Market Closed -
BOERSE MUENCHEN
03:43:56 2024-06-14 pm EDT
|
5-day change
|
1st Jan Change
|
33.4
EUR
|
-1.18%
|
|
-1.18%
|
-13.92%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,518
|
2,710
|
3,188
|
2,545
|
2,686
|
2,280
|
-
|
-
|
Enterprise Value (EV)
1 |
2,792
|
2,881
|
3,561
|
3,131
|
3,273
|
2,819
|
2,758
|
2,568
|
P/E ratio
|
15.3
x
|
16.1
x
|
12.5
x
|
10.8
x
|
24.1
x
|
31.3
x
|
17.7
x
|
14.7
x
|
Yield
|
0.99%
|
0.92%
|
0.97%
|
1.27%
|
1.3%
|
1.6%
|
1.69%
|
1.78%
|
Capitalization / Revenue
|
1.02
x
|
1.14
x
|
1.17
x
|
0.77
x
|
0.82
x
|
0.72
x
|
0.68
x
|
0.64
x
|
EV / Revenue
|
1.13
x
|
1.21
x
|
1.3
x
|
0.95
x
|
1
x
|
0.89
x
|
0.82
x
|
0.72
x
|
EV / EBITDA
|
5.87
x
|
5.7
x
|
6.09
x
|
5.25
x
|
6.69
x
|
6.58
x
|
5.29
x
|
4.21
x
|
EV / FCF
|
19.6
x
|
362
x
|
25.5
x
|
-53.5
x
|
-26.3
x
|
21.9
x
|
31.8
x
|
-
|
FCF Yield
|
5.11%
|
0.28%
|
3.93%
|
-1.87%
|
-3.8%
|
4.57%
|
3.15%
|
-
|
Price to Book
|
2.27
x
|
2.23
x
|
2.36
x
|
1.76
x
|
1.76
x
|
1.46
x
|
1.37
x
|
1.21
x
|
Nbr of stocks (in thousands)
|
69,205
|
69,098
|
66,884
|
63,202
|
63,395
|
63,413
|
-
|
-
|
Reference price
2 |
36.39
|
39.22
|
47.66
|
40.26
|
42.37
|
35.95
|
35.95
|
35.95
|
Announcement Date
|
2/5/20
|
2/4/21
|
2/3/22
|
2/7/23
|
2/6/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,464
|
2,372
|
2,734
|
3,290
|
3,283
|
3,165
|
3,371
|
3,582
|
EBITDA
1 |
475.5
|
505.2
|
584.5
|
596.7
|
489.2
|
428.7
|
521.3
|
610
|
EBIT
1 |
225.9
|
241.9
|
316.8
|
333.2
|
189.7
|
131.8
|
210.2
|
275.4
|
Operating Margin
|
9.17%
|
10.2%
|
11.59%
|
10.13%
|
5.78%
|
4.16%
|
6.24%
|
7.69%
|
Earnings before Tax (EBT)
1 |
221.9
|
224.7
|
346
|
324.8
|
147.8
|
81.82
|
170.5
|
205.9
|
Net income
1 |
166.9
|
169.1
|
259.1
|
241.3
|
112.4
|
67.08
|
129.2
|
168.9
|
Net margin
|
6.78%
|
7.13%
|
9.47%
|
7.33%
|
3.42%
|
2.12%
|
3.83%
|
4.72%
|
EPS
2 |
2.380
|
2.440
|
3.820
|
3.740
|
1.760
|
1.150
|
2.026
|
2.450
|
Free Cash Flow
1 |
142.8
|
7.956
|
139.8
|
-58.54
|
-124.4
|
128.8
|
86.8
|
-
|
FCF margin
|
5.79%
|
0.34%
|
5.11%
|
-1.78%
|
-3.79%
|
4.07%
|
2.58%
|
-
|
FCF Conversion (EBITDA)
|
30.03%
|
1.57%
|
23.91%
|
-
|
-
|
30.04%
|
16.65%
|
-
|
FCF Conversion (Net income)
|
85.52%
|
4.71%
|
53.95%
|
-
|
-
|
191.96%
|
67.17%
|
-
|
Dividend per Share
2 |
0.3600
|
0.3600
|
0.4600
|
0.5100
|
0.5500
|
0.5752
|
0.6065
|
0.6383
|
Announcement Date
|
2/5/20
|
2/4/21
|
2/3/22
|
2/7/23
|
2/6/24
|
-
|
-
|
-
|
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 |
765.2
|
764.6
|
836.3
|
827.6
|
861.5
|
832.7
|
811.1
|
817.7
|
821.9
|
769.1
|
774.6
|
795
