Loading...

LEONI

DB:LEO
Snowflake Description

Moderate growth potential and overvalued.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
LEO
DB
€436M
Market Cap
  1. Home
  2. DE
  3. Automobiles
Company description

LEONI AG, together with its subsidiaries, provides products, solutions, and services for energy and data management in the automotive sector and other industries worldwide. The last earnings update was 31 days ago. More info.


Add to Portfolio Compare Print
  • LEONI has significant price volatility in the past 3 months.
LEO Share Price and Events
7 Day Returns
-1.1%
DB:LEO
-1.6%
DE Auto Components
0.3%
DE Market
1 Year Returns
-74.8%
DB:LEO
-44.9%
DE Auto Components
-11.7%
DE Market
LEO Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
LEONI (LEO) -1.1% -9.8% -25.5% -74.8% -53.8% -77.6%
DE Auto Components -1.6% -6.4% -13% -44.9% -32.8% -33%
DE Market 0.3% -2.8% -0.8% -11.7% 12.2% 6.1%
1 Year Return vs Industry and Market
  • LEO underperformed the Auto Components industry which returned -44.9% over the past year.
  • LEO underperformed the Market in Germany which returned -11.7% over the past year.
Price Volatility
LEO
Industry
5yr Volatility vs Market

Value

 Is LEONI undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of LEONI to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for LEONI.

DB:LEO Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 14 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 12.1%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:LEO
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Auto Components Unlevered Beta Simply Wall St/ S&P Global 1.19
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.195 (1 + (1- 30%) (277.44%))
2.685
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
2
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (2 * 5.96%)
12.15%

Discounted Cash Flow Calculation for DB:LEO using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for LEONI is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

DB:LEO DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (EUR, Millions) Source Present Value
Discounted (@ 12.15%)
2019 -301.33 Analyst x4 -268.69
2020 -77.23 Analyst x8 -61.40
2021 35.12 Analyst x6 24.90
2022 53.90 Est @ 53.48% 34.07
2023 74.11 Est @ 37.5% 41.78
2024 93.62 Est @ 26.32% 47.06
2025 110.93 Est @ 18.49% 49.72
2026 125.37 Est @ 13.01% 50.10
2027 136.88 Est @ 9.18% 48.78
2028 145.76 Est @ 6.49% 46.32
Present value of next 10 years cash flows €12.63
DB:LEO DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= €145.76 × (1 + 0.23%) ÷ (12.15% – 0.23%)
€1,225.64
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= €1,225.64 ÷ (1 + 12.15%)10
€389.45
DB:LEO Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= €12.63 + €389.45
€402.07
Equity Value per Share
(EUR)
= Total value / Shares Outstanding
= €402.07 / 32.67
€12.31
DB:LEO Discount to Share Price
Calculation Result
Value per share (EUR) From above. €12.31
Current discount Discount to share price of €13.36
= -1 x (€13.36 - €12.31) / €12.31
-8.5%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of LEONI is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for LEONI's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are LEONI's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:LEO PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in EUR €-3.06
DB:LEO Share Price ** DB (2019-06-14) in EUR €13.36
Germany Auto Components Industry PE Ratio Median Figure of 11 Publicly-Listed Auto Components Companies 14.77x
Germany Market PE Ratio Median Figure of 424 Publicly-Listed Companies 19.7x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of LEONI.

DB:LEO PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= DB:LEO Share Price ÷ EPS (both in EUR)

= 13.36 ÷ -3.06

-4.36x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • LEONI is loss making, we can't compare its value to the DE Auto Components industry average.
  • LEONI is loss making, we can't compare the value of its earnings to the Germany market.
Price based on expected Growth
Does LEONI's expected growth come at a high price?
Raw Data
DB:LEO PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -4.36x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 14 Analysts
113%per year
Germany Auto Components Industry PEG Ratio Median Figure of 10 Publicly-Listed Auto Components Companies 0.65x
Germany Market PEG Ratio Median Figure of 270 Publicly-Listed Companies 1.47x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for LEONI, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on LEONI's assets?
Raw Data
DB:LEO PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in EUR €29.07
DB:LEO Share Price * DB (2019-06-14) in EUR €13.36
Germany Auto Components Industry PB Ratio Median Figure of 13 Publicly-Listed Auto Components Companies 1.28x
Germany Market PB Ratio Median Figure of 576 Publicly-Listed Companies 1.76x
DB:LEO PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= DB:LEO Share Price ÷ Book Value per Share (both in EUR)

