Market Closed -
Xetra
11:35:23 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
660
EUR
|
-0.75%
|
|
+2.33%
|
-0.75%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
542.9
|
441.9
|
727.8
|
644.3
|
1,093
|
1,118
|
-
|
-
|
Enterprise Value (EV)
1 |
363.1
|
193
|
420.1
|
466.5
|
807.5
|
751.8
|
646.8
|
543.8
|
P/E ratio
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.23
x
|
0.2
x
|
0.31
x
|
0.25
x
|
0.39
x
|
0.38
x
|
0.36
x
|
0.35
x
|
EV / Revenue
|
0.15
x
|
0.09
x
|
0.18
x
|
0.18
x
|
0.29
x
|
0.25
x
|
0.21
x
|
0.17
x
|
EV / EBITDA
|
1.86
x
|
1.13
x
|
1.89
x
|
1.8
x
|
2.59
x
|
2.22
x
|
1.74
x
|
1.39
x
|
EV / FCF
|
5.12
x
|
1.73
x
|
4.8
x
|
-5.37
x
|
4.57
x
|
6.27
x
|
3.95
x
|
3.06
x
|
FCF Yield
|
19.5%
|
57.8%
|
20.8%
|
-18.6%
|
21.9%
|
15.9%
|
25.3%
|
32.6%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
1,751
|
1,751
|
1,751
|
1,751
|
1,751
|
1,751
|
-
|
-
|
Reference price
2 |
310.0
|
278.0
|
462.0
|
400.0
|
665.0
|
660.0
|
660.0
|
660.0
|
Announcement Date
|
3/26/20
|
3/25/21
|
3/24/22
|
3/23/23
|
3/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,383
|
2,208
|
2,344
|
2,573
|
2,819
|
2,952
|
3,104
|
3,205
|
EBITDA
1 |
195.5
|
170.1
|
222.1
|
259.5
|
312
|
338.7
|
371.7
|
392.3
|
EBIT
1 |
113.6
|
70.17
|
141.2
|
169.1
|
223.9
|
241.2
|
268.8
|
289.9
|
Operating Margin
|
4.77%
|
3.18%
|
6.02%
|
6.57%
|
7.94%
|
8.17%
|
8.66%
|
9.04%
|
Earnings before Tax (EBT)
1 |
103.4
|
61.6
|
139.9
|
160.7
|
209
|
235
|
266.8
|
281.6
|
Net income
1 |
43.08
|
-9.635
|
93.65
|
103.6
|
152.3
|
151.7
|
170
|
189.3
|
Net margin
|
1.81%
|
-0.44%
|
4%
|
4.03%
|
5.4%
|
5.14%
|
5.48%
|
5.91%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
70.92
|
111.6
|
87.5
|
-86.9
|
176.8
|
119.8
|
163.9
|
177.5
|
FCF margin
|
2.98%
|
5.06%
|
3.73%
|
-3.38%
|
6.27%
|
4.06%
|
5.28%
|
5.54%
|
FCF Conversion (EBITDA)
|
36.28%
|
65.62%
|
39.4%
|
-
|
56.67%
|
35.38%
|
44.1%
|
45.25%
|
FCF Conversion (Net income)
|
164.61%
|
-
|
93.43%
|
-
|
116.09%
|
78.97%
|
96.44%
|
93.77%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/26/20
|
3/25/21
|
3/24/22
|
3/23/23
|
3/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 Q2
|
2023 S1
|
---|
Net sales
1 |
-
|
-
|
613.1
|
1,232
|
-
|
1,428
|
718.6
|
1,387
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
87.54
|
-
|
115.6
|
-
|
112.1
|
Operating Margin
|
-
|
-
|
-
|
7.11%
|
-
|
8.1%
|
-
|
8.09%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-32.32
|
27.07
|
-
|
-
|
38.48
|
65.17
|
-
|
62.05
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
4.56%
|
-
|
4.47%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/13/20
|
8/12/21
|
3/24/22
|
3/24/22
|
8/4/22
|
3/23/23
|
8/3/23
|
8/3/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
180
|
249
|
308
|
178
|
285
|
366
|
471
|
574
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
70.9
|
112
|
87.5
|
-86.9
|
177
|
120
|
164
|
178
|
ROE (net income / shareholders' equity)
|
6.29%
|
-1.59%
|
15.6%
|
13%
|
15.9%
|
16.3%
|
14.7%
|
14.6%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
4.2%
|
4.32%
|
5.92%
|
6%
|
5.9%
|
6.4%
|
Assets
1 |
-
|
-
|
2,230
|
2,397
|
2,574
|
2,529
|
2,881
|
2,958
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
76.6
|
83.1
|
74
|
102
|
106
|
107
|
104
|
103
|
Capex / Sales
|
3.21%
|
3.76%
|
3.16%
|
3.98%
|
3.78%
|
3.61%
|
3.35%
|
3.21%
|
Announcement Date
|
3/26/20
|
3/25/21
|
3/24/22
|
3/23/23
|
3/26/24
|
-
|
-
|
-
|
Average target price
682
EUR Spread / Average Target +3.33% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.75% | 1.19B | | +1.64% | 16.7B | | -4.84% | 13.96B | | +13.44% | 6.16B | | +6.33% | 4.74B | | -11.93% | 4.71B | | +1.25% | 2.96B | | +35.04% | 1.95B | | +46.33% | 1.24B | | +23.68% | 1.06B |
Pump & Pumping Equipment
|