Market Closed -
Xetra
11:35:53 2024-06-03 EDT
|
After market
12:00:08
|
52.88
EUR
|
+2.01%
|
|
52.83
|
-0.09%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
43,487
|
46,583
|
45,305
|
41,183
|
38,697
|
31,275
|
-
|
-
|
Enterprise Value (EV)
1 |
54,236
|
55,537
|
53,683
|
49,167
|
45,987
|
38,772
|
38,553
|
38,222
|
P/E ratio
|
-11.8
x
|
39.3
x
|
-1,409
x
|
17.7
x
|
23.7
x
|
13.8
x
|
13.3
x
|
12
x
|
Yield
|
2.85%
|
2.67%
|
2.75%
|
3.19%
|
3.55%
|
4.48%
|
4.72%
|
4.91%
|
Capitalization / Revenue
|
3.39
x
|
3.33
x
|
3.42
x
|
2.85
x
|
2.65
x
|
2.13
x
|
2.05
x
|
1.97
x
|
EV / Revenue
|
4.22
x
|
3.97
x
|
4.06
x
|
3.4
x
|
3.15
x
|
2.64
x
|
2.52
x
|
2.4
x
|
EV / EBITDA
|
14.3
x
|
14.7
x
|
16.3
x
|
12.2
x
|
12
x
|
10
x
|
9.49
x
|
8.98
x
|
EV / FCF
|
25.3
x
|
18.2
x
|
42.7
x
|
24.2
x
|
20.4
x
|
17.2
x
|
15.4
x
|
14.7
x
|
FCF Yield
|
3.95%
|
5.5%
|
2.34%
|
4.13%
|
4.91%
|
5.83%
|
6.51%
|
6.8%
|
Price to Book
|
4.64
x
|
5.12
x
|
6.12
x
|
4.36
x
|
4.6
x
|
3.74
x
|
3.58
x
|
3.42
x
|
Nbr of stocks (in thousands)
|
709,522
|
712,054
|
714,366
|
715,728
|
713,972
|
702,490
|
-
|
-
|
Reference price
2 |
61.29
|
65.42
|
63.42
|
57.54
|
54.20
|
44.52
|
44.52
|
44.52
|
Announcement Date
|
20-02-27
|
21-02-24
|
22-02-17
|
23-03-01
|
24-02-28
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12,846
|
13,993
|
13,234
|
14,453
|
14,607
|
14,669
|
15,290
|
15,904
|
EBITDA
1 |
3,805
|
3,773
|
3,300
|
4,046
|
3,817
|
3,876
|
4,061
|
4,257
|
EBIT
1 |
3,367
|
3,301
|
2,877
|
3,439
|
3,373
|
3,421
|
3,578
|
3,742
|
Operating Margin
|
26.21%
|
23.59%
|
21.74%
|
23.79%
|
23.09%
|
23.32%
|
23.4%
|
23.53%
|
Earnings before Tax (EBT)
1 |
-2,107
|
1,873
|
-260
|
3,067
|
2,401
|
3,090
|
3,162
|
3,535
|
Net income
1 |
-2,785
|
1,137
|
-32
|
2,330
|
1,643
|
2,294
|
2,296
|
2,549
|
Net margin
|
-21.68%
|
8.13%
|
-0.24%
|
16.12%
|
11.25%
|
15.64%
|
15.02%
|
16.03%
|
EPS
2 |
-5.197
|
1.663
|
-0.0450
|
3.247
|
2.287
|
3.235
|
3.351
|
3.723
|
Free Cash Flow
1 |
2,145
|
3,052
|
1,258
|
2,031
|
2,258
|
2,260
|
2,509
|
2,599
|
FCF margin
|
16.7%
|
21.81%
|
9.51%
|
14.05%
|
15.46%
|
15.41%
|
16.41%
|
16.34%
|
FCF Conversion (EBITDA)
|
56.37%
|
80.89%
|
38.12%
|
50.2%
|
59.16%
|
58.32%
|
61.78%
|
61.06%
|
FCF Conversion (Net income)
|
-
|
268.43%
|
-
|
87.17%
|
137.43%
|
98.54%
|
109.26%
|
101.97%
|
Dividend per Share
2 |
1.746
|
1.746
|
1.746
|
1.833
|
1.925
|
1.994
|
2.103
|
2.188
|
Announcement Date
|
20-02-27
|
21-02-24
|
22-02-17
|
23-03-01
|
24-02-28
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Net sales
1 |
6,606
|
6,911
|
7,082
|
6,598
|
3,275
|
3,361
|
6,636
|
3,424
|
3,464
|
6,888
|
3,735