= 13.36 ÷ 29.07

0.46x

* Primary Listing of LEONI.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • LEONI is good value based on assets compared to the DE Auto Components industry average.
X
Value checks
We assess LEONI's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Auto Components industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Auto Components industry average (and greater than 0)? (1 check)
  5. LEONI has a total score of 1/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is LEONI expected to perform in the next 1 to 3 years based on estimates from 14 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
113%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is LEONI expected to grow at an attractive rate?
  • LEONI's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • LEONI's earnings growth is expected to exceed the Germany market average.
  • LEONI's revenue growth is positive but not above the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:LEO Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:LEO Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 14 Analysts 113%
DB:LEO Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 14 Analysts 3.8%
Germany Auto Components Industry Earnings Growth Rate Market Cap Weighted Average 10.7%
Germany Auto Components Industry Revenue Growth Rate Market Cap Weighted Average 4%
Germany Market Earnings Growth Rate Market Cap Weighted Average 12.7%
Germany Market Revenue Growth Rate Market Cap Weighted Average 5%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:LEO Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (2 months ago) See Below
Future Estimates Average of up to 14 Analyst Estimates (S&P Global) See Below
All numbers in EUR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:LEO Future Estimates Data
Date (Data in EUR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2023-12-31 5,832 2
2022-12-31 5,630 2
2021-12-31 5,649 291 119 13
2020-12-31 5,393 207 63 14
2019-12-31 5,091 36 -177 8
DB:LEO Past Financials Data
Date (Data in EUR Millions) Revenue Cash Flow Net Income *
2019-03-31 5,036 -19 -100
2018-12-31 5,101 152 76
2018-09-30 5,131 86 130
2018-06-30 5,113 186 133
2018-03-31 5,031 217 154
2017-12-31 4,925 245 147
2017-09-30 4,773 278 124
2017-06-30 4,658 217 72
2017-03-31 4,564 196 36
2016-12-31 4,431 175 11
2016-09-30 4,436 160 21
2016-06-30 4,476 225 61

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • LEONI's earnings are expected to grow significantly at over 20% yearly.
  • LEONI's revenue is expected to grow by 3.8% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:LEO Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (2 months ago) See Below
Future Estimates Average of up to 14 Analyst Estimates (S&P Global) See Below

All data from LEONI Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:LEO Future Estimates Data
Date (Data in EUR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31 3.79 5.27 2.54 11.00
2020-12-31 1.92 4.36 0.81 12.00
2019-12-31 -5.43 -3.72 -6.45 8.00
DB:LEO Past Financials Data
Date (Data in EUR Millions) EPS *
2019-03-31 -3.06
2018-12-31 2.31
2018-09-30 3.96
2018-06-30 4.08
2018-03-31 4.72
2017-12-31 4.49
2017-09-30 3.80
2017-06-30 2.22
2017-03-31 1.09
2016-12-31 0.33
2016-09-30 0.66
2016-06-30 1.88

