Market Closed -
Börse Stuttgart
08:31:47 2024-06-28 EDT
|
5-day change
|
1st Jan Change
|
198
EUR
|
+0.74%
|
|
-1.28%
|
+15.35%
|
Fiscal Period: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
56,225
|
59,341
|
87,761
|
82,080
|
93,422
|
103,997
|
-
|
-
|
Enterprise Value (EV)
1 |
67,026
|
68,565
|
96,959
|
92,133
|
103,527
|
113,433
|
112,460
|
112,210
|
P/E ratio
|
32.7
x
|
29.7
x
|
28.4
x
|
27.4
x
|
25.2
x
|
24.9
x
|
22.4
x
|
20.5
x
|
Yield
|
1.56%
|
1.57%
|
1.15%
|
1.36%
|
1.37%
|
1.39%
|
1.53%
|
1.6%
|
Capitalization / Revenue
|
3.38
x
|
3.45
x
|
4.43
x
|
3.96
x
|
4.11
x
|
4.27
x
|
4.03
x
|
3.83
x
|
EV / Revenue
|
4.03
x
|
3.98
x
|
4.89
x
|
4.45
x
|
4.55
x
|
4.65
x
|
4.35
x
|
4.13
x
|
EV / EBITDA
|
16.8
x
|
15.6
x
|
19.2
x
|
17.4
x
|
16.5
x
|
16.6
x
|
15.3
x
|
14.5
x
|
EV / FCF
|
34.5
x
|
22.6
x
|
31.2
x
|
30.8
x
|
26.9
x
|
30.3
x
|
24
x
|
21.9
x
|
FCF Yield
|
2.89%
|
4.42%
|
3.21%
|
3.25%
|
3.71%
|
3.3%
|
4.16%
|
4.57%
|
Price to Book
|
7.07
x
|
6.42
x
|
8.36
x
|
7.62
x
|
7.54
x
|
8.17
x
|
6.8
x
|
6.04
x
|
Nbr of stocks (in thousands)
|
504,668
|
507,191
|
504,895
|
496,010
|
493,072
|
493,532
|
-
|
-
|
Reference price
2 |
111.4
|
117.0
|
173.8
|
165.5
|
189.5
|
210.7
|
210.7
|
210.7
|
Announcement Date
|
20-01-30
|
21-01-28
|
22-01-27
|
23-01-26
|
24-01-25
|
-
|
-
|
-
|
Fiscal Period: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,652
|
17,224
|
19,820
|
20,720
|
22,736
|
24,380
|
25,824
|
27,148
|
EBITDA
1 |
3,998
|
4,385
|
5,037
|
5,287
|
6,276
|
6,850
|
7,335
|
7,743
|
EBIT
1 |
3,351
|
3,644
|
4,290
|
4,766
|
5,563
|
6,230
|
6,724
|
7,308
|
Operating Margin
|
20.12%
|
21.16%
|
21.64%
|
23%
|
24.47%
|
25.55%
|
26.04%
|
26.92%
|
Earnings before Tax (EBT)
1 |
2,439
|
2,793
|
4,208
|
4,082
|
5,026
|
5,725
|
6,226
|
6,718
|
Net income
1 |
1,742
|
2,016
|
3,143
|
3,050
|
3,756
|
4,174
|
4,564
|
4,836
|
Net margin
|
10.46%
|
11.7%
|
15.86%
|
14.72%
|
16.52%
|
17.12%
|
17.67%
|
17.81%
|
EPS
2 |
3.410
|
3.940
|
6.130
|
6.040
|
7.530
|
8.461
|
9.405
|
10.26
|
Free Cash Flow
1 |
1,940
|
3,034
|
3,110
|
2,995
|
3,842
|
3,739
|
4,678
|
5,130
|
FCF margin
|
11.65%
|
17.61%
|
15.69%
|
14.45%
|
16.9%
|
15.33%
|
18.12%
|
18.9%
|
FCF Conversion (EBITDA)
|
48.52%
|
69.19%
|
61.74%
|
56.65%
|
61.22%
|
54.58%
|
63.78%
|
66.25%
|
FCF Conversion (Net income)
|
111.37%
|
150.5%
|
98.95%
|
98.2%
|
102.29%
|
89.56%
|
102.51%
|
106.07%
|
Dividend per Share
2 |
1.740
|
1.840
|
2.000
|
2.250
|
2.600
|
2.937
|
3.229
|
3.367
|
Announcement Date
|
20-01-30
|
21-01-28
|
22-01-27
|
23-01-26
|
24-01-25
