Market Closed -
Xetra
11:35:26 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
17
EUR
|
+1.92%
|
|
0.00%
|
-28.99%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,005
|
15,019
|
14,679
|
7,893
|
9,503
|
6,748
|
-
|
-
|
Enterprise Value (EV)
1 |
22,344
|
25,917
|
23,673
|
16,685
|
9,503
|
15,617
|
16,153
|
17,188
|
P/E ratio
|
8.53
x
|
10.1
x
|
15.1
x
|
-18.2
x
|
-3.52
x
|
-10.9
x
|
15
x
|
11.6
x
|
Yield
|
2.47%
|
2.36%
|
-
|
-
|
-
|
0.24%
|
0.24%
|
0.24%
|
Capitalization / Revenue
|
15,532,043
x
|
17,931,376
x
|
17,400,019
x
|
10,289,470
x
|
-
|
-
|
-
|
-
|
EV / Revenue
|
26,685,751
x
|
30,941,644
x
|
28,062,299
x
|
21,750,296
x
|
-
|
-
|
-
|
-
|
EV / EBITDA
|
25,591,546
x
|
37,740,965
x
|
37,304,374
x
|
25,055,792
x
|
14,969,476
x
|
-
|
-
|
-
|
EV / FCF
|
-24,392,990
x
|
-185,119,434
x
|
-101,602,385
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.02
x
|
1.13
x
|
0.88
x
|
0.44
x
|
-
|
0.52
x
|
0.51
x
|
0.49
x
|
Nbr of stocks (in thousands)
|
357,083
|
343,770
|
396,935
|
396,935
|
396,935
|
396,935
|
-
|
-
|
Reference price
2 |
36.42
|
43.69
|
36.98
|
19.88
|
23.94
|
17.00
|
17.00
|
17.00
|
Announcement Date
|
3/25/20
|
3/25/21
|
3/31/22
|
3/24/23
|
3/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
|
837.3
|
837.6
|
843.6
|
767.1
|
-
|
-
|
-
|
-
|
EBITDA
|
873.1
|
686.7
|
634.6
|
665.9
|
634.8
|
-
|
-
|
-
|
EBIT
1 |
830.2
|
646.7
|
420.7
|
499
|
502.2
|
563.2
|
582.1
|
609.9
|
Operating Margin
|
99.15%
|
77.21%
|
49.87%
|
65.05%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
2,105
|
2,244
|
1,776
|
-635.7
|
-3,419
|
-938.5
|
548.8
|
728.3
|
Net income
1 |
1,530
|
1,503
|
877.2
|
-434.1
|
-2,698
|
-623.3
|
454
|
585.8
|
Net margin
|
182.67%
|
179.41%
|
103.98%
|
-56.59%
|
-
|
-
|
-
|
-
|
EPS
2 |
4.270
|
4.320
|
2.450
|
-1.090
|
-6.800
|
-1.557
|
1.134
|
1.463
|
Free Cash Flow
|
-916
|
-140
|
-233
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-109.4%
|
-16.71%
|
-27.62%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.9000
|
1.030
|
-
|
-
|
-
|
0.0400
|
0.0400
|
0.0400
|
Announcement Date
|
3/25/20
|
3/25/21
|
3/31/22
|
3/24/23
|
3/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
9,339
|
10,897
|
8,995
|
8,792
|
-
|
8,869
|
9,405
|
10,440
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
10.7
x
|
15.87
x
|
14.17
x
|
13.2
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-916
|
-140
|
-233
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
12.6%
|
11.5%
|
5.82%
|
-2.63%
|
-
|
-4.69%
|
3.44%
|
4.27%
|
ROA (Net income/ Total Assets)
|
5.78%
|
5.12%
|
2.74%
|
-1.34%
|
-
|
-2.31%
|
1.66%
|
2.03%
|
Assets
1 |
26,455
|
29,327
|
32,019
|
32,381
|
-
|
26,973
|
27,389
|
28,834
|
Book Value Per Share
2 |
35.60
|
38.50
|
42.10
|
45.50
|
-
|
32.40
|
33.60
|
35.00
|
Cash Flow per Share
2 |
1.160
|
1.320
|
1.300
|
0.9200
|
-
|
1.090
|
1.100
|
1.130
|
Capex
1 |
1,371
|
645
|
779
|
1,005
|
-
|
980
|
978
|
1,487
|
Capex / Sales
|
163.68%
|
76.95%
|
92.34%
|
131.03%
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/25/20
|
3/25/21
|
3/31/22
|
3/24/23
|
3/20/24
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Average target price
19
EUR Spread / Average Target +11.76% Consensus |
1st Jan change
|
Capi.
|
---|
| -28.99% | 7.2B | | +9.02% | 10.79B | | -34.32% | 10.32B | | -5.56% | 7.01B | | -0.34% | 6.53B | | -3.03% | 6.09B | | -5.92% | 3.54B | | +12.96% | 3.57B | | +27.36% | 3.32B | | +13.70% | 2.83B |
Residential Real Estate Development
|