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • LEONI is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess LEONI's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
LEONI has a total score of 3/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has LEONI performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare LEONI's growth in the last year to its industry (Auto Components).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • LEONI does not make a profit and their year on year earnings growth rate was negative over the past 5 years.
  • Unable to compare LEONI's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare LEONI's 1-year growth to the DE Auto Components industry average as it is not currently profitable.
Earnings and Revenue History
LEONI's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from LEONI Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:LEO Past Revenue, Cash Flow and Net Income Data
Date (Data in EUR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 5,035.75 -100.03 578.94 155.85
2018-12-31 5,101.12 75.63 553.25 150.25
2018-09-30 5,130.83 129.52 540.36 141.62
2018-06-30 5,112.54 133.36 537.31 138.29
2018-03-31 5,030.90 154.22 525.97 134.18
2017-12-31 4,925.30 146.61 520.14 129.09
2017-09-30 4,773.11 124.00 507.20 132.63
2017-06-30 4,657.88 72.46 497.73 132.06
2017-03-31 4,563.79 35.52 491.44 133.71
2016-12-31 4,431.32 10.71 484.02 134.39
2016-09-30 4,435.72 21.45 487.79 129.86
2016-06-30 4,475.96 61.37 487.07 125.21
2016-03-31 4,483.42 71.98 478.02 121.17
2015-12-31 4,502.94 77.16 473.88 119.85
2015-09-30 4,426.26 104.61 453.70 117.57
2015-06-30 4,328.31 105.08 443.90 115.74
2015-03-31 4,192.01 99.92 430.77 114.41
2014-12-31 4,103.43 114.67 415.59 109.34
2014-09-30 4,043.32 118.98 409.58 108.75
2014-06-30 3,987.48 120.87 396.73 108.64
2014-03-31 3,979.08 114.49 391.79 105.61
2013-12-31 3,917.89 105.52 391.39 106.11
2013-09-30 3,845.57 89.59 384.89 103.55
2013-06-30 3,842.37 103.17 390.56 98.64
2013-03-31 3,798.98 114.34 388.68 95.66
2012-12-31 3,809.01 156.69 380.91 92.83
2012-09-30 3,825.49 171.80 373.47 90.86
2012-06-30 3,783.81 173.07 360.34 87.87

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • It is difficult to establish if LEONI has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • It is difficult to establish if LEONI has efficiently used its assets last year compared to the DE Auto Components industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if LEONI improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess LEONI's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Auto Components industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
LEONI has a total score of 0/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is LEONI's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up LEONI's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • LEONI's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
  • LEONI's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of LEONI's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 1.8x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from LEONI Company Filings, last reported 2 months ago.

DB:LEO Past Debt and Equity Data
Date (Data in EUR Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 955.22 1,210.47 174.13
2018-12-31 1,081.44 803.64 184.87
2018-09-30 1,119.37 865.96 172.84
2018-06-30 1,096.21 715.95 143.45
2018-03-31 1,083.56 610.87 132.02
2017-12-31 1,041.89 626.84 214.55
2017-09-30 1,007.56 568.55 138.61
2017-06-30 989.71 631.98 242.74
2017-03-31 961.76 649.73 202.05
2016-12-31 917.16 658.33 231.99
2016-09-30 898.57 608.15 113.28
2016-06-30 940.28 596.57 170.97
2016-03-31 973.48 597.38 217.47
2015-12-31 996.33 631.87 304.22
2015-09-30 982.57 552.44 144.52
2015-06-30 991.47 598.89 177.91
2015-03-31 992.53 656.87 298.85
2014-12-31 917.76 569.44 249.38
2014-09-30 884.69 543.91 153.55
2014-06-30 852.54 547.75 178.89
2014-03-31 847.75 495.01 192.53
2013-12-31 827.60 472.99 217.51
2013-09-30 784.02 475.13 141.14
2013-06-30 777.93 530.28 160.54
2013-03-31 810.22 508.82 197.09
2012-12-31 783.97 579.78 316.05
2012-09-30 823.29 713.33 347.92
2012-06-30 789.28 578.57 247.44
  • LEONI's level of debt (110.7%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (58.5% vs 110.7% today).
  • Operating cash flow is negative therefore debt is not well covered.
  • Unable to confirm if the interest payments on LEONI's debt are well covered by earnings due to lack of past financial data.
X
Financial health checks
We assess LEONI's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. LEONI has a total score of 1/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is LEONI's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from LEONI dividends. Estimated to be 2.9% next year.
If you bought €2,000 of LEONI shares you are expected to receive €0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate LEONI's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate LEONI's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:LEO Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 14 Analyst Estimates (S&P Global) See Below
Germany Auto Components Industry Average Dividend Yield Market Cap Weighted Average of 10 Stocks 4.2%
Germany Market Average Dividend Yield Market Cap Weighted Average of 327 Stocks 3.2%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.4%
Germany Top 25% Dividend Yield 75th Percentile 3.9%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:LEO Future Dividends Estimate Data
Date (Data in €) Dividend per Share (annual) Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31 0.77 12.00
2020-12-31 0.36 13.00
2019-12-31 0.00 11.00
DB:LEO Past Annualized Dividends Data
Date (Data in €) Dividend per share (annual) Avg. Yield (%)
2019-05-16 0.000 0.000
2019-03-19 0.000 0.000
2018-03-15 1.400 3.966
2017-03-23 0.500 0.930
2016-03-23 1.000 3.086
2015-03-17 1.200 2.811
2014-03-24 1.000 1.964
2014-01-15 1.000 1.798
2013-03-21 1.500 3.645
2013-01-15 1.500 4.647
2012-08-07 1.500 5.318
2012-03-21 1.500 4.480
2011-03-24 0.700 2.233
2011-02-24 0.700 2.450
2010-11-05 0.000 0.000
2010-07-27 0.000 0.000
2010-04-28 0.000 0.000
2010-04-15 0.000 0.000
2010-02-25 0.000 0.000
2010-01-15 0.000 0.000