|
-
|
-
|
-
|
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 |
5,137
|
5,549
|
5,379
|
4,770
|
5,022
|
5,924
|
5,876
|
5,382
|
5,554
|
6,473
|
6,310
|
5,732
|
5,892
|
6,878
|
6,717
|
EBITDA
1 |
1,083
|
1,720
|
1,489
|
1,020
|
1,159
|
1,940
|
1,718
|
1,239
|
1,379
|
2,163
|
1,887
|
1,373
|
1,533
|
2,321
|
2,023
|
EBIT
1 |
905
|
1,570
|
1,321
|
851
|
1,024
|
1,771
|
1,540
|
1,059
|
1,193
|
1,974
|
1,694
|
1,175
|
1,330
|
2,139
|
1,849
|
Operating Margin
|
17.62%
|
28.29%
|
24.56%
|
17.84%
|
20.39%
|
29.9%
|
26.21%
|
19.68%
|
21.48%
|
30.5%
|
26.84%
|
20.5%
|
22.58%
|
31.09%
|
27.53%
|
Earnings before Tax (EBT)
1 |
961
|
1,424
|
1,312
|
733
|
613
|
1,664
|
1,384
|
930
|
1,048
|
1,871
|
1,580
|
1,052
|
1,200
|
2,024
|
1,750
|
Net income
1 |
803
|
1,071
|
967
|
546
|
466
|
1,235
|
1,035
|
730
|
756
|
1,400
|
1,175
|
789.6
|
900.6
|
1,503
|
1,297
|
Net margin
|
15.63%
|
19.3%
|
17.98%
|
11.45%
|
9.28%
|
20.85%
|
17.61%
|
13.56%
|
13.61%
|
21.63%
|
18.62%
|
13.78%
|
15.28%
|
21.85%
|
19.31%
|
EPS
2 |
1.570
|
2.100
|
1.910
|
1.080
|
0.9300
|
2.470
|
2.070
|
1.470
|
1.520
|
2.820
|
2.380
|
1.626
|
1.851
|
3.072
|
2.669
|
Dividend per Share
2 |
0.5350
|
0.5350
|
0.5350
|
0.5900
|
0.5900
|
0.5900
|
0.7100
|
0.7100
|
0.5900
|
0.7100
|
0.7500
|
0.7776
|
0.7776
|
0.7685
|
0.7952
|
Announcement Date
|
22-01-27
|
22-04-21
|
22-07-21
|
22-10-20
|
23-01-26
|
23-04-20
|
23-07-20
|
23-10-19
|
24-01-25
|
24-04-18
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
10,801
|
9,224
|
9,198
|
10,053
|
10,105
|
9,436
|
8,463
|
8,212
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.702
x
|
2.104
x
|
1.826
x
|
1.901
x
|
1.61
x
|
1.378
x
|
1.154
x
|
1.061
x
|
Free Cash Flow
1 |
1,940
|
3,034
|
3,110
|
2,995
|
3,842
|
3,739
|
4,678
|
5,130
|
ROE (net income / shareholders' equity)
|
30.7%
|
29.5%
|
30.9%
|
31.5%
|
32.5%
|
33.2%
|
32.7%
|
31.7%
|
ROA (Net income/ Total Assets)
|
6.59%
|
6.26%
|
9.32%
|
8.99%
|
8.15%
|
12.3%
|
13.2%
|
9.1%
|
Assets
1 |
26,448
|
32,194
|
33,720
|
33,921
|
46,072
|
33,949
|
34,459
|
53,146
|
Book Value Per Share
2 |
15.80
|
18.20
|
20.80
|
21.70
|
25.10
|
25.80
|
31.00
|
34.90
|
Cash Flow per Share
2 |
-
|
6.610
|
6.850
|
6.860
|
8.530
|
9.610
|
11.60
|
-
|
Capex
1 |
421
|
348
|
406
|
470
|
416
|
433
|
483
|
481
|
Capex / Sales
|
2.53%
|
2.02%
|
2.05%
|
2.27%
|
1.83%
|
1.77%
|
1.87%
|
1.77%
|
Announcement Date
|
20-01-30
|
21-01-28
|
22-01-27
|
23-01-26
|
24-01-25
|
-
|
-
|
-
|
Last Close Price
210.7
USD Average target price
212.6
USD Spread / Average Target +0.88% Consensus |