Market Closed -
Xetra
11:35:20 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
130
EUR
|
0.00%
|
|
+0.78%
|
-1.22%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
585.7
|
2,658
|
2,050
|
798.2
|
2,395
|
2,626
|
-
|
-
|
Enterprise Value (EV)
1 |
621.6
|
2,568
|
2,039
|
986.6
|
2,395
|
2,780
|
2,761
|
2,716
|
P/E ratio
|
-15.6
x
|
-127
x
|
-27.3
x
|
-10.2
x
|
-180
x
|
-298
x
|
67.8
x
|
36.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.84
x
|
2.75
x
|
1.93
x
|
0.66
x
|
1.33
x
|
1.1
x
|
0.9
x
|
0.74
x
|
EV / Revenue
|
0.89
x
|
2.65
x
|
1.92
x
|
0.82
x
|
1.33
x
|
1.17
x
|
0.95
x
|
0.77
x
|
EV / EBITDA
|
-45.8
x
|
119
x
|
-408
x
|
-123
x
|
44.8
x
|
39
x
|
23.3
x
|
15.5
x
|
EV / FCF
|
-13.8
x
|
-72.3
x
|
-64.7
x
|
-11.9
x
|
103
x
|
-511
x
|
118
x
|
40.6
x
|
FCF Yield
|
-7.26%
|
-1.38%
|
-1.55%
|
-8.38%
|
0.97%
|
-0.2%
|
0.85%
|
2.46%
|
Price to Book
|
2.44
x
|
6.91
x
|
4.94
x
|
2.26
x
|
-
|
4.67
x
|
4.39
x
|
3.92
x
|
Nbr of stocks (in thousands)
|
13,464
|
17,935
|
18,095
|
18,095
|
18,199
|
20,203
|
-
|
-
|
Reference price
2 |
43.50
|
148.2
|
113.3
|
44.11
|
131.6
|
130.0
|
130.0
|
130.0
|
Announcement Date
|
3/17/20
|
3/3/21
|
3/2/22
|
3/7/23
|
3/5/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
701
|
968.1
|
1,060
|
1,204
|
1,799
|
2,379
|
2,905
|
3,527
|
EBITDA
1 |
-13.57
|
21.62
|
-5
|
-8.044
|
53.5
|
71.28
|
118.4
|
175.1
|
EBIT
1 |
-28.18
|
5.556
|
-32.3
|
-47.55
|
-3.793
|
10.32
|
50.43
|
107.8
|
Operating Margin
|
-4.02%
|
0.57%
|
-3.05%
|
-3.95%
|
-0.21%
|
0.43%
|
1.74%
|
3.06%
|
Earnings before Tax (EBT)
1 |
-42.18
|
-15.93
|
-77.88
|
-84.12
|
-14.35
|
-7.26
|
61.69
|
106.3
|
Net income
1 |
-36.27
|
-16.77
|
-74.2
|
-77.65
|
-12.04
|
-9.267
|
45.75
|
77.13
|
Net margin
|
-5.17%
|
-1.73%
|
-7%
|
-6.45%
|
-0.67%
|
-0.39%
|
1.57%
|
2.19%
|
EPS
2 |
-2.780
|
-1.170
|
-4.150
|
-4.320
|
-0.7300
|
-0.4356
|
1.919
|
3.583
|
Free Cash Flow
1 |
-45.11
|
-35.53
|
-31.52
|
-82.64
|
23.24
|
-5.443
|
23.47
|
66.83
|
FCF margin
|
-6.43%
|
-3.67%
|
-2.97%
|
-6.86%
|
1.29%
|
-0.23%
|
0.81%
|
1.89%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
43.43%
|
-
|
19.82%
|
38.17%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
51.3%
|
86.65%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/17/20
|
3/3/21
|
3/2/22
|
3/7/23
|
3/5/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2024 Q1
|
---|
Net sales
1 |
534.4
|
288
|
525.9
|
305
|
287
|
592
|
284.5
|
327.8
|
612.3
|
372.1
|
419.9
|
791.9
|
475.5
|
560.2
|
EBITDA
1 |
6.9
|
-10
|
-11.9
|
-4
|
-5
|
-9
|
1.256
|
1.133
|
2.389
|
8.763
|
13.25
|
22.01
|
15.25
|
11.75
|
EBIT
|
-
|
-18.6
|
-
|
-
|
-
|
-
|
-9.509
|
-
|
-
|
-
|
-
|
-
|
-21.64
|
-
|
Operating Margin
|
-
|
-6.46%
|
-
|
-
|
-
|
-
|
-3.34%
|
-
|
-
|
-
|
-
|
-
|
-4.55%
|
-
|
Earnings before Tax (EBT)
|
-
|
-46.24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8.899
|
-
|
Net income
|
-
|
-42.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9.11
|
-
|
Net margin
|
-
|
-14.76%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.92%
|
-
|
EPS
|
-
|
-2.350
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/5/21
|
3/2/22
|
3/2/22
|
5/5/22
|
8/3/22
|
8/3/22
|
10/31/22
|
3/7/23
|
3/7/23
|
5/2/23
|
8/1/23
|
8/1/23
|
10/31/23
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
36
|
-
|
-
|
188
|
-
|
154
|
135
|
90.1
|
Net Cash position
1 |
-
|
90
|
11
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-2.65
x
|
-
|
-
|
-23.42
x
|
-
|
2.154
x
|
1.14
x
|
0.5143
x
|
Free Cash Flow
1 |
-45.1
|
-35.5
|
-31.5
|
-82.6
|
23.2
|
-5.44
|
23.5
|
66.8
|
ROE (net income / shareholders' equity)
|
-16.2%
|
-5.1%
|
-17.7%
|
-20.2%
|
-
|
0.82%
|
6.55%
|
11.5%
|
ROA (Net income/ Total Assets)
|
-9.33%
|
-3.5%
|
-11.2%
|
-10.3%
|
-
|
-0.16%
|
4.18%
|
6.42%
|
Assets
1 |
388.9
|
479.2
|
660.1
|
756.3
|
-
|
5,649
|
1,093
|
1,201
|
Book Value Per Share
2 |
17.80
|
21.50
|
23.00
|
19.50
|
-
|
27.80
|
29.60
|
33.20
|
Cash Flow per Share
2 |
-2.320
|
1.240
|
0.6500
|
-1.620
|
3.190
|
3.260
|
5.180
|
7.170
|
Capex
1 |
14.7
|
53.3
|
43.2
|
53.5
|
38.2
|
56.8
|
65.3
|
68.7
|
Capex / Sales
|
2.1%
|
5.51%
|
4.07%
|
4.44%
|
2.12%
|
2.39%
|
2.25%
|
1.95%
|
Announcement Date
|
3/17/20
|
3/3/21
|
3/2/22
|
3/7/23
|
3/5/24
|
-
|
-
|
-
|
Average target price
155.2
EUR Spread / Average Target +19.37% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.22% | 2.8B | | -32.21% | 15.27B | | -31.97% | 10.84B | | -30.42% | 6.06B | | +8.14% | 6.04B | | -11.41% | 5.86B | | -0.88% | 4.71B | | +52.19% | 4.29B | | -12.31% | 3.61B | | -14.86% | 3.33B |
Other Drug Retailers
|