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as LEONI has not reported any payouts.
  • Unable to verify if LEONI's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of LEONI's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as LEONI has not reported any payouts.
Future Payout to shareholders
  • Dividends after 3 years are expected to be well covered by earnings (5.4x coverage).
X
Income/ dividend checks
We assess LEONI's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can LEONI afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. LEONI has a total score of 1/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of LEONI's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Aldo Kamper
AGE 48
TENURE AS CEO 0.8 years
CEO Bio

Mr. Aldo Kamper serves as the Chief Executive Officer of OSRAM Opto Semiconductors at OSRAM Opto Semiconductors Asia Ltd. and OSRAM SYLVANIA, Inc. Mr. Kamper has been the President and Chief Executive Officer at OSRAM Opto Semiconductors Gesellschaft mit beschränkter Haftung since October 1, 2010. Mr. Kamper serves as the Chief Executive Officer of Business Unit Opto Semiconductors at OSRAM GmbH. He has been Head of Wiring Systems Division at LEONI AG since April 1, 2019. Mr. Kamper serves as President Since October 1, 2018 and Chief Executive Officer at LEONI AG since September 1, 2018. He is Chairman of the Board of Directors at LEONI AG. He is additionally responsible for Finance including Corporate Accounting, Corporate Controlling, Corporate Data Protection, Corporate Finance & Treasury, Corporate Information Management, Corporate Information Security, Corporate Internal Audit, Corporate Risk & Insurance and Corporate Taxes at LEONI AG since March 17, 2019. He served as the Vice President and General Manager of LEDs within Osram Opto Semiconductors from 2001 to 2006 and Director of Visible LED Automotive from 1999 to 2001. He served as an Executive Vice President and General Manager of NAFTA Region Automotive Lighting Division of Osram Sylvania Inc. from 2006 to 2010. From 1999 to 2006, he held executive positions at OSRAM Opto Semiconductors in the fields of automotive and visible LEDs. Mr. Kamper served as Controller of affiliated companies at OSRAM GmbH from 1994 to 1997. Mr. Kamper completed Business Administration from University of Maastricht / University of Trier in 1994. He completed MBA from University of Stanford (USA) in 1999.

