Stock 0MKZ WIENERBERGER AG
Add to a list
To use this feature you must be a member
Log inSign up

Financials Wienerberger AG London S.E.

Equities

0MKZ

AT0000831706

Construction Materials

Market Closed - London S.E.
Other stock markets
 11:30:00 2024-04-26 am EDT 		5-day change 1st Jan Change
32.88 EUR +1.01% Intraday chart for Wienerberger AG -0.54% +9.04%
Mar. 28 Factbox-Companies sell their businesses in Russia RE
Mar. 28 Foreign firms' losses from exiting Russia top $107 billion RE

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,027 2,928 3,713 2,391 3,185 3,497 - -
Enterprise Value (EV) 1 3,899 3,810 4,847 3,470 4,399 4,806 4,572 4,376
P/E ratio 12.1 x 33 x 11.8 x 4.36 x 9.53 x 10.4 x 9.08 x 8.17 x
Yield 2.27% 2.3% 2.32% 3.99% 2.98% 3% 3.14% 3.37%
Capitalization / Revenue 0.87 x 0.87 x 0.93 x 0.48 x 0.75 x 0.74 x 0.69 x 0.67 x
EV / Revenue 1.12 x 1.14 x 1.22 x 0.7 x 1.04 x 1.02 x 0.91 x 0.84 x
EV / EBITDA 6.64 x 6.83 x 6.98 x 3.4 x 5.43 x 5.61 x 4.95 x 4.48 x
EV / FCF 22.4 x 12.5 x 21 x 9.35 x 31.8 x 14.3 x 12.7 x 10.5 x
FCF Yield 4.47% 7.97% 4.76% 10.7% 3.14% 7% 7.89% 9.54%
Price to Book 1.44 x 1.78 x 1.7 x 1.03 x 1.27 x 1.27 x 1.14 x 1.01 x
Nbr of stocks (in thousands) 114,581 112,266 114,806 105,976 105,387 105,393 - -
Reference price 2 26.42 26.08 32.34 22.56 30.22 33.18 33.18 33.18
Announcement Date 2/26/20 2/24/21 2/23/22 2/22/23 2/21/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,466 3,355 3,971 4,977 4,224 4,731 5,037 5,219
EBITDA 1 587.5 558 694.3 1,021 810.8 856.8 923.2 976.4
EBIT 1 362.7 305.1 431.2 739.6 494.7 540.8 594.3 642.1
Operating Margin 10.46% 9.09% 10.86% 14.86% 11.71% 11.43% 11.8% 12.3%
Earnings before Tax (EBT) 1 315.3 148.7 374.3 688.3 424.3 471.4 541.3 623.9
Net income 1 249.1 88.5 310.7 567.9 334.4 363.5 405.8 456.1
Net margin 7.19% 2.64% 7.82% 11.41% 7.92% 7.68% 8.06% 8.74%
EPS 2 2.180 0.7900 2.750 5.170 3.170 3.183 3.653 4.061
Free Cash Flow 1 174.3 303.6 230.8 371.2 138.4 336.2 360.9 417.5
FCF margin 5.03% 9.05% 5.81% 7.46% 3.28% 7.11% 7.17% 8%
FCF Conversion (EBITDA) 29.67% 54.41% 33.24% 36.36% 17.06% 39.24% 39.1% 42.76%
FCF Conversion (Net income) 69.98% 343.05% 74.29% 65.37% 41.38% 92.49% 88.95% 91.55%
Dividend per Share 2 0.6000 0.6000 0.7500 0.9000 0.9000 0.9944 1.042 1.117
Announcement Date 2/26/20 2/24/21 2/23/22 2/22/23 2/21/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 1,730 1,642 1,868 - 1,075 1,157 1,415 2,572 1,276 1,129 1,052 1,150 2,203 1,083 938.5 986.3 1,367 1,283 1,107 -
EBITDA 300.9 261.9 - 203.1 184.2 228.3 320.4 548.8 274.2 201.3 208.6 239.6 448.2 206.9 155.7 - - - - -
EBIT 1 181.2 136.5 - - 107.9 - 248.1 408.3 215.6 110.5 138.2 169.2 307.4 135.6 51.67 32.75 233.4 190.8 84.59 -
