Market Closed -
Börse Stuttgart
11:42:00 2024-07-05 EDT
|
5-day change
|
1st Jan Change
|
234.1
EUR
|
-1.22%
|
|
-3.70%
|
-10.13%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,260
|
9,268
|
11,470
|
12,145
|
15,245
|
13,462
|
-
|
-
|
Enterprise Value (EV)
1 |
10,226
|
9,795
|
11,890
|
12,589
|
15,444
|
13,398
|
13,166
|
13,462
|
P/E ratio
|
13.6
x
|
14.9
x
|
14.4
x
|
13.6
x
|
15.4
x
|
13.3
x
|
12.7
x
|
11.9
x
|
Yield
|
2.33%
|
2.61%
|
2.39%
|
2.57%
|
-
|
2.95%
|
3.26%
|
3.26%
|
Capitalization / Revenue
|
2.48
x
|
2.58
x
|
2.7
x
|
2.7
x
|
3.22
x
|
2.81
x
|
2.71
x
|
2.54
x
|
EV / Revenue
|
2.74
x
|
2.73
x
|
2.8
x
|
2.8
x
|
3.26
x
|
2.79
x
|
2.65
x
|
2.54
x
|
EV / EBITDA
|
9.8
x
|
9.9
x
|
9.68
x
|
9.63
x
|
11
x
|
9.2
x
|
8.36
x
|
8.18
x
|
EV / FCF
|
17.8
x
|
10.4
x
|
13.3
x
|
21.3
x
|
14.6
x
|
12.2
x
|
11.7
x
|
-
|
FCF Yield
|
5.63%
|
9.63%
|
7.54%
|
4.69%
|
6.86%
|
8.17%
|
8.52%
|
-
|
Price to Book
|
-
|
2.4
x
|
2.74
x
|
2.71
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
54,846
|
54,215
|
53,535
|
53,155
|
52,780
|
52,719
|
-
|
-
|
Reference price
2 |
168.8
|
171.0
|
214.2
|
228.5
|
288.8
|
255.4
|
255.4
|
255.4
|
Announcement Date
|
20-02-06
|
21-02-04
|
22-02-03
|
23-02-02
|
24-02-08
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,730
|
3,592
|
4,252
|
4,493
|
4,730
|
4,794
|
4,976
|
5,292
|
EBITDA
1 |
1,043
|
989.7
|
1,228
|
1,307
|
1,410
|
1,457
|
1,574
|
1,645
|
EBIT
1 |
950.7
|
893
|
1,124
|
1,207
|
1,310
|
1,356
|
1,430
|
1,525
|
Operating Margin
|
25.49%
|
24.86%
|
26.42%
|
26.87%
|
27.7%
|
28.28%
|
28.74%
|
28.82%
|
Earnings before Tax (EBT)
1 |
922.1
|
835.2
|
1,087
|
1,203
|
1,328
|
1,364
|
1,436
|
1,514
|
Net income
1 |
693.5
|
627
|
820.5
|
911.7
|
1,011
|
1,035
|
1,078
|
1,088
|
Net margin
|
18.59%
|
17.45%
|
19.3%
|
20.29%
|
21.38%
|
21.59%
|
21.67%
|
20.56%
|
EPS
2 |
12.41
|
11.44
|
14.92
|
16.82
|
18.76
|
19.22
|
20.12
|
21.40
|
Free Cash Flow
1 |
575.2
|
943
|
896.5
|
591
|
1,059
|
1,095
|
1,122
|
-
|
FCF margin
|
15.42%
|
26.25%
|
21.08%
|
13.15%
|
22.39%
|
22.83%
|
22.55%
|
-
|
FCF Conversion (EBITDA)
|
55.14%
|
95.28%
|
72.99%
|
45.2%
|
75.14%
|
75.13%
|
71.29%
|
-
|
FCF Conversion (Net income)
|
82.94%
|
150.4%
|
109.26%
|
64.82%
|
104.76%
|
105.78%
|
104.09%
|
-
|
Dividend per Share
2 |
3.930
|
4.470
|
5.110
|
5.880
|
-
|
7.537
|
8.318
|
8.320
|
Announcement Date
|
20-02-06
|
21-02-04
|
22-02-03
|
23-02-02
|
24-02-08
|
-
|
-
|
-
|