CEO Compensation
  • Insufficient data for Aldo to compare compensation growth.
  • Insufficient data for Aldo to establish whether their remuneration is reasonable compared to companies of similar size in Germany.
Management Team Tenure

Average tenure and age of the LEONI management team in years:

2.2
Average Tenure
48
Average Age
  • The tenure for the LEONI management team is about average.
Management Team

Bruno Fankhauser

TITLE
Member of the Board of Directors
COMPENSATION
€2M
AGE
47
TENURE
3.3 yrs

Martin Stüttem

TITLE
COO of Wiring Systems Division & Director
COMPENSATION
€2M
AGE
51
TENURE
2.2 yrs

Aldo Kamper

TITLE
Chairman of the Board
AGE
48
TENURE
0.8 yrs

Frank Steinhart

TITLE
Vice President of Corporate Investor Relations

Susanne Kertz

TITLE
Executive Assistant to President & CEO/CFO and Executive of Corporate IR
Board of Directors Tenure

Average tenure and age of the LEONI board of directors in years:

3.5
Average Tenure
54
Average Age
  • The tenure for the LEONI board of directors is about average.
Board of Directors

Klaus Probst

TITLE
Chairman of Supervisory Board
COMPENSATION
€212K
AGE
65
TENURE
2.1 yrs

Franz Spieß

TITLE
1st Deputy Chairman of Supervisory Board
COMPENSATION
€154K
AGE
61
TENURE
12.5 yrs

Werner Lang

TITLE
2nd Deputy Chairman of Supervisory Board
COMPENSATION
€150K
AGE
51

Christian Rödl

TITLE
Member of Supervisory Board
COMPENSATION
€111K
AGE
48
TENURE
3.5 yrs

Karl-Heinz Lach

TITLE
Member of Supervisory Board
COMPENSATION
€100K
AGE
60
TENURE
12.1 yrs

Richard Paglia

TITLE
Member of Supervisory Board
COMPENSATION
€111K
AGE
52
TENURE
7.1 yrs

Ulrike Friese-Dormann

TITLE
Member of Supervisory Board
COMPENSATION
€94K
AGE
47
TENURE
4.1 yrs

Wolfgang Dehen

TITLE
Member of Supervisory Board
COMPENSATION
€108K
AGE
64
TENURE
2.1 yrs

Elisabetta Castiglioni

TITLE
Member of Supervisory Board
COMPENSATION
€103K
AGE
54
TENURE
2.1 yrs

Inge Zellermaier

TITLE
Supervisory Board Member
COMPENSATION
€92K
AGE
54
TENURE
2.1 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess LEONI's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. LEONI has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Is LEONI AG (FRA:LEO) Undervalued After Accounting For Its Future Growth?

LEONI AG (FRA:LEO) is considered a high-growth stock, but its last closing price of €17.89 left some investors wondering if this high future earnings potential can be rationalized by its current price tag. … Let’s take a look at some key metrics to determine whether there's any value here for current and potential future investors. … The excitement around LEONI's growth potential is not unfounded

Simply Wall St -

Should You Be Happy With LEONI AG's (FRA:LEO) 4.5% Earnings Growth?

Today I will assess LEO's recent performance announced on 30 September 2018 and weigh these figures against its long-term trend and industry movements. … How Did LEO's Recent Performance Stack Up Against Its Past. … LEO's trailing twelve-month earnings (from 30 September 2018) of €130m has.

Simply Wall St -

What Should Investors Know About LEONI AG's (FRA:LEO) Return On Capital?

and looking to gauge the potential return on investment in LEONI AG (FRA:LEO). … Therefore, looking at how efficiently LEONI is able to use capital to create earnings will help us understand your potential return. … Investors use many different metrics but the analysis below focuses on return on capital employed (ROCE).

Simply Wall St -

A Note On LEONI AG's (FRA:LEO) ROE and Debt To Equity

While some investors are already well versed in financial metrics (hat tip), this article is for those who would like to learn about Return On Equity (ROE) and why it is important. … Another way to think of that is that for every €1 worth of equity in the company, it was able to earn €0.12. … Return on Equity = Net Profit ÷ Shareholders' Equity

Simply Wall St -

Should You Buy LEONI AG (FRA:LEO) For Its Dividend?

Dividends can be underrated but they form a large part of investment returns, playing an important role in compounding returns in the long run. … Historically, LEONI AG (FRA:LEO) has paid dividends to shareholders, and these days it yields 3.8%. … Let's take a look at LEONI in more detail.