Operating Margin 10.47% 8.31% - - 10.04% - 17.53% 15.88% 16.89% 9.79% 13.13% 14.71% 13.96% 12.52% 5.51% 3.32% 17.07% 14.87% 7.64% -
Earnings before Tax (EBT) - 8.568 144.7 132.9 96.7 - 238.5 373.8 215 99.53 125.5 153.6 279.1 - 31.36 - - - - -
Net income - -29.44 112.6 114.7 83.43 - 208.2 320.9 165.8 81.26 100.6 122.5 223.1 89.38 21.84 - 166.9 133.3 37.54 -
Net margin - -1.79% 6.03% - 7.76% - 14.71% 12.48% 12.99% 7.2% 9.56% 10.66% 10.13% 8.25% 2.33% - 12.21% 10.39% 3.39% -
EPS 2 - - 1.000 1.020 0.7300 - 1.860 2.840 1.540 0.8000 0.9500 1.160 2.110 0.8500 0.2100 -0.3371 1.496 1.194 0.3364 -
Dividend per Share 2 - - - - 0.7500 - - - - 0.9000 - - - - 0.9000 - - - 0.9500 -
Announcement Date 2/26/20 8/12/20 8/11/21 11/9/21 2/23/22 5/13/22 8/10/22 8/10/22 11/10/22 2/22/23 5/11/23 8/10/23 8/10/23 11/9/23 2/21/24 - - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 871 882 1,135 1,079 1,215 1,309 1,075 879
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.483 x 1.581 x 1.634 x 1.057 x 1.498 x 1.528 x 1.164 x 0.9002 x
Free Cash Flow 1 174 304 231 371 138 336 361 418
ROE (net income / shareholders' equity) 12.4% 8.59% 15.9% 24.7% 13.1% 12.7% 12.9% 12.6%
ROA (Net income/ Total Assets) 6.33% 3.88% 6.73% 11.2% - - - -
Assets 1 3,938 2,280 4,615 5,053 - - - -
Book Value Per Share 2 18.30 14.70 19.00 21.90 23.80 26.20 29.00 32.80
Cash Flow per Share 2 3.760 4.480 4.510 6.590 3.880 5.130 5.580 6.340
Capex 1 255 201 280 353 272 307 317 320
Capex / Sales 7.37% 5.99% 7.04% 7.08% 6.43% 6.49% 6.3% 6.13%
Announcement Date 2/26/20 2/24/21 2/23/22 2/22/23 2/21/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Wienerberger AG

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
33.18 EUR
Average target price
35.72 EUR
Spread / Average Target
+7.66%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Construction Materials

1st Jan change Capi.
MARTIN MARIETTA MATERIALS, INC. Stock Martin Marietta Materials, Inc.
+21.26% 37.34B
VULCAN MATERIALS COMPANY Stock Vulcan Materials Company
+15.08% 34.54B
ULTRATECH CEMENT LIMITED Stock UltraTech Cement Limited
-7.64% 33.53B
GRASIM INDUSTRIES LIMITED Stock Grasim Industries Limited
+9.73% 19.06B
AMBUJA CEMENTS Stock Ambuja Cements
+21.33% 18.67B
HEIDELBERG MATERIALS AG Stock Heidelberg Materials AG
+17.64% 18.51B
CEMEX, S.A.B. DE C.V. Stock CEMEX, S.A.B. de C.V.
+6.96% 11.93B
SUMMIT MATERIALS, INC. Stock Summit Materials, Inc.
+4.00% 7.02B
KNIFE RIVER CORPORATION Stock Knife River Corporation
+18.24% 4.43B
Other Construction Materials
  1. Stock Market
  2. Equities
  3. WIE Stock
  4. 0MKZ Stock
  5. Financials Wienerberger AG