Market Closed -
Börse Stuttgart
10:31:54 2024-05-10 EDT
|
5-day change
|
1st Jan Change
|
0.995
EUR
|
0.00%
|
|
+1.02%
|
-7.87%
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
33,114
|
28,075
|
24,733
|
22,280
|
21,944
|
9,991
|
-
|
-
|
Enterprise Value (EV)
1 |
34,736
|
45,018
|
40,959
|
38,746
|
43,219
|
32,082
|
33,977
|
34,771
|
P/E ratio
|
20.3
x
|
23.6
x
|
25.5
x
|
18.3
x
|
18.8
x
|
-68.8
x
|
20.9
x
|
12.4
x
|
Yield
|
3.32%
|
0.73%
|
3.48%
|
4.76%
|
4.06%
|
-
|
2.7%
|
4.65%
|
Capitalization / Revenue
|
0.38
x
|
0.31
x
|
0.27
x
|
0.23
x
|
0.21
x
|
0.09
x
|
0.08
x
|
0.08
x
|
EV / Revenue
|
0.39
x
|
0.5
x
|
0.44
x
|
0.4
x
|
0.41
x
|
0.29
x
|
0.28
x
|
0.27
x
|
EV / EBITDA
|
10.3
x
|
7.41
x
|
7.04
x
|
6.24
x
|
6.54
x
|
5.68
x
|
4.87
x
|
4.48
x
|
EV / FCF
|
73.7
x
|
15.6
x
|
15.1
x
|
35.5
x
|
-47.2
x
|
-190
x
|
-166
x
|
40.5
x
|
FCF Yield
|
1.36%
|
6.42%
|
6.61%
|
2.82%
|
-2.12%
|
-0.53%
|
-0.6%
|
2.47%
|
Price to Book
|
7.67
x
|
9.33
x
|
7.34
x
|
5.99
x
|
5.92
x
|
3.26
x
|
2.84
x
|
2.54
x
|
Nbr of stocks (in thousands)
|
475,166
|
476,176
|
478,664
|
479,759
|
480,902
|
482,654
|
-
|
-
|
Reference price
2 |
69.69
|
58.96
|
51.67
|
46.44
|
45.63
|
20.70
|
20.70
|
20.70
|
Announcement Date
|
19-04-26
|
20-05-12
|
21-04-21
|
22-05-17
|
23-05-03
|
-
|
-
|
-
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
88,293
|
89,282
|
93,079
|
97,873
|
106,562
|
112,407
|
120,135
|
129,553
|
EBITDA
1 |
3,377
|
6,079
|
5,820
|
6,206
|
6,613
|
5,647
|
6,979
|
7,770
|
EBIT
1 |
2,176
|
3,148
|
2,708
|
2,886
|
3,048
|
1,659
|
2,764
|
3,262
|
Operating Margin
|
2.46%
|
3.53%
|
2.91%
|
2.95%
|
2.86%
|
1.48%
|
2.3%
|
2.52%
|
Earnings before Tax (EBT)
1 |
2,200
|
1,736
|
1,408
|
1,762
|
1,708
|
209.7
|
670.1
|
1,065
|
Net income
1 |
1,650
|
1,195
|
967.1
|
1,214
|
1,170
|
204
|
433.1
|
617.7
|
Net margin
|
1.87%
|
1.34%
|
1.04%
|
1.24%
|
1.1%
|
0.18%
|
0.36%
|
0.48%
|
EPS
2 |
3.428
|
2.496
|
2.025
|
2.533
|
2.425
|
-0.3008
|
0.9884
|
1.671
|
Free Cash Flow
1 |
471.5
|
2,890
|
2,707
|
1,091
|
-916.3
|
-169
|
-205
|
857.7
|
FCF margin
|
0.53%
|
3.24%
|
2.91%
|
1.11%
|
-0.86%
|
-0.15%
|
-0.17%
|
0.66%
|
FCF Conversion (EBITDA)
|
13.96%
|
47.55%
|
46.51%
|
17.58%
|
-
|
-
|
-
|
11.04%
|
FCF Conversion (Net income)
|
28.58%
|
241.93%
|
279.87%
|
89.85%
|
-
|
-
|
-
|
138.85%
|
Dividend per Share
2 |
2.311
|
0.4280
|
1.797
|
2.212
|
1.852
|
-
|
0.5591
|
0.9623
|
Announcement Date
|
19-04-26
|
20-05-12
|
21-04-21
|
22-05-17
|
23-05-03
|
-
|
-
|
-
|
Fiscal Period: February |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
43,209
|
46,073
|
44,227
|
48,851
|
-
|
-
|
-
|
54,062
|
58,894
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
1,822
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
3.73%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
1,166
|
-
|
-
|
-
|
-
|
1,057
|
Net income
1 |
-
|
-
|
-
|
808.4
|
-
|
917.7
|
453.3
|
-
|
775
|
Net margin
|
-
|
-
|
-
|
1.65%
|
-
|
-
|
-
|
-
|
1.32%
|
EPS
|
0.8071
|
1.590
|
0.3316
|
1.694
|
0.6200
|
1.914
|
0.9423
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
1.850
|
-
|
-
|
-
|
Announcement Date
|
19-10-21
|
20-05-12
|
20-10-20
|
21-04-21
|
22-09-27
|
22-05-17
|
22-10-18
|
23-10-18
|
-
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,622
|
16,943
|
16,227
|
16,466
|
21,276
|
22,091
|
23,986
|
24,781
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.4802
x
|
2.787
x
|
2.788
x
|
2.653
x
|
3.217
x
|
3.912
x
|
3.437
x
|
3.189
x
|
Free Cash Flow
1 |
472
|
2,890
|
2,707
|
1,091
|
-916
|
-169
|
-205
|
858
|
ROE (net income / shareholders' equity)
|
39.5%
|
45.4%
|
34.2%
|
35.5%
|
33.6%
|
-2.33%
|
11.7%
|
20.4%
|
ROA (Net income/ Total Assets)
|
8.48%
|
4.18%
|
3.07%
|
3.22%
|
3.01%
|
-0.42%
|
0.65%
|
2.02%
|
Assets
1 |
19,445
|
28,592
|
31,495
|
37,702
|
38,823
|
-48,862
|
66,223
|
30,632
|
Book Value Per Share
2 |
9.090
|
6.320
|
7.040
|
7.750
|
7.700
|
6.350
|
7.300
|
8.160
|
Cash Flow per Share
2 |
4.070
|
5.600
|
8.290
|
6.590
|
5.630
|
7.810
|
9.930
|
11.10
|
Capex
1 |
1,464
|
1,745
|
1,285
|
2,078
|
3,633
|
3,923
|
3,284
|
2,592
|
Capex / Sales
|
1.66%
|
1.95%
|
1.38%
|
2.12%
|
3.41%
|
3.49%
|
2.73%
|
2%
|
Announcement Date
|
19-04-26
|
20-05-12
|
21-04-21
|
22-05-17
|
23-05-03
|
-
|
-
|
-
|
Last Close Price
20.7
ZAR Average target price
24.89
ZAR Spread / Average Target +20.22% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.77% | 39.16B | | +17.49% | 37.37B | | +8.66% | 33.78B | | +0.92% | 18.67B | | +0.81% | 14.31B | | -11.55% | 13.79B | | +22.88% | 12.5B | | -0.45% | 12.28B | | -.--% | 11.82B |
Supermarkets & Convenience Stores
|