Market Closed -
Xetra
11:35:55 2024-06-28 EDT
|
5-day change
|
1st Jan Change
|
0.8254
EUR
|
-0.12%
|
|
-2.50%
|
+3.76%
|
Fiscal Period: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
34,034
|
43,727
|
39,776
|
27,419
|
22,314
|
21,986
|
-
|
-
|
Enterprise Value (EV)
1 |
76,202
|
84,270
|
81,354
|
60,794
|
55,556
|
50,946
|
49,656
|
46,401
|
P/E ratio
|
-40.6
x
|
408
x
|
20.7
x
|
2.38
x
|
19.6
x
|
10.1
x
|
9.44
x
|
8.5
x
|
Yield
|
7.08%
|
5.81%
|
6.07%
|
8.86%
|
10.9%
|
7.52%
|
6.84%
|
7.05%
|
Capitalization / Revenue
|
0.76
x
|
1
x
|
0.87
x
|
0.6
x
|
0.61
x
|
0.58
x
|
0.55
x
|
0.55
x
|
EV / Revenue
|
1.69
x
|
1.92
x
|
1.78
x
|
1.33
x
|
1.51
x
|
1.35
x
|
1.25
x
|
1.17
x
|
EV / EBITDA
|
5.12
x
|
5.86
x
|
5.35
x
|
4.15
x
|
5.04
x
|
4.62
x
|
4.12
x
|
3.83
x
|
EV / FCF
|
13.4
x
|
16.8
x
|
15
x
|
12.6
x
|
5.43
x
|
20.3
x
|
16.6
x
|
15.2
x
|
FCF Yield
|
7.48%
|
5.96%
|
6.68%
|
7.96%
|
18.4%
|
4.93%
|
6.01%
|
6.59%
|
Price to Book
|
0.61
x
|
0.82
x
|
0.79
x
|
0.44
x
|
0.37
x
|
0.36
x
|
0.33
x
|
0.34
x
|
Nbr of stocks (in thousands)
|
26,771,934
|
28,211,023
|
26,839,146
|
26,997,639
|
27,079,994
|
26,720,016
|
-
|
-
|
Reference price
2 |
1.271
|
1.550
|
1.482
|
1.016
|
0.8240
|
0.8228
|
0.8228
|
0.8228
|
Announcement Date
|
5/12/20
|
5/18/21
|
5/17/22
|
5/16/23
|
5/14/24
|
-
|
-
|
-
|
Fiscal Period: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
44,974
|
43,809
|
45,580
|
45,706
|
36,717
|
37,871
|
39,674
|
39,736
|
EBITDA
1 |
14,881
|
14,386
|
15,208
|
14,665
|
11,019
|
11,023
|
12,050
|
12,111
|
EBIT
1 |
4,555
|
5,463
|
6,690
|
6,624
|
4,861
|
4,510
|
4,998
|
5,236
|
Operating Margin
|
10.13%
|
12.47%
|
14.68%
|
14.49%
|
13.24%
|
11.91%
|
12.6%
|
13.18%
|
Earnings before Tax (EBT)
1 |
795
|
4,400
|
3,954
|
12,816
|
1,620
|
2,986
|
3,652
|
3,882
|
Net income
1 |
-920
|
112
|
2,088
|
11,838
|
1,140
|
1,986
|
2,326
|
2,447
|
Net margin
|
-2.05%
|
0.26%
|
4.58%
|
25.9%
|
3.1%
|
5.24%
|
5.86%
|
6.16%
|
EPS
2 |
-0.0313
|
0.003800
|
0.0717
|
0.4262
|
0.0421
|
0.0818
|
0.0871
|
0.0968
|
Free Cash Flow
1 |
5,700
|
5,019
|
5,437
|
4,842
|
10,226
|
2,510
|
2,984
|
3,056
|
FCF margin
|
12.67%
|
11.46%
|
11.93%
|
10.59%
|
27.85%
|
6.63%
|
7.52%
|
7.69%
|
FCF Conversion (EBITDA)
|
38.3%
|
34.89%
|
35.75%
|
33.02%
|
92.8%
|
22.77%
|
24.77%
|
25.23%
|
FCF Conversion (Net income)
|
-
|
4,481.25%
|
260.39%
|
40.9%
|
897.02%
|
126.41%
|
128.33%
|
124.89%
