Market Closed -
Xetra
11:35:02 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
6.55
EUR
|
+3.48%
|
|
+1.24%
|
-4.66%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
626.4
|
798.5
|
1,069
|
921.2
|
685.3
|
653.4
|
-
|
-
|
Enterprise Value (EV)
1 |
1,071
|
1,132
|
1,829
|
1,501
|
685.3
|
1,320
|
1,251
|
1,167
|
P/E ratio
|
-11.2
x
|
-6.9
x
|
1.92
x
|
3.98
x
|
-3.6
x
|
9.94
x
|
7.67
x
|
6.47
x
|
Yield
|
-
|
-
|
9.33%
|
4.33%
|
-
|
3.05%
|
3.4%
|
3.92%
|
Capitalization / Revenue
|
0.1
x
|
0.16
x
|
0.14
x
|
0.1
x
|
0.09
x
|
0.09
x
|
0.09
x
|
0.08
x
|
EV / Revenue
|
0.17
x
|
0.22
x
|
0.25
x
|
0.16
x
|
0.09
x
|
0.18
x
|
0.16
x
|
0.15
x
|
EV / EBITDA
|
8.64
x
|
10.2
x
|
2.16
x
|
3.12
x
|
4.1
x
|
5.05
x
|
4.34
x
|
3.76
x
|
EV / FCF
|
7.03
x
|
13.3
x
|
-4.68
x
|
4.63
x
|
-
|
52.8
x
|
26.3
x
|
106
x
|
FCF Yield
|
14.2%
|
7.5%
|
-21.4%
|
21.6%
|
-
|
1.89%
|
3.8%
|
0.94%
|
Price to Book
|
0.53
x
|
0.77
x
|
0.59
x
|
0.47
x
|
-
|
0.36
x
|
0.35
x
|
0.34
x
|
Nbr of stocks (in thousands)
|
99,750
|
99,750
|
99,750
|
99,750
|
99,750
|
99,750
|
-
|
-
|
Reference price
2 |
6.280
|
8.005
|
10.72
|
9.235
|
6.870
|
6.550
|
6.550
|
6.550
|
Announcement Date
|
3/10/20
|
3/10/21
|
3/9/22
|
3/9/23
|
3/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,315
|
5,130
|
7,441
|
9,379
|
7,742
|
7,354
|
7,587
|
7,836
|
EBITDA
1 |
124
|
111
|
848
|
481
|
167
|
261.6
|
288.2
|
309.9
|
EBIT
1 |
1.73
|
-93.64
|
754
|
348
|
-114
|
133
|
159.7
|
186.1
|
Operating Margin
|
0.03%
|
-1.83%
|
10.13%
|
3.71%
|
-1.47%
|
1.81%
|
2.1%
|
2.37%
|
Earnings before Tax (EBT)
1 |
-39.03
|
-123.8
|
748
|
319
|
16.06
|
102.9
|
132.4
|
153.3
|
Net income
1 |
-56.16
|
-115.9
|
619
|
253.2
|
-190.6
|
65.96
|
85.19
|
101.1
|
Net margin
|
-0.89%
|
-2.26%
|
8.32%
|
2.7%
|
-2.46%
|
0.9%
|
1.12%
|
1.29%
|
EPS
2 |
-0.5600
|
-1.160
|
5.580
|
2.320
|
-1.910
|
0.6589
|
0.8538
|
1.012
|
Free Cash Flow
1 |
152.4
|
84.91
|
-390.7
|
324.4
|
-
|
25
|
47.55
|
11
|
FCF margin
|
2.41%
|
1.66%
|
-5.25%
|
3.46%
|
-
|
0.34%
|
0.63%
|
0.14%
|
FCF Conversion (EBITDA)
|
122.92%
|
76.49%
|
-
|
67.44%
|
-
|
9.56%
|
16.5%
|
3.55%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
128.09%
|
-
|
37.9%
|
55.82%
|
10.88%
|
Dividend per Share
2 |
-
|
-
|
1.000
|
0.4000
|
-
|
0.2000
|
0.2225
|
0.2567
|
Announcement Date
|
3/10/20
|
3/10/21
|
3/9/22
|
3/9/23
|
3/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
---|
Net sales
1 |
2,038
|
2,030
|
2,438
|
2,580
|
2,367
|
-
|
-
|
1,929
|
EBITDA
1 |
277
|
171
|
201
|
222
|
16
|
-
|
-
|
41
|
EBIT
|
249.3
|
154
|
223.5
|
191.3
|
-18
|
-
|
-
|
-
|
Operating Margin
|
12.23%
|
7.59%
|
9.17%
|
7.41%
|
-0.76%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
185.3
|
136
|
-
|
-
|
-
|
-8.326
|
11.84
|
-
|
Net margin
|
9.09%
|
6.7%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
1.680
|
1.240
|
-
|
1.360
|
-
|
-0.0800
|
0.1200
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/3/21
|
3/9/22
|
5/4/22
|
8/3/22
|
11/3/22
|
5/3/23
|
8/2/23
|
10/31/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
445
|
333
|
759
|
580
|
-
|
667
|
598
|
513
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.589
x
|
3.002
x
|
0.8956
x
|
1.206
x
|
-
|
2.548
x
|
2.074
x
|
1.657
x
|
Free Cash Flow
1 |
152
|
84.9
|
-391
|
324
|
-
|
25
|
47.6
|
11
|
ROE (net income / shareholders' equity)
|
-4.58%
|
-10.5%
|
43.5%
|
10.7%
|
-
|
3.9%
|
4.54%
|
5.42%
|
ROA (Net income/ Total Assets)
|
-1.88%
|
-4.19%
|
19.1%
|
5.2%
|
-
|
1.97%
|
2.6%
|
2.85%
|
Assets
1 |
2,989
|
2,765
|
3,246
|
4,867
|
-
|
3,356
|
3,280
|
3,542
|
Book Value Per Share
2 |
11.80
|
10.40
|
18.20
|
19.60
|
-
|
18.00
|
18.60
|
19.50
|
Cash Flow per Share
2 |
2.050
|
1.610
|
-3.070
|
4.060
|
-
|
2.500
|
2.700
|
2.210
|
Capex
1 |
51.8
|
76.1
|
84.9
|
80.8
|
-
|
80.9
|
92.9
|
98.1
|
Capex / Sales
|
0.82%
|
1.48%
|
1.14%
|
0.86%
|
-
|
1.1%
|
1.22%
|
1.25%
|
Announcement Date
|
3/10/20
|
3/10/21
|
3/9/22
|
3/9/23
|
3/13/24
|
-
|
-
|
-
|
Last Close Price
6.55
EUR Average target price
9.2
EUR Spread / Average Target +40.46% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.66% | 698M | | +11.67% | 5.82B | | +18.96% | 3.27B | | -7.57% | 1.28B | | +20.83% | 998M | | +3.56% | 731M | | 0.00% | 665M | | -10.46% | 536M | | -6.43% | 433M | | +19.89% | 414M |
Metal Merchant Wholesale
|