Market Closed -
Xetra
11:35:17 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
4.624
EUR
|
+3.58%
|
|
+1.09%
|
-25.36%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,958
|
1,183
|
1,421
|
977.6
|
833.1
|
621.8
|
-
|
-
|
Enterprise Value (EV)
1 |
1,958
|
1,183
|
1,421
|
977.6
|
833.1
|
621.8
|
621.8
|
621.8
|
P/E ratio
|
12.1
x
|
11.9
x
|
6.69
x
|
5.72
x
|
-
|
7.22
x
|
5
x
|
4.07
x
|
Yield
|
-
|
2.96%
|
11.2%
|
13.1%
|
-
|
4.87%
|
9.53%
|
13.4%
|
Capitalization / Revenue
|
3.87
x
|
2.24
x
|
2.41
x
|
1.84
x
|
1.38
x
|
1.15
x
|
1.15
x
|
1.13
x
|
EV / Revenue
|
3.87
x
|
2.24
x
|
2.41
x
|
1.84
x
|
1.38
x
|
1.15
x
|
1.15
x
|
1.13
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.67
x
|
0.39
x
|
0.46
x
|
0.29
x
|
-
|
0.2
x
|
0.19
x
|
0.19
x
|
Nbr of stocks (in thousands)
|
134,475
|
134,475
|
134,475
|
134,475
|
134,475
|
134,475
|
-
|
-
|
Reference price
2 |
14.56
|
8.795
|
10.57
|
7.270
|
6.195
|
4.624
|
4.624
|
4.624
|
Announcement Date
|
3/4/20
|
3/9/21
|
3/9/22
|
3/9/23
|
3/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
506
|
529
|
591
|
531
|
603
|
539.6
|
540
|
550.1
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
304
|
325
|
323
|
257
|
302
|
260.9
|
267.6
|
292.8
|
Operating Margin
|
60.08%
|
61.44%
|
54.65%
|
48.4%
|
50.08%
|
48.35%
|
49.55%
|
53.22%
|
Earnings before Tax (EBT)
1 |
216
|
154
|
242
|
213
|
90
|
132.9
|
163.9
|
209.8
|
Net income
1 |
179
|
117
|
212
|
171
|
91
|
112.3
|
133.7
|
176
|
Net margin
|
35.38%
|
22.12%
|
35.87%
|
32.2%
|
15.09%
|
20.81%
|
24.76%
|
31.99%
|
EPS
2 |
1.200
|
0.7400
|
1.580
|
1.270
|
-
|
0.6402
|
0.9252
|
1.136
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.2600
|
1.180
|
0.9500
|
-
|
0.2251
|
0.4408
|
0.6179
|
Announcement Date
|
3/4/20
|
3/9/21
|
3/9/22
|
3/9/23
|
3/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
---|
Net sales
1 |
142
|
-
|
149
|
123
|
128
|
131
|
119
|
140
|
156
|
188
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
89
|
87
|
60
|
66
|
71
|
60
|
34
|
-
|
-
|
-
|
Operating Margin
|
62.68%
|
-
|
40.27%
|
53.66%
|
55.47%
|
45.8%
|
28.57%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
72
|
56
|
42
|
65
|
52
|
54
|
32
|
49
|
-
|
-
|
Net income
|
61
|
53
|
36
|
56
|
44
|
35
|
27
|
42
|
-
|
-
|
Net margin
|
42.96%
|
-
|
24.16%
|
45.53%
|
34.38%
|
26.72%
|
22.69%
|
30%
|
-
|
-
|
EPS
|
-
|
-
|
0.2400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/12/21
|
3/9/22
|
5/11/22
|
8/9/22
|
11/14/22
|
3/9/23
|
5/15/23
|
8/10/23
|
11/14/23
|
3/7/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5.7%
|
3.4%
|
7%
|
5.5%
|
-
|
2.07%
|
3.53%
|
4.07%
|
ROA (Net income/ Total Assets)
|
0.31%
|
-
|
0.36%
|
0.31%
|
-
|
0.18%
|
0.34%
|
0.38%
|
Assets
1 |
57,295
|
-
|
58,726
|
55,700
|
-
|
62,375
|
39,327
|
46,316
|
Book Value Per Share
2 |
21.80
|
22.40
|
23.10
|
25.50
|
-
|
23.50
|
24.10
|
25.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/4/20
|
3/9/21
|
3/9/22
|
3/9/23
|
3/7/24
|
-
|
-
|
-
|
Last Close Price
4.624
EUR Average target price
5.467
EUR Spread / Average Target +18.22% Consensus |
1st Jan change
|
Capi.
|
---|
| -25.36% | 664M | | -10.40% | 82.67B | | -13.56% | 18.91B | | +10.53% | 13.78B | | +36.45% | 8.38B | | -13.66% | 6.22B | | -1.55% | 4.43B | | +23.36% | 4.36B | | -16.03% | 3.13B | | -6.71% | 2.57B |
Retail & Mortgage Banks
|