Market Closed -
Xetra
11:36:26 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
43.3
EUR
|
-0.23%
|
|
+0.23%
|
+2.12%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
537.7
|
756.9
|
672.6
|
625.3
|
559.9
|
827.2
|
827.2
|
-
|
Enterprise Value (EV)
1 |
644.7
|
838.8
|
736.5
|
685.1
|
559.9
|
736.2
|
926.5
|
893.6
|
P/E ratio
|
21.5
x
|
29.6
x
|
32.2
x
|
22.8
x
|
16.4
x
|
10.3
x
|
15.1
x
|
11.8
x
|
Yield
|
1.39%
|
0.99%
|
1.11%
|
1.33%
|
-
|
1.61%
|
2.07%
|
2.98%
|
Capitalization / Revenue
|
0.55
x
|
0.75
x
|
0.76
x
|
0.69
x
|
0.59
x
|
0.7
x
|
0.62
x
|
0.53
x
|
EV / Revenue
|
0.66
x
|
0.83
x
|
0.84
x
|
0.76
x
|
0.59
x
|
0.7
x
|
0.7
x
|
0.57
x
|
EV / EBITDA
|
9.92
x
|
10.7
x
|
9.56
x
|
8.19
x
|
5.64
x
|
4.54
x
|
7.57
x
|
6.31
x
|
EV / FCF
|
17.9
x
|
433
x
|
32.1
x
|
-17.2
x
|
-
|
617
x
|
18.3
x
|
12.6
x
|
FCF Yield
|
5.58%
|
0.23%
|
3.12%
|
-5.83%
|
-
|
0.16%
|
5.47%
|
7.95%
|
Price to Book
|
3.04
x
|
4.18
x
|
3.26
x
|
2.66
x
|
-
|
2.53
x
|
2.22
x
|
1.88
x
|
Nbr of stocks (in thousands)
|
17,400
|
17,400
|
17,425
|
17,369
|
17,361
|
19,104
|
19,104
|
-
|
Reference price
2 |
30.90
|
43.50
|
38.60
|
36.00
|
32.25
|
43.30
|
43.30
|
43.30
|
Announcement Date
|
3/20/19
|
3/18/20
|
3/17/21
|
3/22/22
|
3/15/23
|
4/22/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
976.6
|
1,005
|
880.3
|
905
|
944.5
|
1,048
|
1,331
|
1,563
|
EBITDA
1 |
65.01
|
78.33
|
77.02
|
83.62
|
99.28
|
162.1
|
122.3
|
141.6
|
EBIT
1 |
47.75
|
49.11
|
41.63
|
47.02
|
63.2
|
125
|
85.18
|
107
|
Operating Margin
|
4.89%
|
4.89%
|
4.73%
|
5.2%
|
6.69%
|
11.93%
|
6.4%
|
6.85%
|
Earnings before Tax (EBT)
1 |
44.09
|
39.14
|
29.82
|
41.59
|
-
|
104.1
|
81.84
|
-
|
Net income
1 |
25
|
25.54
|
20.87
|
27.5
|
32.24
|
71.29
|
50.18
|
64
|
Net margin
|
2.56%
|
2.54%
|
2.37%
|
3.04%
|
3.41%
|
6.8%
|
3.77%
|
4.09%
|
EPS
2 |
1.440
|
1.470
|
1.200
|
1.580
|
1.970
|
4.110
|
2.870
|
3.660
|
Free Cash Flow
1 |
36
|
1.938
|
22.97
|
-39.94
|
-
|
1.5
|
50.7
|
71
|
FCF margin
|
3.69%
|
0.19%
|
2.61%
|
-4.41%
|
-
|
0.13%
|
3.81%
|
4.54%
|
FCF Conversion (EBITDA)
|
55.37%
|
2.47%
|
29.82%
|
-
|
-
|
1.4%
|
41.45%
|
50.14%
|
FCF Conversion (Net income)
|
144%
|
7.59%
|
110.05%
|
-
|
-
|
3.84%
|
101.04%
|
110.94%
|
Dividend per Share
2 |
0.4300
|
0.4300
|
0.4300
|
0.4800
|
-
|
0.6986
|
0.8971
|
1.290
|
Announcement Date
|
3/20/19
|
3/18/20
|
3/17/21
|
3/22/22
|
3/15/23
|
4/22/24
|
-
|
-
|
Fiscal Period: December |
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
---|
Net sales
1 |
-
|
220.1
|
291.5
|
172.8
|
251.4
|
424.3
|
240.2
|
280.1
|
EBITDA
|
-
|
20.11
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
11.29
|
14.33
|
11.43
|
14.01
|
25.44
|
15.92
|
21.84
|
Operating Margin
|
-
|
5.13%
|
4.92%
|
6.61%
|
5.57%
|
6%
|
6.63%
|
7.8%
|
Earnings before Tax (EBT)
|
-
|
10.14
|
12.52
|
9.596
|
14.33
|
23.93
|
16.11
|
-
|
Net income
1 |
5.058
|
6.587
|
8.589
|
6.308
|
8.983
|
15.29
|
10.81
|
6.144
|
Net margin
|
-
|
2.99%
|
2.95%
|
3.65%
|
3.57%
|
3.6%
|
4.5%
|
2.19%
|
EPS
2 |
0.2900
|
0.3800
|
0.4900
|
0.3600
|
0.5200
|
0.8800
|
0.6200
|
0.4700
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/11/21
|
11/10/21
|
3/22/22
|
5/11/22
|
8/11/22
|
8/11/22
|
11/10/22
|
3/15/23
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
107
|
81.9
|
63.9
|
59.8
|
-
|
98.9
|
99.3
|
66.4
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.646
x
|
1.046
x
|
0.8295
x
|
0.7148
x
|
-
|
0.9229
x
|
0.8115
x
|
0.4689
x
|
Free Cash Flow
1 |
36
|
1.94
|
23
|
-39.9
|
-
|
1.5
|
50.7
|
71
|
ROE (net income / shareholders' equity)
|
13.7%
|
14.2%
|
10.8%
|
11.7%
|
-
|
13.8%
|
15.7%
|
17%
|
ROA (Net income/ Total Assets)
|
-
|
3.03%
|
2.26%
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
842.3
|
921.5
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
10.20
|
10.40
|
11.80
|
13.50
|
-
|
17.10
|
19.50
|
23.10
|
Cash Flow per Share
|
3.460
|
1.320
|
2.530
|
-1.000
|
-
|
-
|
-
|
-
|
Capex
1 |
24.2
|
20.9
|
21.2
|
22.6
|
-
|
21.8
|
24
|
27.5
|
Capex / Sales
|
2.48%
|
2.08%
|
2.4%
|
2.5%
|
-
|
1.91%
|
1.8%
|
1.76%
|
Announcement Date
|
3/20/19
|
3/18/20
|
3/17/21
|
3/22/22
|
3/15/23
|
4/22/24
|
-
|
-
|
Last Close Price
43.3
EUR Average target price
44
EUR Spread / Average Target +1.62% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.12% | 883M | | +56.89% | 4.72B | | -4.73% | 4.01B | | -4.61% | 2.23B | | +17.32% | 1.39B | | +176.03% | 808M | | -50.40% | 557M | | -28.34% | 514M | | -4.91% | 433M | | +62.84% | 401M |
Satellite Design & Manufacture
|