Delayed
Börse Stuttgart
07:29:26 2024-06-17 am EDT
|
5-day change
|
1st Jan Change
|
18.3
EUR
|
+1.10%
|
|
-0.54%
|
+14.38%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
37,910
|
36,577
|
30,243
|
26,475
|
28,729
|
32,416
|
-
|
-
|
Enterprise Value (EV)
1 |
39,955
|
38,052
|
31,279
|
28,294
|
28,729
|
31,873
|
30,852
|
29,600
|
P/E ratio
|
19.2
x
|
28.4
x
|
18.8
x
|
22
x
|
23.1
x
|
16.2
x
|
14.9
x
|
13.9
x
|
Yield
|
2.01%
|
2%
|
2.57%
|
2.85%
|
2.54%
|
2.34%
|
2.45%
|
2.6%
|
Capitalization / Revenue
|
1.88
x
|
1.9
x
|
1.51
x
|
1.13
x
|
1.34
x
|
1.49
x
|
1.44
x
|
1.4
x
|
EV / Revenue
|
1.99
x
|
1.98
x
|
1.56
x
|
1.21
x
|
1.34
x
|
1.46
x
|
1.37
x
|
1.28
x
|
EV / EBITDA
|
10
x
|
10.4
x
|
9.21
x
|
9.83
x
|
8.27
x
|
8.49
x
|
7.83
x
|
7.28
x
|
EV / FCF
|
15.6
x
|
16.1
x
|
21.2
x
|
43.3
x
|
10.9
x
|
16
x
|
14.6
x
|
14
x
|
FCF Yield
|
6.42%
|
6.22%
|
4.73%
|
2.31%
|
9.21%
|
6.26%
|
6.83%
|
7.16%
|
Price to Book
|
2.16
x
|
2.25
x
|
1.57
x
|
1.37
x
|
-
|
1.68
x
|
1.58
x
|
1.47
x
|
Nbr of stocks (in thousands)
|
434,278
|
434,143
|
434,032
|
426,105
|
422,091
|
419,327
|
-
|
-
|
Reference price
2 |
92.20
|
92.30
|
71.14
|
65.02
|
72.86
|
83.06
|
83.06
|
83.06
|
Announcement Date
|
3/5/20
|
3/4/21
|
2/23/22
|
3/7/23
|
3/4/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
20,114
|
19,250
|
20,066
|
23,397
|
21,514
|
21,770
|
22,453
|
23,089
|
EBITDA
1 |
3,977
|
3,675
|
3,395
|
2,879
|
3,474
|
3,754
|
3,943
|
4,067
|
EBIT
1 |
3,220
|
2,579
|
2,686
|
2,319
|
2,556
|
2,937
|
3,123
|
3,265
|
Operating Margin
|
16.01%
|
13.4%
|
13.39%
|
9.91%
|
11.88%
|
13.49%
|
13.91%
|
14.14%
|
Earnings before Tax (EBT)
1 |
2,811
|
1,925
|
2,149
|
1,689
|
1,888
|
2,646
|
2,877
|
3,003
|
Net income
1 |
2,085
|
1,408
|
1,634
|
1,259
|
1,318
|
1,895
|
2,052
|
2,136
|
Net margin
|
10.37%
|
7.31%
|
8.14%
|
5.38%
|
6.13%
|
8.71%
|
9.14%
|
9.25%
|
EPS
2 |
4.810
|
3.250
|
3.780
|
2.950
|
3.150
|
5.130
|
5.562
|
5.997
|
Free Cash Flow
1 |
2,564
|
2,365
|
1,478
|
654
|
2,647
|
1,994
|
2,109
|
2,118
|
FCF margin
|
12.75%
|
12.29%
|
7.37%
|
2.8%
|
12.3%
|
9.16%
|
9.39%
|
9.18%
|
FCF Conversion (EBITDA)
|
64.47%
|
64.35%
|
43.53%
|
22.72%
|
76.19%
|
53.11%
|
53.49%
|
52.09%
|
FCF Conversion (Net income)
|
122.97%
|
167.97%
|
90.45%
|
51.95%
|
200.83%
|
105.2%
|
102.76%
|
99.17%
|
Dividend per Share
2 |
1.850
|
1.850
|
1.830
|
1.850
|
1.850
|
1.940
|
2.035
|
2.159
|
Announcement Date
|
3/5/20
|
3/4/21
|
2/23/22
|
3/7/23
|
3/4/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
---|
Net sales
1 |
10,024
|
9,485
|
9,765
|
9,926
|
5,092
|
5,047
|
10,140
|
5,271
|
5,642
|
10,913
|
5,976
|
5,509
|
11,485
|
5,609
|
5,317
|
10,926
|
5,440
|
5,148
|
10,588
|
5,317
|
5,441
|
10,733
|
5,740
