End-of-day quote
Budapest S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
17,710
HUF
|
+2.79%
|
|
+4.55%
|
+12.09%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
3,131,650
|
4,315,203
|
3,682,080
|
4,630,117
|
2,827,101
|
4,948,657
|
4,948,657
|
-
|
Enterprise Value (EV)
1 |
3,131,650
|
4,315,203
|
3,682,080
|
4,630,117
|
2,827,101
|
4,414,486
|
4,948,657
|
4,948,657
|
P/E ratio
|
9.29
x
|
9.8
x
|
13.3
x
|
9.55
x
|
7.85
x
|
4.28
x
|
5.53
x
|
5.57
x
|
Yield
|
1.94%
|
1.61%
|
-
|
2.59%
|
2.97%
|
2.45%
|
3.73%
|
3.94%
|
Capitalization / Revenue
|
3.55
x
|
4
x
|
3.15
x
|
3.53
x
|
1.71
x
|
1.98
x
|
2.11
x
|
2.12
x
|
EV / Revenue
|
3.55
x
|
4
x
|
3.15
x
|
3.53
x
|
1.71
x
|
1.98
x
|
2.11
x
|
2.12
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.73
x
|
1.89
x
|
1.47
x
|
1.53
x
|
0.85
x
|
1.16
x
|
1
x
|
0.89
x
|
Nbr of stocks (in thousands)
|
277,383
|
279,663
|
275,605
|
278,923
|
279,634
|
279,427
|
279,427
|
-
|
Reference price
2 |
11,290
|
15,430
|
13,360
|
16,600
|
10,110
|
17,710
|
17,710
|
17,710
|
Announcement Date
|
3/1/19
|
3/6/20
|
3/5/21
|
3/4/22
|
3/10/23
|
3/8/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
881,726
|
1,077,727
|
1,169,920
|
1,313,124
|
1,656,571
|
2,224,584
|
2,339,866
|
2,336,904
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
384,908
|
510,045
|
537,437
|
660,391
|
868,487
|
1,260,850
|
1,265,658
|
1,181,779
|
Operating Margin
|
43.65%
|
47.33%
|
45.94%
|
50.29%
|
52.43%
|
56.68%
|
54.09%
|
50.57%
|
Earnings before Tax (EBT)
1 |
352,159
|
467,152
|
281,422
|
528,435
|
394,888
|
1,201,183
|
1,188,287
|
1,132,357
|
Net income
1 |
385,000
|
412,241
|
259,636
|
456,428
|
347,081
|
990,459
|
834,073
|
831,319
|
Net margin
|
43.66%
|
38.25%
|
22.19%
|
34.76%
|
20.95%
|
44.52%
|
35.65%
|
35.57%
|
EPS
2 |
1,215
|
1,575
|
1,003
|
1,738
|
1,288
|
3,693
|
3,203
|
3,179
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
219.0
|
248.0
|
-
|
430.4
|
300.0
|
433.9
|
660.4
|
698.3
|
Announcement Date
|
3/1/19
|
3/6/20
|
3/5/21
|
3/4/22
|
3/10/23
|
3/8/24
|
-
|
-
|
Fiscal Period: December |
2019 S1
|
2020 S1
|
2021 Q2
|
2021 Q3
|
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
|
---|
Net sales
1 |
498,994
|
-
|
316,474
|
333,097
|
362,421
|
361,200
|
393,939
|
450,285
|
451,147
|
457,129
|
547,454
|
597,805
|
622,196
|
604,000
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
232,935
|
258,200
|
160,553
|
176,010
|
-
|
190,969
|
207,209
|
247,152
|
223,157
|
232,000
|
325,207
|
363,442
|
340,341
|
348,000
|
-
|
-
|
-
|
Operating Margin
|
46.68%
|
-
|
50.73%
|
52.84%
|
-
|
52.87%
|
52.6%
|
54.89%
|
49.46%
|
50.75%
|
59.4%
|
60.8%
|
54.7%
|
57.62%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
150,850
|
151,023
|
-
|
-
|
175,374
|
-
|
-
|
-
|
432,790
|
-
|
223,144
|
333,000
|
-
|
-
|
-
|
Net income
1 |
177,959
|
74,598
|
121,814
|
120,173
|
121,106
|
-33,405
|
76,057
|
189,246
|
115,184
|
195,000
|
382,050
|
281,067
|
132,581
|
233,000
|
-
|
-
|
-
|
Net margin
|
35.66%
|
-
|
38.49%
|
36.08%
|
33.42%
|
-9.25%
|
19.31%
|
42.03%
|
25.53%
|
42.66%
|
69.79%
|
47.02%
|
21.31%
|
38.58%
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
474.0
|
468.0
|
469.0
|
-122.0
|
282.0
|
702.0
|
427.0
|
-
|
1,428
|
1,049
|
494.0
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
300.0
|
-
|
-
|
-
|
916.4
|
-
|
-
|
-
|
1,014
|
Announcement Date
|
8/9/19
|
8/6/20
|
8/12/21
|
11/5/21
|
3/4/22
|
5/6/22
|
8/11/22
|
11/9/22
|
3/10/23
|
5/10/23
|
8/10/23
|
11/10/23
|
3/8/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
19.1%
|
20.6%
|
10.9%
|
17%
|
11%
|
26.2%
|
19.6%
|
16.7%
|
ROA (Net income/ Total Assets)
|
2.3%
|
2.4%
|
1.4%
|
2%
|
1.9%
|
2.77%
|
2%
|
2%
|
Assets
1 |
16,739,130
|
17,176,708
|
18,545,429
|
22,821,400
|
18,267,421
|
36,598,060
|
41,740,196
|
41,607,566
|
Book Value Per Share
2 |
6,524
|
8,183
|
9,061
|
10,846
|
11,865
|
15,254
|
17,784
|
19,864
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/1/19
|
3/6/20
|
3/5/21
|
3/4/22
|
3/10/23
|
3/8/24
|
-
|
-
|
Last Close Price
17,710
HUF Average target price
19,630
HUF Spread / Average Target +10.84% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.22% | 13.46B | | +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | -11.67% | 138B | | +0.10% | 139B |
Other Banks
|