Market Closed -
Xetra
11:35:56 2019-06-28 EDT
|
5-day change
|
1st Jan Change
|
89
EUR
|
+0.23%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
32,391
|
26,351
|
28,535
|
27,018
|
32,620
|
32,822
|
-
|
-
|
Enterprise Value (EV)
1 |
35,152
|
32,618
|
34,669
|
33,979
|
37,854
|
37,418
|
37,431
|
32,822
|
P/E ratio
|
46.9
x
|
-31.1
x
|
19.9
x
|
57.4
x
|
10.1
x
|
8.93
x
|
8.17
x
|
7.62
x
|
Yield
|
5.35%
|
6.25%
|
6.44%
|
6.84%
|
6.05%
|
6.41%
|
6.8%
|
7.07%
|
Capitalization / Revenue
|
0.85
x
|
0.65
x
|
0.67
x
|
0.63
x
|
0.73
x
|
0.68
x
|
0.66
x
|
0.63
x
|
EV / Revenue
|
0.93
x
|
0.81
x
|
0.82
x
|
0.79
x
|
0.85
x
|
0.77
x
|
0.75
x
|
0.63
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
10.4
x
|
8.45
x
|
-
|
-
|
20.2
x
|
20.2
x
|
17.7
x
|
FCF Yield
|
-
|
9.57%
|
11.8%
|
-
|
-
|
4.94%
|
4.94%
|
5.64%
|
Price to Book
|
1.11
x
|
1.01
x
|
1.21
x
|
2.13
x
|
2.02
x
|
1.73
x
|
1.55
x
|
1.42
x
|
Nbr of stocks (in thousands)
|
288,829
|
278,922
|
288,976
|
288,953
|
290,400
|
290,405
|
-
|
-
|
Reference price
2 |
112.1
|
94.47
|
98.74
|
93.50
|
112.3
|
113.0
|
113.0
|
113.0
|
Announcement Date
|
20-02-20
|
21-02-19
|
22-02-25
|
23-02-17
|
24-02-16
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
37,974
|
40,321
|
42,467
|
42,868
|
44,756
|
48,336
|
50,010
|
52,412
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,498
|
-502
|
2,402
|
1,221
|
4,994
|
5,249
|
5,729
|
6,030
|
Operating Margin
|
3.94%
|
-1.25%
|
5.66%
|
2.85%
|
11.16%
|
10.86%
|
11.46%
|
11.5%
|
Earnings before Tax (EBT)
1 |
909
|
-1,090
|
1,831
|
651
|
4,438
|
4,728
|
5,101
|
5,390
|
Net income
1 |
727
|
-878
|
1,437
|
472
|
3,214
|
3,727
|
4,050
|
4,281
|
Net margin
|
1.91%
|
-2.18%
|
3.38%
|
1.1%
|
7.18%
|
7.71%
|
8.1%
|
8.17%
|
EPS
2 |
2.390
|
-3.040
|
4.970
|
1.630
|
11.09
|
12.66
|
13.83
|
14.83
|
Free Cash Flow
1 |
-
|
3,123
|
4,104
|
-
|
-
|
1,850
|
1,850
|
1,850
|
FCF margin
|
-
|
7.75%
|
9.66%
|
-
|
-
|
3.83%
|
3.7%
|
3.53%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
285.59%
|
-
|
-
|
49.64%
|
45.68%
|
43.21%
|
Dividend per Share
2 |
5.998
|
5.900
|
6.363
|
6.400
|
6.800
|
7.240
|
7.685
|
7.987
|
Announcement Date
|
20-02-20
|
21-02-19
|
22-02-25
|
23-02-17
|
24-02-16
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
---|
Net sales
1 |
19,329
|
-
|
-
|
-
|
10,517
|
10,558
|
10,503
|
21,061
|
11,107
|
10,700
|
11,016
|
11,006
|
22,022
|
11,510
|
11,224
|
11,333
|
11,248
|
21,867
