Market Closed -
BOERSE MUENCHEN
03:43:19 2024-06-20 pm EDT
|
5-day change
|
1st Jan Change
|
12.3
EUR
|
-3.91%
|
|
-3.03%
|
-26.01%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,355
|
2,555
|
2,415
|
813.9
|
1,609
|
1,127
|
-
|
-
|
Enterprise Value (EV)
1 |
3,646
|
3,587
|
3,726
|
2,342
|
2,547
|
2,055
|
1,959
|
1,889
|
P/E ratio
|
37.8
x
|
28.2
x
|
15.3
x
|
18.2
x
|
25.9
x
|
26.4
x
|
9.71
x
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.55
x
|
0.6
x
|
0.51
x
|
0.16
x
|
0.37
x
|
0.28
x
|
0.27
x
|
0.26
x
|
EV / Revenue
|
0.85
x
|
0.85
x
|
0.78
x
|
0.46
x
|
0.59
x
|
0.51
x
|
0.48
x
|
0.43
x
|
EV / EBITDA
|
8.79
x
|
8.04
x
|
8.01
x
|
5.55
x
|
6.7
x
|
5.85
x
|
4.94
x
|
4.04
x
|
EV / FCF
|
18.1
x
|
13.9
x
|
40.5
x
|
-37.8
x
|
10.9
x
|
29.5
x
|
18.7
x
|
-
|
FCF Yield
|
5.52%
|
7.21%
|
2.47%
|
-2.64%
|
9.2%
|
3.39%
|
5.36%
|
-
|
Price to Book
|
2.9
x
|
2.55
x
|
2.82
x
|
1.12
x
|
1.89
x
|
1.21
x
|
1.04
x
|
0.92
x
|
Nbr of stocks (in thousands)
|
100,591
|
100,752
|
91,624
|
84,338
|
85,215
|
85,986
|
-
|
-
|
Reference price
2 |
23.41
|
25.36
|
26.36
|
9.650
|
18.88
|
13.11
|
13.11
|
13.11
|
Announcement Date
|
2/18/20
|
2/16/21
|
2/22/22
|
2/21/23
|
2/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,290
|
4,236
|
4,772
|
5,129
|
4,304
|
3,998
|
4,123
|
4,365
|
EBITDA
1 |
415
|
446.4
|
465.1
|
422.2
|
380.4
|
351.5
|
396.9
|
467.4
|
EBIT
1 |
281
|
311.8
|
327.9
|
290.4
|
240.2
|
195.6
|
242.8
|
-
|
Operating Margin
|
6.55%
|
7.36%
|
6.87%
|
5.66%
|
5.58%
|
4.89%
|
5.89%
|
-
|
Earnings before Tax (EBT)
1 |
120
|
116.7
|
204.4
|
79
|
88.6
|
74.34
|
165.2
|
242.5
|
Net income
1 |
63
|
91.6
|
168.8
|
45.7
|
62.4
|
52.14
|
121.3
|
177
|
Net margin
|
1.47%
|
2.16%
|
3.54%
|
0.89%
|
1.45%
|
1.3%
|
2.94%
|
4.06%
|
EPS
2 |
0.6200
|
0.9000
|
1.720
|
0.5300
|
0.7300
|
0.4975
|
1.350
|
-
|
Free Cash Flow
1 |
201.2
|
258.8
|
92.06
|
-61.88
|
234.3
|
69.73
|
104.9
|
-
|
FCF margin
|
4.69%
|
6.11%
|
1.93%
|
-1.21%
|
5.44%
|
1.74%
|
2.55%
|
-
|
FCF Conversion (EBITDA)
|
48.48%
|
57.97%
|
19.79%
|
-
|
61.59%
|
19.84%
|
26.44%
|
-
|
FCF Conversion (Net income)
|
319.37%
|
282.53%
|
54.54%
|
-
|
375.48%
|
133.74%
|
86.51%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/18/20
|
2/16/21
|
2/22/22
|
2/21/23
|
2/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
1,287
|
1,171
|
1,331
|
1,296
|
1,331
|
1,223
|
1,126
|
1,077
|
1,021
|
959.1
|
1,001
|
1,028
