Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Xetra  >  Aurubis    NDA   DE0006766504

AURUBIS

(NDA)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M € Estimates in M €
Fiscal Period September 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 11 040 10 424 10 763 11 892 12 450 12 408
EBITDA 440 462 359 374 401 438
Operating profit (EBIT) 308 332 208 250 265 290
Pre-Tax Profit (EBT) 456 322 260 237 262 295
Net income 352 263 191 183 192 213
P/E ratio 8,79x 10,4x 9,62x 11,8x 11,2x 10,2x
EPS ( € ) 7,80 5,81 4,25 4,07 4,25 4,69
Dividend per Share ( € ) 1,45 1,55 1,25 1,24 1,44 1,41
Yield 2,12% 2,57% 3,06% 2,59% 3,02% 2,95%
Reference price ( € ) 68,540 60,240 40,890 47,790 47,790 47,790
Announcement Date 12/13/2017
02:43pm
12/11/2018
03:58pm
12/11/2019
06:09pm
- - -
Finances - Leverage
Actuals in M € Estimates in M €
Fiscal Period September 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt - - - - - -
Finance 219 165 139 73,2 71,1 165
Operating income (EBITDA) 440 462 359 374 401 438
Leverage
(Debt/EBITDA)
- - - - - -
Capital Expenditure 165 168 221 266 233 257
Free Cash Flow (FCF) 324 59,7 63,8 49,5 116 75,2
Book Value Per Share (BVPS) ( € ) 52,6 57,1 57,7 60,9 63,9 67,0
Cash Flow per Share ( € ) 10,7 4,50 6,04 6,17 6,66 7,31
Announcement Date 12/13/2017
02:43pm
12/11/2018
03:58pm
12/11/2019
06:09pm
- - -
Balance Sheet Analysis
Assessed data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 2 147 M € -
Entreprise Value (EV) 2 074 M € 2 076 M €
Valuation 2020e 2021e
P/E ratio (Price / EPS) 11,8x 11,2x
Capitalization / Revenue 0,18x 0,17x
EV / Revenue 0,17x 0,17x
EV / EBITDA 5,54x 5,17x
Yield (DPS / Price) 2,59% 3,02%
Price to book (Price / BVPS) 0,78x 0,75x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 2,10% 2,13%
Operating Leverage (Delta EBIT / Delta Sales) 1,90x 1,36x
Net Margin (Net Profit / Revenue) 1,54% 1,54%
ROA (Net Profit / Asset) 7,62% 6,51%
ROE (Net Profit / Equities) 6,95% 6,74%
Rate of Dividend 30,4% 34,0%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   2,24% 1,87%
Cash Flow / Sales 2,33% 2,40%
Capital Intensity (Assets / Sales) 0,20x 0,24x
Financial Leverage (Net Debt / EBITDA) - -
EPS & Dividend