|
814.3
|
788.9
|
822.7
|
EBITDA
1 |
172.4
|
153.4
|
146.1
|
149.8
|
163.7
|
131.9
|
126
|
116.4
|
114.9
|
92.86
|
101
|
109.3
|
120.9
|
115.6
|
128.1
|
EBIT
1 |
101.1
|
86.19
|
77.6
|
79.45
|
89.92
|
57.54
|
51.1
|
41.85
|
39.21
|
18.59
|
27.19
|
34.74
|
45.06
|
38.53
|
48.43
|
Operating Margin
|
13.21%
|
11.27%
|
9.28%
|
9.6%
|
10.44%
|
6.91%
|
6.3%
|
5.12%
|
4.77%
|
2.42%
|
3.51%
|
4.37%
|
5.53%
|
4.88%
|
5.89%
|
Earnings before Tax (EBT)
1 |
101.1
|
72.47
|
97.42
|
73.91
|
80.99
|
46.93
|
40.11
|
30.54
|
30.2
|
9.315
|
19.49
|
26.62
|
35.77
|
31.67
|
42
|
Net income
1 |
76.77
|
53.75
|
72.29
|
55.05
|
60.17
|
35.22
|
29.88
|
23.7
|
23.57
|
6.312
|
14.63
|
20.12
|
26.9
|
23.73
|
31.47
|
Net margin
|
10.03%
|
7.03%
|
8.64%
|
6.65%
|
6.98%
|
4.23%
|
3.68%
|
2.9%
|
2.87%
|
0.82%
|
1.89%
|
2.53%
|
3.3%
|
3.01%
|
3.82%
|
EPS
2 |
1.150
|
0.8200
|
1.120
|
0.8600
|
0.9400
|
0.5500
|
0.4700
|
0.3700
|
0.3700
|
0.1000
|
0.2350
|
0.3314
|
0.4471
|
0.3683
|
0.4640
|
Dividend per Share
2 |
0.1200
|
0.1200
|
0.1300
|
0.1300
|
0.1300
|
0.1300
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1461
|
0.1486
|
0.1486
|
0.1771
|
0.1771
|
Announcement Date
|
2/3/22
|
5/3/22
|
8/3/22
|
11/2/22
|
2/7/23
|
5/3/23
|
8/3/23
|
11/1/23
|
2/6/24
|
4/30/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
274
|
171
|
373
|
587
|
587
|
539
|
479
|
289
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.5754
x
|
0.3378
x
|
0.6387
x
|
0.9829
x
|
1.2
x
|
1.258
x
|
0.9179
x
|
0.473
x
|
Free Cash Flow
1 |
143
|
7.96
|
140
|
-58.5
|
-124
|
129
|
86.8
|
-
|
ROE (net income / shareholders' equity)
|
14.6%
|
14.7%
|
20.4%
|
17.5%
|
7.3%
|
4.7%
|
8.63%
|
10.8%
|
ROA (Net income/ Total Assets)
|
7.8%
|
8%
|
11.2%
|
-
|
3.6%
|
2.36%
|
3.86%
|
-
|
Assets
1 |
2,140
|
2,113
|
2,313
|
-
|
3,122
|
2,841
|
3,344
|
-
|
Book Value Per Share
2 |
16.00
|
17.60
|
20.20
|
22.80
|
24.10
|
24.70
|
26.20
|
29.70
|
Cash Flow per Share
2 |
6.090
|
6.420
|
4.900
|
6.950
|
7.440
|
5.450
|
6.620
|
-
|
Capex
1 |
421
|
413
|
371
|
507
|
599
|
355
|
385
|
320
|
Capex / Sales
|
17.08%
|
17.41%
|
13.56%
|
15.42%
|
18.24%
|
11.21%
|
11.41%
|
8.93%
|
Announcement Date
|
2/5/20
|
2/4/21
|
2/3/22
|
2/7/23
|
2/6/24
|
-
|
-
|
-
|
Last Close Price
35.95
USD Average target price
39.2
USD Spread / Average Target +9.04% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.77% | 37.53B | | -21.27% | 16.23B | | +3.31% | 12.01B | | +4.80% | 11.6B | | -7.67% | 6.39B | | -13.76% | 2.36B | | -17.35% | 1.41B | | +244.97% | 1.29B | | -1.40% | 1.22B |
Freight Trucking
|