× You have changed the size of your browser. Reload the page for best representation and functionality.
Reload
× For horizontal scrolling please use the arrows.
OK
Print table
Recommendations and Price Targets
Recommendations
Negative: 0, Neutral: 12, Positive: 15 (Total: 27)
-1
+10.56
BrokerPrice Targets (in EUR)Recommendations
 CurrentPreviousChangeUpside/DownsideCurrentPreviousChangeLast Update
Bankhaus Lampe 80.00 80.00 0.0% 4.8% Hold Hold Unchanged 2017-01-09 
Bankhaus Metzler 86.00 90.00 -4.4% 12.7% Buy Buy Unchanged 2017-01-11 
Berenberg Bank 94.00 94.00 0.0% 23.2% Buy Buy Unchanged 2016-10-31 
BoA Merrill Lynch 94.00 94.00 0.0% 23.2% Buy Buy Unchanged 2016-10-28 
Bryan, Garnier & Co. 94.00 Neutral Buy Downgrade 2017-01-10 
Citigroup 92.00 98.00 -6.1% 20.5% Buy Buy Unchanged 2017-01-09 
Commerzbank 80.00 80.00 0.0% 4.8% Hold Hold Unchanged 2016-10-28 
Credit Suisse 90.00 90.00 0.0% 17.9% Outperform Outperform Unchanged 2017-01-09 
Deutsche Bank 82.00 84.00 -2.4% 7.4% Hold Hold Unchanged 2016-11-02 
DZ Bank 77.00 81.00 -4.9% 0.9% Hold Buy Downgrade 2017-01-09 
Exane BNP Paribas 80.00 80.00 0.0% 4.8% Neutral Neutral Unchanged 2017-01-09 
Goldman Sachs 93.00 94.00 -1.1% 21.9% Buy Buy Unchanged 2016-12-14 
HSBC 83.00 83.00 0.0% 8.8% Hold Hold Unchanged 2016-10-18 
Independent Research 85.00 96.00 -11.5% 11.4% Buy Buy Unchanged 2017-01-09 
J.P. Morgan Cazenove 104.50 104.50 0.0% 36.9% Overweight Overweight Unchanged 2017-01-10 
Jefferies 82.00 82.00 0.0% 7.4% Hold Hold Unchanged 2016-10-05 
Kepler Cheuvreux 95.00 95.00 0.0% 24.5% Buy Buy Unchanged 2017-01-09 
LBBW 90.00 90.00 0.0% 17.9% Buy Buy Unchanged 2016-08-03 
MainFirst Bank 94.00 Neutral 2016-10-17 
Morgan Stanley 90.00 97.00 -7.2% 17.9% Overweight Overweight Unchanged 2017-01-09 
Oddo Seydler Bank 95.00 95.00 0.0% 24.5% Buy Buy Unchanged 2016-11-01 
RBC Capital Markets 79.00 74.00 6.8% 3.5% Sector Perform Sector Perform Unchanged 2016-10-31 
Robert W. Baird 79.00 81.00 -2.5% 3.5% Neutral Neutral Unchanged 2017-01-09 
Société Générale 90.00 90.00 0.0% 17.9% Buy Hold Upgrade 2016-11-01 
SunTrust Banks 95.00 95.00 0.0% 24.5% Buy Buy Unchanged 2016-08-02 
UBS 100.00 100.00 0.0% 31.0% Buy Buy Unchanged 2017-01-09 
Warburg Research 85.00 85.00 0.0% 11.4% Hold Hold Unchanged 2017-01-09 
Wells Fargo 86.00 73.80 16.5% 12.7% Marketperform Marketperform Unchanged 2016-08-02 
 CurrentUp-/DownsidePreviousChangeRecommendationsCurrentChanges 
Price (in EUR)  (as of last trading day) 76.32       Number of Analysts 27     
Number of Analysts 26   28   - thereof positive 15 Upgraded: 1 Analysts 
- Highest 104.50 36.9 104.50 0.0% - in % 55.6%     
- Consensus 87.94 15.2 89.08 -1.3% - thereof neutral 12 Unchanged: 24 Analysts 
- Median 88.00 15.3 90.00 -2.2% - in % 44.4%     
- Lowest 77.00 0.9 73.80 4.3% - thereof negative Downgraded: 2 Analysts 
          - in % 0.0%     
 
Price Target Analysis (in EUR)
Price Targets (in EUR)
Share Price (in EUR)
Recommendations (in %)
Positive
Neutral
Negative
General Data, Price Targets, Estimates and Valuation
 
General data (as of last trading day) 
Market capitalisation (in USD m) 24,878        
Enterprise value (in USD m) 33,366        
Equity ratio 2015 37.2%        
Sales, CAGR (15-18) 7.5%        
EPS CAGR (15-18) 13.1%        
Performance YTD (in %) -4.0        
 
 2015 A2016 EChange YoY
in %
2017 EChange YoY in %2018 EChange YoY in %
Consensus estimates (in USD m)                
Sales 16,738  17,951 7.2% 19,310 7.6% 20,766 7.5% 
EBIT 2,327  2,652 14.0% 2,900 9.4% 3,128 7.9% 
EBIT margin 13.9%  14.8% 15.0% 15.1% 
EPS (in USD) 3.38  4.03 19.2% 4.43 9.9% 4.89 10.3% 
Dividend per share (in EUR) 0.80  0.92 15.1% 1.00 8.6% 1.12 12.3% 
Valuation                
P/E 25.0  20.2 18.4 16.6 
EV/Sales 2.0  1.9 1.7 1.6 
EV/EBIT 14.7  12.6 11.5 10.7 
P/B 2.7  2.4 
Div. yield 0.9%  1.2% 1.3% 1.5% 
 
Annual and Quarterly Estimates Development
 
FY 2016 consensus estimates (in USD m) more estimates data
Total revenue (left hand scale)
EBIT (right hand scale)
Quarterly Development (in USD m) more estimates data
Total revenue (left hand scale)
EBIT (right hand scale)
 
Last update on 12/01/2017
The earnings estimates of the following institutions were included in the above figures:
Bankhaus Lampe, Bankhaus Metzler, Berenberg Bank, BoA Merrill Lynch, Bryan, Garnier & Co., Citigroup, Commerzbank, Credit Suisse, Deutsche Bank, DZ Bank, Exane BNP Paribas, Goldman Sachs, HSBC, Independent Research, J.P. Morgan Cazenove, Jefferies, Kepler Cheuvreux, LBBW, Morgan Stanley, Oddo Seydler Bank, RBC Capital Markets, Robert W. Baird, Société Générale, SunTrust Banks, UBS, Warburg Research, Wells Fargo
 
Disclaimer
This document has been issued by Vara Research GmbH for information purposes only and is not intended to constitute investment advice. It is based on estimates and forecasts of various analysts regarding revenues, earnings and business developments of the relevant company. The company did not participate in the compilation of the estimates and it does not endorse them. Such estimates and forecasts cannot be independently verified by reason of the subjective character. Vara Research GmbH gives no guarantee, representation or warranty and is not responsible or liable as to its accuracy and completeness.