Simply Wall St -

What You Must Know About LEONI AG's (FRA:LEO) Market Risks

Volatility is considered to be a measure of risk in modern finance theory. … Some investors use beta as a measure of how much a certain stock is impacted by market risk (volatility). … While we should keep in mind that Warren Buffett has cautioned that 'Volatility is far from synonymous with risk', beta is still a useful factor to consider.

Simply Wall St -

Is LEONI AG (FRA:LEO) Undervalued After Accounting For Its Future Growth?

LEONI AG (FRA:LEO) is considered a high growth stock. … However its last closing price of €42.5 left investors wondering whether this growth has already been factored into the share price. … Analysts are predicting good growth prospects for LEONI over the next couple of years

Simply Wall St -

LEONI AG (FRA:LEO): Commentary On Fundamentals

Building up an investment case requires looking at a stock holistically. … Today I've chosen to put the spotlight on LEONI AG (FRA:LEO) due to its excellent fundamentals in more than one area.

Simply Wall St -

Is LEONI AG (FRA:LEO) A Financially Sound Company?

While investors primarily focus on the growth potential and competitive landscape of the small-cap companies, they end up ignoring a key aspect, which could be the biggest threat to its existence: its financial health. … Assessing first and foremost the financial health is. … Here are few basic financial health checks you should consider before taking the plunge.

Simply Wall St -

LEONI AG (FRA:LEO): What Does The Future Look Like?

In March 2018, LEONI AG (FRA:LEO) announced its earnings update. … it seems that analyst forecasts are fairly optimistic, … the past 5-year average growth rate of -11.61%

Simply Wall St -

Company Info

Description

LEONI AG, together with its subsidiaries, provides products, solutions, and services for energy and data management in the automotive sector and other industries worldwide. It operates in two divisions, Wiring Systems, and Wire & Cable Solutions. The Wiring Systems division provides complete wiring systems and customized cable harnesses for the motor vehicle industry. Its products and services comprise cable harnesses through to integrated wiring systems, high-voltage wiring systems for hybrid and electric vehicles, energy distribution components, and special connectors, as well as related services. The Wire & Cable Solutions division manufactures and sells wire and cable systems; and provides intelligent energy transmission and data management system solutions. This segment offers a range of products and services, such as wires, strands, optical fibers, standardized cables, special cables, and fully assembled systems, as well as related services for customers in the automotive, capital goods, medical technology, telecommunications, energy, and infrastructure industries. The company was formerly known as Leonische Drahtwerke AG and changed its name to LEONI AG in 1999. LEONI AG was founded in 1569 and is headquartered in Nuremberg, Germany.

Details
Name: LEONI AG
LEO
Exchange: DB
Founded: 1569
€436,294,495
32,669,000
Website: http://www.leoni.com
Address: LEONI AG
Marienstrasse 7,
Nuremberg,
Bavaria, 90402,
Germany
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
DB LEO Registered Shares Deutsche Boerse AG DE EUR 02. Jan 1992
OTCPK LNNN.F Registered Shares Pink Sheets LLC US USD 02. Jan 1992
XTRA LEO Registered Shares XETRA Trading Platform DE EUR 02. Jan 1992
LSE 0O0J Registered Shares London Stock Exchange GB EUR 02. Jan 1992
SWX LEO Registered Shares SIX Swiss Exchange CH CHF 02. Jan 1992
WBAG LEO Registered Shares Wiener Boerse AG AT EUR 02. Jan 1992
BATS-CHIXE LEOD Registered Shares BATS 'Chi-X Europe' GB EUR 02. Jan 1992
OTCPK LNNN.Y ADR EACH REPR 0.25 ORD EUR0.00 Pink Sheets LLC US USD 19. Dec 2013
Number of employees
Current staff
Staff numbers
95,704
LEONI employees.
Industry
Auto Parts and Equipment
Automobiles
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/06/16 20:46
End of day share price update: 2019/06/14 00:00
Last estimates confirmation: 2019/06/13
Last earnings filing: 2019/05/16
Last earnings reported: 2019/03/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.