|
3,830
|
7,565
|
3,917
|
3,529
|
7,446
|
3,600
|
3,561
|
7,161
|
3,502
|
7,260
|
3,686
|
3,662
|
7,427
|
EBITDA
|
-
|
-
|
1,948
|
1,640
|
-
|
-
|
1,660
|
-
|
-
|
1,988
|
-
|
-
|
2,058
|
-
|
-
|
2,003
|
-
|
-
|
1,814
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
1,892
|
1,696
|
1,605
|
1,424
|
-
|
-
|
1,453
|
-
|
-
|
1,765
|
-
|
-
|
1,674
|
-
|
-
|
1,769
|
-
|
-
|
1,604
|
-
|
1,688
|
-
|
-
|
1,725
|
Operating Margin
|
28.64%
|
24.54%
|
22.66%
|
21.58%
|
-
|
-
|
21.9%
|
-
|
-
|
25.62%
|
-
|
-
|
22.13%
|
-
|
-
|
23.76%
|
-
|
-
|
22.4%
|
-
|
23.25%
|
-
|
-
|
23.23%
|
Earnings before Tax (EBT)
|
-
|
-
|
435
|
-1,944
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-1,725
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-26.14%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
1.442
|
-
|
-2.458
|
-
|
-
|
-
|
-
|
-
|
1.878
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
1.016
|
0.7300
|
-
|
-
|
1.016
|
-
|
-
|
0.7300
|
-
|
-
|
1.103
|
-
|
-
|
0.7660
|
-
|
-
|
1.159
|
-
|
0.7200
|
-
|
-
|
1.205
|
Announcement Date
|
20-02-27
|
20-07-28
|
21-02-24
|
21-07-27
|
21-10-26
|
22-02-17
|
22-02-17
|
22-04-27
|
22-07-27
|
22-07-27
|
22-10-26
|
23-03-01
|
23-03-01
|
23-04-26
|
23-07-26
|
23-07-26
|
23-10-25
|
24-02-28
|
24-02-28
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
10,749
|
8,954
|
8,378
|
7,984
|
7,290
|
7,497
|
7,278
|
6,947
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.825
x
|
2.373
x
|
2.539
x
|
1.973
x
|
1.91
x
|
1.934
x
|
1.792
x
|
1.632
x
|
Free Cash Flow
1 |
2,145
|
3,052
|
1,258
|
2,031
|
2,258
|
2,260
|
2,509
|
2,599
|
ROE (net income / shareholders' equity)
|
20.5%
|
25.3%
|
24.9%
|
27.7%
|
18.3%
|
27.4%
|
28.8%
|
29.5%
|
ROA (Net income/ Total Assets)
|
7.06%
|
7.36%
|
7.07%
|
8.37%
|
5.88%
|
8.66%
|
9.04%
|
9.6%
|
Assets
1 |
-39,468
|
15,450
|
-452.6
|
27,844
|
27,939
|
26,500
|
25,394
|
26,545
|
Book Value Per Share
2 |
13.20
|
12.80
|
10.40
|
13.20
|
11.80
|
11.90
|
12.50
|
13.00
|
Cash Flow per Share
2 |
1.990
|
4.930
|
2.380
|
3.340
|
3.670
|
3.810
|
4.040
|
4.530
|
Capex
1 |
306
|
486
|
450
|
362
|
449
|
477
|
490
|
520
|
Capex / Sales
|
2.38%
|
3.47%
|
3.4%
|
2.5%
|
3.07%
|
3.25%
|
3.2%
|
3.27%
|
Announcement Date
|
20-02-27
|
21-02-24
|
22-02-17
|
23-03-01
|
24-02-28
|
-
|
-
|
-
|
Last Close Price
44.52
GBP Average target price
56.04
GBP Spread / Average Target +25.88% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.99% | 26.17B | | -7.94% | 16.34B | | -12.75% | 7.33B | | +5.85% | 5.98B | | -2.98% | 2.22B | | -17.82% | 1.77B | | +33.64% | 1.02B | | +2.63% | 663M | | -28.43% | 450M |
Other Household Products
|