Description | Q1-21 | Q2-21 | Q3-21 | Q4-21 | Q1-22 * | Q2-22 * | Q3-22 * | Q4-22 * | Q1-23 * | Q2-23 * | Q3-23 * | Q4-23 * | Q1-24 * | Q2-24 * | Q3-24 * | Q4-24 * |
Revenue | 178 | 208 | 246 | 208 | 230 | 250 | 269 | 271 | 276 | 283 | 295 | 306 | 310 | 315 | 321 | 329 |
Quarterly Revenue growth-% | 24.48% | 16.85% | 18.27% | -15.41% | 10.32% | 8.76% | 7.79% | 0.74% | 1.97% | 2.49% | 4.21% | 3.56% | 1.44% | 1.51% | 2.09% | 2.34% |
Gross Profit | 48 | 81 | 109 | 50 | 81 | 91 | 101 | 96 | 99 | 100 | 108 | 113 | 112 | 113 | 117 | 120 |
Gross Profit-% | 26.97% | 38.94% | 44.31% | 23.83% | 35.23% | 36.52% | 37.55% | 35.46% | 35.66% | 35.16% | 36.41% | 36.94% | 36.18% | 36.02% | 36.29% | 36.61% |
Ebitda | 38 | 50 | 97 | 34 | 62 | 68 | 80 | 74 | 77 | 77 | 83 | 88 | 87 | 88 | 90 | 93 |
Gross Profit-% | 21.35% | 24.04% | 39.43% | 16.39% | 27.13% | 27.43% | 29.89% | 27.29% | 27.98% | 27.27% | 28.05% | 28.72% | 28.2% | 27.99% | 28.1% | 28.41% |
Net Income | 13 | 32 | 48 | 35 | 40 | 47 | 55 | 56 | 58 | 60 | 64 | 68 | 69 | 71 | 73 | 75 |
Net Income-% | 7.3% | 15.38% | 19.51% | 16.82% | 17.45% | 18.9% | 20.46% | 20.74% | 20.88% | 21.03% | 21.63% | 22.11% | 22.33% | 22.44% | 22.65% | 22.91% |
Description | Q1-21 | Q2-21 | Q3-21 | Q4-21 | Q1-22 * | Q2-22 * | Q3-22 * | Q4-22 * | Q1-23 * | Q2-23 * | Q3-23 * | Q4-23 * | Q1-24 * | Q2-24 * | Q3-24 * | Q4-24 * |
Cash | 238 | 0 | 342 | 239 | 586 | 567 | 720 | 695 | 732 | 767 | 819 | 856 | 895 | 934 | 972 | 1,010 |
Receivables | 123 | 0 | 144 | 111 | 100 | 93 | 115 | 112 | 110 | 111 | 114 | 115 | 116 | 117 | 118 | 119 |
Inventories | 72 | 0 | 74 | 83 | 61 | 57 | 70 | 72 | 68 | 69 | 72 | 72 | 72 | 73 | 74 | 74 |
Other current assets | 8 | 0 | 11 | 1,058 | 286 | 355 | 438 | 569 | 431 | 462 | 486 | 502 | 484 | 496 | 503 | 506 |
Total current assets | 441 | 0 | 571 | 1,491 | 1,033 | 1,071 | 1,343 | 1,449 | 1,341 | 1,409 | 1,492 | 1,546 | 1,568 | 1,621 | 1,667 | 1,709 |
Property, plant and equipment | 684 | 0 | 874 | 511 | 493 | 475 | 460 | 442 | 427 | 411 | 396 | 382 | 368 | 354 | 341 | 328 |
Intangible assets | 317 | 0 | 554 | 266 | 266 | 266 | 266 | 266 | 266 | 266 | 266 | 266 | 266 | 266 | 266 | 266 |
Other long-term assets | 31 | 0 | 42 | 22 | 24 | 22 | 27 | 24 | 24 | 24 | 25 | 24 | 24 | 25 | 25 | 24 |
Total non-current assets | 1,032 | 0 | 1,470 | 799 | 782 | 763 | 754 | 732 | 717 | 702 | 687 | 672 | 658 | 645 | 631 | 618 |
Total assets | 1,473 | 0 | 2,041 | 2,290 | 1,815 | 1,834 | 2,097 | 2,181 | 2,058 | 2,110 | 2,179 | 2,218 | 2,226 | 2,265 | 2,298 | 2,327 |
