13
|
27.35
|
30.08
|
30.80
|
33.56
|
28.60
|
Dividend per Share
|
26.00
|
26.00
|
-
|
-
|
-
|
-
|
26.00
|
-
|
-
|
-
|
-
|
31.00
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-10-28
|
21-10-27
|
22-01-27
|
22-04-26
|
22-07-27
|
22-10-27
|
22-10-27
|
23-01-30
|
23-04-27
|
23-07-28
|
23-10-26
|
23-10-26
|
24-01-29
|
24-04-30
|
-
|
-
|
-
|
-
|
Fiscal Period: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
136,830
|
172,549
|
158,887
|
45,839
|
75,539
|
142,663
|
164,313
|
186,753
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
55,682
|
70,237
|
55,847
|
-
|
66,466
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
16.3%
|
16.6%
|
15.7%
|
14.7%
|
19%
|
17.6%
|
17.4%
|
17.2%
|
ROA (Net income/ Total Assets)
|
0.11%
|
0.12%
|
0.11%
|
0.09%
|
0.11%
|
0.1%
|
0.1%
|
0.1%
|
Assets
1 |
41,809,959
|
43,791,223
|
44,742,499
|
52,198,693
|
56,668,220
|
61,417,867
|
64,086,288
|
66,772,943
|
Book Value Per Share
2 |
557.0
|
600.0
|
598.0
|
599.0
|
631.0
|
675.0
|
721.0
|
767.0
|
Cash Flow per Share
|
120.0
|
127.0
|
127.0
|
124.0
|
152.0
|
-
|
-
|
-
|
Capex
1 |
1,199
|
2,880
|
2,344
|
11,301
|
13,100
|
16,295
|
16,732
|
17,332
|
Capex / Sales
|
0.97%
|
2.16%
|
1.73%
|
8.43%
|
8.57%
|
10%
|
9.9%
|
9.9%
|
Announcement Date
|
20-04-30
|
21-04-28
|
22-04-26
|
23-04-27
|
24-04-30
|
-
|
-
|
-
|
Last Close Price
3,814
JPY Average target price
3,518
JPY Spread / Average Target -7.77% Consensus |
1st Jan change
|
Capi.
|
---|
| -6.42% | 70.96B | | +16.36% | 22.54B | | -4.04% | 7.76B | | +22.59% | 7.33B | | -7.91% | 2.79B | | +22.42% | 2.37B | | +10.78% | 1.97B | | +113.10% | 1.5B | | +20.65% | 1.36B |
Securities & Commodity Exchanges
|