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 |
1,108
|
1,098
|
1,137
|
1,102
|
1,156
|
1,183
|
1,191
|
1,159
|
1,197
|
1,182
|
1,201
|
1,184
|
1,220
|
1,228
|
1,252
|
EBITDA
1 |
329.1
|
319.2
|
337.3
|
314.3
|
336.6
|
351
|
368.7
|
339.2
|
350.8
|
352.4
|
369.6
|
354.4
|
359.8
|
-
|
-
|
EBIT
1 |
299.4
|
293.5
|
311.9
|
289.9
|
311.9
|
326.1
|
343.9
|
314.6
|
325.8
|
327.9
|
350
|
329
|
337.4
|
353.7
|
373.5
|
Operating Margin
|
27.01%
|
26.74%
|
27.44%
|
26.29%
|
26.98%
|
27.57%
|
28.87%
|
27.14%
|
27.23%
|
27.73%
|
29.14%
|
27.77%
|
27.66%
|
28.81%
|
29.82%
|
Earnings before Tax (EBT)
1 |
293.2
|
290.2
|
309.5
|
291.2
|
311.7
|
328.9
|
348.1
|
320.2
|
330.8
|
344.8
|
351
|
330.2
|
338.2
|
354.8
|
373.8
|
Net income
1 |
223.7
|
217.4
|
231.5
|
223.9
|
238.9
|
248.7
|
264
|
243.1
|
255.3
|
263.5
|
265.6
|
249.8
|
255.9
|
268.8
|
283.6
|
Net margin
|
20.18%
|
19.8%
|
20.37%
|
20.31%
|
20.67%
|
21.02%
|
22.16%
|
20.97%
|
21.34%
|
22.29%
|
22.11%
|
21.09%
|
20.98%
|
21.89%
|
22.65%
|
EPS
2 |
4.100
|
4.000
|
4.270
|
4.140
|
4.420
|
4.600
|
4.890
|
4.510
|
4.750
|
4.910
|
4.936
|
4.646
|
4.731
|
5.005
|
5.230
|
Dividend per Share
2 |
1.420
|
1.420
|
1.420
|
1.420
|
1.620
|
1.620
|
1.620
|
-
|
-
|
-
|
1.860
|
1.860
|
2.010
|
-
|
-
|
Announcement Date
|
22-02-03
|
22-04-21
|
22-07-21
|
22-10-20
|
23-02-02
|
23-04-20
|
23-07-20
|
23-10-19
|
24-02-08
|
24-04-18
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
965
|
527
|
420
|
444
|
199
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
64
|
296
|
-
|
Leverage (Debt/EBITDA)
|
0.9254
x
|
0.5327
x
|
0.3422
x
|
0.3395
x
|
0.141
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
575
|
943
|
897
|
591
|
1,059
|
1,095
|
1,122
|
-
|
ROE (net income / shareholders' equity)
|
21.3%
|
17.3%
|
20.5%
|
21%
|
21.2%
|
19.2%
|
19.2%
|
19%
|
ROA (Net income/ Total Assets)
|
12.5%
|
10.2%
|
12.3%
|
13.3%
|
13.9%
|
15.5%
|
15.6%
|
15.4%
|
Assets
1 |
5,535
|
6,125
|
6,659
|
6,866
|
7,259
|
6,676
|
6,911
|
7,065
|
Book Value Per Share
|
-
|
71.10
|
78.30
|
84.20
|
-
|
-
|
-
|
-
|
Cash Flow per Share
2 |
12.10
|
18.40
|
17.60
|
12.50
|
21.40
|
22.60
|
23.00
|
-
|
Capex
1 |
99.4
|
65.6
|
70.1
|
84.2
|
95
|
103
|
105
|
126
|
Capex / Sales
|
2.66%
|
1.83%
|
1.65%
|
1.87%
|
2.01%
|
2.15%
|
2.1%
|
2.38%
|
Announcement Date
|
20-02-06
|
21-02-04
|
22-02-03
|
23-02-02
|
24-02-08
|
-
|
-
|
-
|
Last Close Price
255.4
USD Average target price
289.3
USD Spread / Average Target +13.29% Consensus |