|
5,370
|
10,936
|
-
|
EBITDA
|
-
|
-
|
2,099
|
1,810
|
-
|
-
|
1,613
|
-
|
-
|
1,536
|
-
|
-
|
1,343
|
-
|
-
|
1,675
|
-
|
-
|
1,799
|
-
|
-
|
1,847
|
-
|
-
|
1,838
|
-
|
EBIT
|
1,579
|
1,191
|
1,388
|
1,430
|
-
|
-
|
1,256
|
-
|
-
|
1,166
|
-
|
-
|
1,153
|
-
|
-
|
1,254
|
-
|
-
|
1,302
|
-
|
-
|
1,500
|
-
|
-
|
1,494
|
-
|
Operating Margin
|
15.75%
|
12.56%
|
14.21%
|
14.41%
|
-
|
-
|
12.39%
|
-
|
-
|
10.68%
|
-
|
-
|
10.04%
|
-
|
-
|
11.48%
|
-
|
-
|
12.3%
|
-
|
-
|
13.98%
|
-
|
-
|
13.67%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
883
|
1,267
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
997
|
-
|
632
|
-
|
-
|
-
|
-
|
223.5
|
223.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
480.6
|
480.6
|
-
|
464.1
|
464.1
|
-
|
-
|
Net margin
|
9.95%
|
-
|
6.47%
|
-
|
-
|
-
|
-
|
4.24%
|
3.96%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9.12%
|
8.83%
|
-
|
8.09%
|
8.64%
|
-
|
-
|
EPS
2 |
2.300
|
-
|
-
|
2.180
|
-
|
-
|
-
|
0.5200
|
0.5200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.148
|
1.148
|
-
|
1.108
|
1.108
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.4865
|
0.4865
|
-
|
0.4865
|
0.4865
|
-
|
0.5058
|
Announcement Date
|
3/5/20
|
8/6/20
|
3/4/21
|
8/12/21
|
11/23/21
|
2/23/22
|
2/23/22
|
5/5/22
|
8/15/22
|
8/15/22
|
11/8/22
|
3/7/23
|
3/7/23
|
5/10/23
|
8/10/23
|
8/10/23
|
12/4/23
|
3/4/24
|
3/4/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,045
|
1,475
|
1,036
|
1,819
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
543
|
1,564
|
2,815
|
Leverage (Debt/EBITDA)
|
0.5142
x
|
0.4014
x
|
0.3052
x
|
0.6318
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,564
|
2,365
|
1,478
|
654
|
2,647
|
1,994
|
2,109
|
2,119
|
ROE (net income / shareholders' equity)
|
12.4%
|
7.6%
|
9.1%
|
6.3%
|
6.6%
|
10.1%
|
10.3%
|
10%
|
ROA (Net income/ Total Assets)
|
7.05%
|
4.57%
|
5.2%
|
5.05%
|
4.06%
|
6.42%
|
6.77%
|
6.13%
|
Assets
1 |
29,593
|
30,829
|
31,453
|
24,912
|
32,449
|
29,516
|
30,329
|
34,877
|
Book Value Per Share
2 |
42.70
|
40.90
|
45.40
|
47.60
|
-
|
49.40
|
52.70
|
56.30
|
Cash Flow per Share
2 |
7.480
|
7.090
|
4.930
|
2.910
|
-
|
6.160
|
6.700
|
6.630
|
Capex
1 |
677
|
715
|
624
|
593
|
608
|
704
|
726
|
739
|
Capex / Sales
|
3.37%
|
3.71%
|
3.11%
|
2.53%
|
2.83%
|
3.23%
|
3.23%
|
3.2%
|
Announcement Date
|
3/5/20
|
3/4/21
|
2/23/22
|
3/7/23
|
3/4/24
|
-
|
-
|
-
|
Last Close Price
83.06
EUR Average target price
81.53
EUR Spread / Average Target -1.85% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.95% | 4.22B | | +18.55% | 1.41B | | +26.87% | 1.33B | | -9.40% | 1.24B | | -18.56% | 840M | | -23.09% | 755M | | -17.20% | 737M | | -36.13% | 664M | | -11.58% | 659M |
Adhesive & Epoxy
|