Total current liabilities | 310 | 0 | 414 | 996 | 483 | 519 | 627 | 730 | 564 | 574 | 582 | 577 | 536 | 526 | 510 | 490 |
Total non-current liabilities | 709 | 0 | 950 | 571 | 592 | 553 | 683 | 639 | 645 | 650 | 670 | 671 | 678 | 685 | 690 | 694 |
Total liabilities | 1,019 | 0 | 1,364 | 1,567 | 1,074 | 1,072 | 1,310 | 1,369 | 1,209 | 1,224 | 1,252 | 1,248 | 1,214 | 1,211 | 1,201 | 1,184 |
Total Equity | 455 | 455 | 677 | 723 | 741 | 762 | 787 | 812 | 848 | 886 | 927 | 970 | 1,012 | 1,054 | 1,098 | 1,143 |
Total liabilities and equity | 1,473 | 0 | 2,041 | 2,290 | 1,815 | 1,834 | 2,097 | 2,181 | 2,058 | 2,110 | 2,179 | 2,218 | 2,226 | 2,265 | 2,298 | 2,327 |
Description | Q1-21 | Q2-21 | Q3-21 | Q4-21 | Q1-22 * | Q2-22 * | Q3-22 * | Q4-22 * | Q1-23 * | Q2-23 * | Q3-23 * | Q4-23 * | Q1-24 * | Q2-24 * | Q3-24 * | Q4-24 * |
Operating Cash Flow | 29 | 0 | 128 | 0 | 49 | 53 | 62 | 55 | 58 | 58 | 62 | 66 | 65 | 65 | 66 | 69 |
Investing Cash Flow | -8 | 0 | -23 | 0 | -7 | -7 | -9 | -5 | -6 | -6 | -6 | -5 | -5 | -5 | -4 | -4 |
Financing Cash Flow | -35 | 0 | 51 | 0 | 305 | -65 | 100 | -75 | -15 | -17 | -3 | -23 | -21 | -21 | -23 | -27 |
Net cash change | -14 | 0 | 157 | 0 | 347 | -19 | 153 | -25 | 37 | 35 | 53 | 37 | 39 | 39 | 38 | 38 |
Description | Q1-21 | Q2-21 | Q3-21 | Q4-21 | Q1-22 * | Q2-22 * | Q3-22 * | Q4-22 * | Q1-23 * | Q2-23 * | Q3-23 * | Q4-23 * | Q1-24 * | Q2-24 * | Q3-24 * | Q4-24 * |
EPS (earnings per share) | € 0.06 | € 0.16 | € 0.23 | € 0.17 | € 0.20 | € 0.23 | € 0.27 | € 0.27 | € 0.28 | € 0.29 | € 0.31 | € 0.33 | € 0.34 | € 0.34 | € 0.35 | € 0.37 |
PE (Price/Earnings) | 32.67 | 15.14 | 10.57 | 8.99 | 8.02 | 7.67 | 8.81 | 8.37 | 8.22 | 8.27 | 8.42 | 8.32 | 8.31 | 8.33 | 8.34 | 8.33 |
EOQ Prices (End of quarter) | € 6.53 | € 5.24 | € 5.36 | € 5.61 | € 6.06 | € 6.37 | € 5.18 | € 8.11 | € 8.66 | € 9.22 | € 9.74 | € 10.09 | € 10.54 | € 11.02 | € 11.41 | € 11.69 |
Solvency | 30.9% | 0.0% | 33.2% | 31.6% | 40.8% | 41.5% | 37.5% | 37.2% | 41.2% | 42.0% | 42.5% | 43.7% | 45.5% | 46.5% | 47.8% | 49.1% |
ROE (Return on Equity) | 2.9% | 7.0% | 7.1% | 4.8% | 5.4% | 6.2% | 7.0% | 6.9% | 6.8% | 6.7% | 6.9% | 7.0% | 6.8% | 6.7% | 6.6% | 6.6% |
Shares outstanding | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 |
Market Capitalization | € 1,339 | € 1,075 | € 1,099 | € 1,151 | € 1,243 | € 1,307 | € 1,563 | € 1,663 | € 1,777 | € 1,891 | € 1,999 | € 2,070 | € 2,163 | € 2,261 | € 2,340 | € 2,399 |
Enterprise value | € 1,810 | € 1,075 | € 1,707 | € 1,483 | € 1,249 | € 1,293 | € 1,526 | € 1,606 | € 1,690 | € 1,774 | € 1,849 | € 1,885 | € 1,946 | € 2,012 | € 2,057 | € 2,082 |