2024/25e
491,0 Mio 10,5% Ebitda Marge 8,0% EBIT Marge
491 Umsatz 51,5 Mio Ebitda 43,0 Mio (r)EBIT 39,0 Mio EBIT 22,0 Mio EBT 16,0 Mio Nettogewinn
1.Halbjahr
294 Mio Umsatz 30,5 Mio Ebitda 26,0 Mio rEBIT 23,5Mio EBIT 14,5Mio EBT 10,5 Mio Netto
2.HJ
197,0 Mio Umsatz 21,0 Mio Ebitda 17,0 Mio rEbit 15,5 Mio EBIT 7,5 Mio EBT 5,5 Mio Netto
2025/26
510 Mio Umsatz 57 Mio Ebitda 48,5 Mio rEBIT 46,0 Mio EBIT 27,0 Mio EBT 19,5 Mio Nettogewinn 23,5 Mio FCF + 6,5 Mio myD Verkauf 70 Mio Nettoschulden Bei Kurs von 1,50 € -> 85 Mio MarketCap EV/Ebitda = 2,72 EV/EBIT = 3,37 KGV = 4,36 FCF Yield = 15,15% ----------- the harder we fight the higher the wall |