|
12,191
|
11,499
|
23,133
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-1,115
|
-
|
-
|
-
|
304
|
-194
|
715
|
-
|
-436
|
1,136
|
947
|
1,227
|
-
|
1,517
|
1,303
|
966.3
|
1,311
|
-
|
1,374
|
1,405
|
-
|
-
|
Operating Margin
|
-5.77%
|
-
|
-
|
-
|
2.89%
|
-1.84%
|
6.81%
|
-
|
-3.93%
|
10.62%
|
8.6%
|
11.15%
|
-
|
13.18%
|
11.61%
|
8.53%
|
11.66%
|
-
|
11.27%
|
12.22%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
323
|
-
|
300
|
170
|
-328
|
549
|
-
|
-590
|
1,020
|
807
|
1,048
|
-
|
1,354
|
1,229
|
1,080
|
1,043
|
2,449
|
1,346
|
1,271
|
2,419
|
1,035
|
Net income
1 |
-1,135
|
257
|
1,046
|
212
|
179
|
-248
|
405
|
157
|
-442
|
757
|
643
|
804
|
1,447
|
1,019
|
748
|
847.1
|
843.1
|
1,872
|
1,018
|
986.9
|
1,849
|
817.9
|
Net margin
|
-5.87%
|
-
|
-
|
-
|
1.7%
|
-2.35%
|
3.86%
|
0.75%
|
-3.98%
|
7.07%
|
5.84%
|
7.31%
|
6.57%
|
8.85%
|
6.66%
|
7.47%
|
7.5%
|
8.56%
|
8.35%
|
8.58%
|
7.99%
|
-
|
EPS
2 |
-
|
-
|
3.470
|
0.7300
|
0.5200
|
-0.8600
|
1.400
|
-
|
-1.530
|
2.620
|
2.230
|
2.770
|
-
|
3.520
|
2.570
|
2.720
|
2.538
|
6.231
|
3.182
|
2.854
|
5.794
|
2.353
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
6.470
|
-
|
-
|
-
|
-
|
6.400
|
-
|
-
|
-
|
-
|
6.800
|
-
|
-
|
-
|
-
|
7.450
|
-
|
-
|
Announcement Date
|
20-07-31
|
21-02-19
|
21-07-30
|
21-10-29
|
22-02-25
|
22-05-05
|
22-07-29
|
22-07-29
|
22-10-28
|
23-02-17
|
23-05-04
|
23-08-04
|
23-08-04
|
23-11-03
|
24-02-16
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,761
|
6,267
|
6,134
|
6,961
|
5,234
|
4,596
|
4,609
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
3,123
|
4,104
|
-
|
-
|
1,850
|
1,850
|
1,850
|
ROE (net income / shareholders' equity)
|
2.5%
|
-3.1%
|
5.7%
|
2.6%
|
22.3%
|
20.6%
|
19.7%
|
18.4%
|
ROA (Net income/ Total Assets)
|
0.33%
|
-0.42%
|
0.79%
|
0.27%
|
1.84%
|
2%
|
2.16%
|
2.1%
|
Assets
1 |
223,075
|
210,602
|
182,095
|
176,119
|
175,121
|
186,339
|
187,153
|
203,858
|
Book Value Per Share
2 |
101.0
|
93.90
|
81.60
|
43.90
|
55.60
|
65.40
|
72.90
|
79.50
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-20
|
21-02-19
|
22-02-25
|
23-02-17
|
24-02-16
|
-
|
-
|
-
|
Average target price
121.4
USD Spread / Average Target +7.44% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.49% | 6.97B | | +9.14% | 6.35B | | +0.89% | 4.4B | | +13.29% | 866M | | +28.63% | 714M | | +10.00% | 511M | | +47.54% | 296M | | +6.22% | 156M | | +8.20% | 153M |
Other Reinsurance
|