Market Closed -
Xetra
11:35:36 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
254
EUR
|
-0.78%
|
|
-3.79%
|
-1.55%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
458.6
|
429.8
|
789.5
|
777.4
|
742.8
|
731.3
|
-
|
-
|
Enterprise Value (EV)
1 |
385.8
|
352.2
|
621.1
|
495.7
|
742.8
|
374.6
|
363.9
|
343.7
|
P/E ratio
|
13.2
x
|
12.5
x
|
12.6
x
|
10.8
x
|
9.37
x
|
12.4
x
|
13.1
x
|
14
x
|
Yield
|
2.2%
|
2.35%
|
2.19%
|
-
|
-
|
3.94%
|
3.94%
|
3.94%
|
Capitalization / Revenue
|
0.41
x
|
0.38
x
|
0.43
x
|
0.34
x
|
0.59
x
|
0.57
x
|
0.56
x
|
0.55
x
|
EV / Revenue
|
0.34
x
|
0.31
x
|
0.34
x
|
0.22
x
|
0.59
x
|
0.29
x
|
0.28
x
|
0.26
x
|
EV / EBITDA
|
4.45
x
|
4.06
x
|
4.73
x
|
3.34
x
|
5.8
x
|
3.22
x
|
3.25
x
|
3.21
x
|
EV / FCF
|
-
|
7.31
x
|
-
|
-
|
-
|
8.92
x
|
9.1
x
|
7.01
x
|
FCF Yield
|
-
|
13.7%
|
-
|
-
|
-
|
11.2%
|
11%
|
14.3%
|
Price to Book
|
2.21
x
|
1.92
x
|
-
|
2.26
x
|
-
|
1.98
x
|
1.85
x
|
1.75
x
|
Nbr of stocks (in thousands)
|
2,884
|
2,884
|
2,881
|
2,879
|
2,879
|
2,879
|
-
|
-
|
Reference price
2 |
159.0
|
149.0
|
274.0
|
270.0
|
258.0
|
254.0
|
254.0
|
254.0
|
Announcement Date
|
20-02-28
|
21-03-04
|
22-03-03
|
23-02-28
|
24-03-11
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,130
|
1,123
|
1,852
|
2,259
|
1,258
|
1,287
|
1,313
|
1,339
|
EBITDA
1 |
86.74
|
86.84
|
131.2
|
148.4
|
128.1
|
116.5
|
111.9
|
107.1
|
EBIT
1 |
47.59
|
48.19
|
91.99
|
108.5
|
91.75
|
80.1
|
75.33
|
70.33
|
Operating Margin
|
4.21%
|
4.29%
|
4.97%
|
4.8%
|
7.3%
|
6.22%
|
5.74%
|
5.25%
|
Earnings before Tax (EBT)
1 |
43.39
|
43.87
|
88.81
|
104.6
|
96.63
|
84.78
|
80.04
|
75.32
|
Net income
1 |
34.86
|
34.41
|
62.8
|
72.25
|
79.29
|
59.03
|
55.68
|
52.35
|
Net margin
|
3.08%
|
3.06%
|
3.39%
|
3.2%
|
6.31%
|
4.59%
|
4.24%
|
3.91%
|
EPS
2 |
12.09
|
11.94
|
21.80
|
25.09
|
27.54
|
20.50
|
19.34
|
18.18
|
Free Cash Flow
1 |
-
|
48.2
|
-
|
-
|
-
|
42
|
40
|
49
|
FCF margin
|
-
|
4.29%
|
-
|
-
|
-
|
3.26%
|
3.05%
|
3.66%
|
FCF Conversion (EBITDA)
|
-
|
55.5%
|
-
|
-
|
-
|
36.05%
|
35.74%
|
45.75%
|
FCF Conversion (Net income)
|
-
|
140.06%
|
-
|
-
|
-
|
71.15%
|
71.84%
|
93.6%
|
Dividend per Share
2 |
3.500
|
3.500
|
6.000
|
-
|
-
|
10.00
|
10.00
|
10.00
|
Announcement Date
|
20-02-28
|
21-03-04
|
22-03-03
|
23-02-28
|
24-03-11
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
72.9
|
77.6
|
168
|
282
|
-
|
357
|
367
|
388
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
48.2
|
-
|
-
|
-
|
42
|
40
|
49
|
ROE (net income / shareholders' equity)
|
17.8%
|
15.9%
|
27.7%
|
23.1%
|
-
|
16.4%
|
14.6%
|
12.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
71.90
|
77.70
|
-
|
119.0
|
-
|
128.0
|
137.0
|
145.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
19.5
|
-
|
-
|
-
|
9.4
|
9.5
|
9.8
|
Capex / Sales
|
-
|
1.74%
|
-
|
-
|
-
|
0.73%
|
0.72%
|
0.73%
|
Announcement Date
|
20-02-28
|
21-03-04
|
22-03-03
|
23-02-28
|
24-03-11
|
-
|
-
|
-
|
Average target price
291
EUR Spread / Average Target +14.57% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.55% | 781M | | -6.13% | 126B | | +5.09% | 65.42B | | -13.41% | 48.51B | | -10.93% | 16.08B | | +22.81% | 8.2B | | -59.73% | 7.17B | | -10.03% | 7.24B | | -17.41% | 6.03B | | +30.89% | 5.68B |
Other Air Freight & Logistics
|