Schaeffler AG

    Schaeffler AG

    XXETR:SHA
    - -
    EUR
    - -
    - -
    26.04P/E
    Schaeffler AG
    XETR:SHA
    (Deutsche Borse Xetra)

    Recent

    price

    - -

    P/E

    ratio

    26.04

    div

    yld

    - -

    ROIC.AI

    2011
    2012
    2013
    2014
    2015
    2016
    2017
    2018
    2019
    2020
    2021
    2022
    2023
    TTM
    EUR
    16.06
    16.7
    16.82
    20.21
    21.4
    20.03
    21.05
    21.38
    21.66
    18.9
    20.8
    23.74
    24.49
    20.1
    Revenue per Share
    0.92
    0.57
    0.19
    1.09
    0.96
    1.29
    1.47
    1.32
    0.64
    -0.64
    1.14
    0.84
    0.47
    0.18
    Basic EPS, GAAP
    1.61
    1.7
    1.54
    1.5
    2.23
    2.82
    2.67
    2.41
    2.37
    1.88
    1.92
    1.71
    2.02
    0.75
    Free Cash Flow per Basic Share
    - -
    - -
    - -
    - -
    0.41
    0.49
    0.5
    0.55
    0.55
    0.45
    0.25
    0.5
    0.46
    0.38
    Dividend per Share
    - -
    0.75
    0.75
    1
    1.08
    1
    1
    1
    1
    1
    1
    1
    1
    0.82
    Book Value per Share
    -5.13
    -4.73
    -3.76
    -0.49
    1.59
    2.05
    2.92
    3.65
    3.29
    2.33
    4.01
    4.84
    3.44
    2.58
    Tangible Book Value per Share
    666
    666
    666
    600
    616
    666
    666
    666
    666
    666
    666
    666
    666
    810
    Basic Weighted Avg Shares
    10,694
    11,125
    11,205
    12,124
    13,179
    13,338
    14,021
    14,242
    14,427
    12,589
    13,852
    15,809
    16,313
    16,277
    Sales/Revenue/Turnover
    15.49
    13.7
    12.22
    12.89
    11.06
    12.45
    11.59
    9.35
    8.45
    1.1
    8.81
    6.3
    6.79
    6.5
    Operating Margin (%)
    554
    618
    652
    649
    694
    737
    767
    821
    980
    1,260
    966
    990
    1,002
    987
    Depreciation Expense
    610
    380
    127
    654
    591
    859
    980
    881
    428
    -428
    756
    557
    310
    144
    Net Income, GAAP
    38.32
    51.43
    77.13
    26.77
    29.24
    28.23
    25.37
    25.1
    30.82
    - -
    31.02
    31.46
    41.67
    59.02
    Effective Tax Rate (%)
    5.7
    3.42
    1.13
    5.39
    4.48
    6.44
    6.99
    6.19
    2.97
    -3.4
    5.46
    3.52
    1.9
    0.88
    Profit Margin (%)
    1,628
    1,833
    1,494
    2,295
    2,274
    2,379
    2,047
    2,013
    1,803
    2,713
    2,487
    2,732
    1,749
    2,729
    Working Capital
    7,050
    6,863
    5,715
    6,408
    5,680
    3,701
    3,066
    3,188
    3,169
    4,162
    3,391
    3,393
    3,234
    5,576
    LT Debt
    -2,862
    -2,598
    -1,966
    258
    1,568
    1,997
    2,581
    3,060
    2,917
    2,021
    3,165
    4,141
    3,906
    3,703
    Total Equity
    - -
    16.45
    7.3
    21.07
    14.4
    17.78
    20.48
    16.02
    12.88
    - -
    12.19
    8.96
    7.98
    4.79
    Return on Invested Capital (%)
    - -
    13.3
    5.5
    25.14
    23.5
    27.27
    31.47
    24.46
    12.52
    - -
    16.87
    13.57
    8.59
    4.26
    Return on Capital (%)
    - -
    152
    25.4
    118.91
    93.36
    128.98
    147.15
    132.28
    64.26
    -64.26
    113.51
    83.63
    46.55
    21.62
    Return on Common Equity (%)

    Capital Structure

    EUR

    •

    in mil. unless spec.
    Mar'24
    Jun'24
    Sep'24
    ST Debt
    798
    234
    235
    LT Borrowings
    5,553
    5,341
    5,406
    LT Finance Leases
    176
    182
    170
    Preferred Equity and Hybrid Capital
    - -
    - -
    - -
    Shares Outstanding
    666
    666
    945
    Market Capitalization
    3,865
    3,886
    3,750

    Working Capital

    EUR

    •

    in mil. unless spec.
    Mar'24
    Jun'24
    Sep'24
    Total Current Assets
    8,106
    7,262
    7,195
    Cash, Cash Equivalents & STI
    1,677
    880
    1,098
    Accounts Receivable, Net
    2,730
    2,766
    2,588
    Inventories
    3,127
    3,096
    3,026
    Total Current Liabilities
    4,815
    4,478
    4,466
    Payables & Accruals
    - -
    - -
    - -
    ST Debt
    798
    234
    235
    Deferred Revenue
    - -
    - -
    - -

    Growth Rates

    EUR

    •

    in mil. unless spec.

    (avg. rate of change)

    10 years
    5 years
    1 year
    Total Equity
    51.62%
    9.28%
    -5.67%
    Free Cash Flow
    4.9%
    -2.58%
    18.35%
    Net Income, GAAP
    -14.41%
    -119.74%
    -44.34%
    Sales/Revenue/Turnover
    4.07%
    3.18%
    3.19%
    Total Cash Common Dividend
    - -
    6.45%
    -8.93%

    Quarterly Revenue

    EUR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2022
    3,758
    3,790
    4,242
    4,019
    15,809
    2023
    4,152
    4,056
    4,062
    4,044
    16,313
    2024
    4,085
    4,191
    3,957
    - -
    - -

    Quarterly Earnings Per Share

    EUR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2022
    0.21
    0.16
    0.34
    - -
    0.84
    2023
    0.19
    0.21
    0.22
    - -
    0.47
    2024
    0.35
    0.04
    -0.01
    - -
    - -

    Quarterly Dividends Per Share

    EUR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2022
    - -
    0.48
    - -
    - -
    0.5
    2023
    - -
    0.47
    - -
    - -
    0.46
    2024
    - -
    0.37
    - -
    - -
    - -
    Similar Companies
    Business