|
Dividend per Share
2 |
0.0900
|
0.0900
|
0.0900
|
0.0900
|
0.0900
|
0.0619
|
0.0562
|
0.0580
|
Announcement Date
|
5/12/20
|
5/18/21
|
5/17/22
|
5/16/23
|
5/14/24
|
-
|
-
|
-
|
Fiscal Period: Maart |
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
23,035
|
21,427
|
22,382
|
22,489
|
23,091
|
11,278
|
22,930
|
22,776
|
10,740
|
21,937
|
9,346
|
EBITDA
|
7,776
|
7,023
|
7,363
|
7,565
|
7,643
|
-
|
7,244
|
7,421
|
-
|
-
|
-
|
EBIT
|
2,874
|
2,549
|
2,914
|
3,290
|
3,400
|
-
|
3,343
|
3,281
|
-
|
1,655
|
-
|
Operating Margin
|
12.48%
|
11.9%
|
13.02%
|
14.63%
|
14.72%
|
-
|
14.58%
|
14.41%
|
-
|
7.54%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
1,276
|
2,678
|
-
|
1,728
|
11,088
|
-
|
-
|
-
|
Net income
|
1,208
|
1,314
|
-1,202
|
996
|
1,092
|
-
|
986
|
10,852
|
-
|
-
|
-
|
Net margin
|
5.24%
|
6.13%
|
-5.37%
|
4.43%
|
4.73%
|
-
|
4.3%
|
47.65%
|
-
|
-
|
-
|
EPS
|
0.0411
|
-
|
-0.0407
|
0.0339
|
0.0378
|
-
|
-
|
-
|
-
|
-0.0128
|
0.0549
|
Dividend per Share
|
0.0450
|
0.0450
|
0.0450
|
0.0450
|
0.0450
|
-
|
0.0450
|
0.0450
|
-
|
-
|
0.0450
|
Announcement Date
|
5/12/20
|
11/16/20
|
5/18/21
|
11/16/21
|
5/17/22
|
8/15/22
|
11/15/22
|
5/16/23
|
8/14/23
|
11/14/23
|
5/14/24
|
Fiscal Period: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
42,168
|
40,543
|
41,578
|
33,375
|
33,242
|
28,960
|
27,671
|
24,415
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.834
x
|
2.818
x
|
2.734
x
|
2.276
x
|
3.017
x
|
2.627
x
|
2.296
x
|
2.016
x
|
Free Cash Flow
1 |
5,700
|
5,019
|
5,437
|
4,842
|
10,226
|
2,510
|
2,984
|
3,056
|
ROE (net income / shareholders' equity)
|
2.66%
|
4.08%
|
5.79%
|
6.22%
|
3.87%
|
3.36%
|
4.44%
|
4.76%
|
ROA (Net income/ Total Assets)
|
1.06%
|
1.48%
|
2.07%
|
2.37%
|
0.76%
|
0.57%
|
0.78%
|
0.93%
|
Assets
1 |
-86,869
|
7,574
|
100,850
|
498,862
|
149,941
|
349,465
|
298,648
|
262,203
|
Book Value Per Share
2 |
2.090
|
1.890
|
1.890
|
2.290
|
2.210
|
2.290
|
2.520
|
2.440
|
Cash Flow per Share
2 |
0.5900
|
0.5800
|
0.6200
|
0.6500
|
0.6100
|
0.3300
|
0.3800
|
0.3900
|
Capex
1 |
7,411
|
7,854
|
8,306
|
8,378
|
6,331
|
7,029
|
7,038
|
6,983
|
Capex / Sales
|
16.48%
|
17.93%
|
18.22%
|
18.33%
|
17.24%
|
18.56%
|
17.74%
|
17.57%
|
Announcement Date
|
5/12/20
|
5/18/21
|
5/17/22
|
5/16/23
|
5/14/24
|
-
|
-
|
-
|
Last Close Price
0.8228
EUR Average target price
1.134
EUR Spread / Average Target +37.82% Consensus |