|
1,010
|
993.7
|
1,046
|
EBITDA
1 |
120.1
|
80.2
|
125.8
|
116.5
|
99.6
|
93.5
|
108.9
|
105.7
|
86.5
|
79.2
|
79.73
|
104.8
|
97.36
|
77.31
|
101.6
|
EBIT
1 |
86.2
|
47.6
|
93.3
|
84
|
65.5
|
60.7
|
70.7
|
74.7
|
49
|
37.8
|
49.05
|
69.87
|
64.29
|
31.05
|
60.72
|
Operating Margin
|
6.7%
|
4.06%
|
7.01%
|
6.48%
|
4.92%
|
4.96%
|
6.28%
|
6.94%
|
4.8%
|
3.94%
|
4.9%
|
6.79%
|
6.37%
|
3.13%
|
5.8%
|
Earnings before Tax (EBT)
1 |
47.9
|
-0.7
|
61
|
-16.5
|
35.2
|
21.3
|
33.3
|
34.3
|
9.1
|
-31.2
|
15.94
|
52.16
|
43.11
|
8.136
|
33.78
|
Net income
1 |
42.1
|
-0.5
|
45.8
|
-33.2
|
33.6
|
15.1
|
38.3
|
43.8
|
-34.8
|
-27.7
|
11.67
|
38.19
|
31.54
|
5.958
|
24.84
|
Net margin
|
3.27%
|
-0.04%
|
3.44%
|
-2.56%
|
2.52%
|
1.24%
|
3.4%
|
4.07%
|
-3.41%
|
-2.89%
|
1.17%
|
3.71%
|
3.12%
|
0.6%
|
2.37%
|
EPS
2 |
0.4500
|
-0.0100
|
0.5200
|
-0.3900
|
0.4000
|
0.1800
|
0.4500
|
0.5100
|
-0.4100
|
-0.3200
|
0.1340
|
0.4400
|
0.3640
|
0.0700
|
0.2833
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/22/22
|
5/2/22
|
8/1/22
|
10/31/22
|
2/21/23
|
5/8/23
|
8/7/23
|
11/6/23
|
2/19/24
|
5/6/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,291
|
1,032
|
1,311
|
1,528
|
938
|
928
|
832
|
762
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.112
x
|
2.312
x
|
2.818
x
|
3.62
x
|
2.466
x
|
2.64
x
|
2.096
x
|
1.631
x
|
Free Cash Flow
1 |
201
|
259
|
92.1
|
-61.9
|
234
|
69.7
|
105
|
-
|
ROE (net income / shareholders' equity)
|
15.5%
|
17.5%
|
18.3%
|
18.7%
|
17.4%
|
14.9%
|
15.5%
|
19.8%
|
ROA (Net income/ Total Assets)
|
3.8%
|
4.33%
|
4.38%
|
4.05%
|
4.22%
|
4.8%
|
5.4%
|
-
|
Assets
1 |
1,657
|
2,113
|
3,852
|
1,128
|
1,479
|
1,086
|
2,246
|
-
|
Book Value Per Share
2 |
8.070
|
9.960
|
9.340
|
8.580
|
9.970
|
10.80
|
12.60
|
14.20
|
Cash Flow per Share
2 |
2.980
|
3.500
|
1.790
|
0.3500
|
4.020
|
2.910
|
2.830
|
-
|
Capex
1 |
102
|
96.9
|
83.6
|
92.2
|
111
|
161
|
156
|
170
|
Capex / Sales
|
2.37%
|
2.29%
|
1.75%
|
1.8%
|
2.58%
|
4.03%
|
3.78%
|
3.89%
|
Announcement Date
|
2/18/20
|
2/16/21
|
2/22/22
|
2/21/23
|
2/19/24
|
-
|
-
|
-
|
Last Close Price
13.11
USD Average target price
17
USD Spread / Average Target +29.67% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.79% | 1.11B | | +25.11% | 815M | | +10.06% | 805M | | +54.52% | 561M | | -30.65% | 504M | | -28.54% | 429M | | -29.50% | 287M | | -26.60% | 256M | | -0.76% | 175M |
Doors & Window Frames
|