Market cap
$107,395 Mln
Revenue (TTM)
$48,919 Mln
P/E Ratio
23.7
P/B Ratio
1.3
Div. Yield
9.2 %
Income Statement (€ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
48,919.00
|
46,716.00
|
44,286.00
|
41,618.00
|
40,561.00
|
39,175.00
|
|||||
|
Cost of Revenue
|
13,197.00
|
13,049.00
|
13,205.00
|
12,628.00
|
11,882.00
|
12,255.00
|
|||||
|
Gross Profit
|
35,722.00
|
33,667.00
|
31,081.00
|
28,990.00
|
28,679.00
|
26,920.00
|
|||||
|
Operating Expenses
|
28,484.00
|
24,070.00
|
23,829.00
|
22,030.00
|
18,517.00
|
18,794.00
|
|||||
|
Operating Profit (EBIT)
|
7,238.00
|
9,597.00
|
7,252.00
|
6,960.00
|
10,162.00
|
8,126.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
5,195.00
|
6,020.00
|
6,758.00
|
6,115.00
|
9,992.00
|
7,837.00
|
|||||
|
Provision for Tax
|
1,203.00
|
1,043.00
|
1,204.00
|
1,017.00
|
1,909.00
|
1,558.00
|
|||||
|
Profit after Tax (Net Income)
|
3,958.00
|
7,813.00
|
5,560.00
|
5,400.00
|
8,371.00
|
6,223.00
|
|||||
|
Minority Interest
|
-53.00
|
-38.00
|
-58.00
|
-36.00
|
-113.00
|
-56.00
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
8,371.00
|
6,223.00
|
Liabilities (€ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
69,207.00
|
71,376.00
|
77,507.00
|
74,040.00
|
74,784.00
|
68,681.00
|
|||||
|
Minority Interest
|
-53.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
27,563.00
|
26,750.00
|
25,779.00
|
27,917.00
|
27,606.00
|
29,916.00
|
|||||
|
Current Liabilities
|
31,930.00
|
28,345.00
|
29,162.00
|
24,194.00
|
23,964.00
|
21,295.00
|
|||||
|
Total Liabilities
|
160,990.00
|
126,805.00
|
132,798.00
|
126,464.00
|
126,722.00
|
120,242.00
|
Assets (€ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
97,538.00
|
95,853.00
|
90,210.00
|
95,809.00
|
92,696.00
|
89,678.00
|
|||||
|
Current Assets
|
31,522.00
|
30,952.00
|
42,588.00
|
30,655.00
|
34,026.00
|
30,564.00
|
|||||
|
Total Assets
|
160,990.00
|
126,805.00
|
132,798.00
|
126,464.00
|
126,722.00
|
120,242.00
|
|||||
|
Total Debt*
|
23,576.00
|
20,329.00
|
17,906.00
|
18,697.00
|
21,212.00
|
22,414.00
|
|||||
|
Net Current Assets
|
-408.00
|
2,607.00
|
13,426.00
|
6,463.00
|
10,137.00
|
9,358.00
|
Cashflow (€ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
12,132.21
|
9,081.00
|
10,258.00
|
10,526.00
|
10,522.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2,761.63
|
-4,407.00
|
-6,200.00
|
-2,075.00
|
-7,298.00
|
|||||
|
Cash from Financing Activities
|
--
|
-9,262.24
|
-5,763.00
|
-8,052.00
|
-5,821.00
|
-7,056.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (€)
|
1.62
|
3.20
|
2.22
|
2.15
|
3.34
|
2.48
|
|||||
|
Cash EPS (€)
|
--
|
5.53
|
3.65
|
4.07
|
4.16
|
3.11
|
|||||
|
Adjusted Book Value (€)
|
--
|
29.24
|
30.91
|
29.53
|
29.82
|
27.37
|
|||||
|
Dividend per Share (€)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (€)
|
--
|
4.97
|
3.62
|
4.09
|
4.20
|
4.19
|
|||||
|
Free Cash Flow per Share (€)
|
--
|
4.16
|
2.35
|
2.93
|
3.32
|
3.38
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.35
|
5.91
|
5.72
|
8.95
|
7.00
|
|||||
|
ROE (%)
|
5.56
|
10.50
|
7.34
|
7.26
|
11.67
|
9.44
|
|||||
|
ROA (%)
|
2.51
|
6.02
|
4.29
|
4.27
|
6.78
|
5.30
|
|||||
|
EBIT Margin (%)
|
18.18
|
14.56
|
16.82
|
16.73
|
25.65
|
20.90
|
|||||
|
Net Margin (%)
|
8.09
|
16.72
|
12.55
|
12.98
|
20.64
|
15.89
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
13.42
|
0.05
|
0.06
|
0.03
|
0.04
|
0.05
|
|||||
|
EBIT Growth (%)
|
11.11
|
-8.67
|
6.98
|
-33.08
|
27.06
|
-42.39
|
|||||
|
Net Profit Growth (%)
|
-56.90
|
40.52
|
2.96
|
-35.49
|
34.52
|
-49.38
|
|||||
|
EPS Growth (%)
|
-55.93
|
0.44
|
0.03
|
-0.35
|
0.35
|
-0.49
|
|||||
|
Book Value Growth (%)
|
1.94
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.21
|
0.28
|
0.23
|
0.25
|
0.28
|
0.33
|
|||||
|
Short term debt to equity ratio
|
0.10
|
0.06
|
0.06
|
0.04
|
0.06
|
0.05
|
|||||
|
Current Ratio
|
0.99
|
1.09
|
1.46
|
1.27
|
1.42
|
1.44
|
|||||
|
Quick Ratio
|
0.23
|
0.73
|
1.14
|
0.87
|
1.05
|
1.03
|
|||||
|
Interest Coverage
|
9.78
|
10.86
|
11.96
|
13.57
|
27.03
|
21.69
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
18.82
|
23.65
|
24.00
|
26.53
|
26.49
|
24.98
|
|||||
|
Asset Turnover
|
0.31
|
0.36
|
0.34
|
0.33
|
0.33
|
0.33
|
|||||
|
Receivable days
|
--
|
84.73
|
89.36
|
95.60
|
92.45
|
92.02
|
|||||
|
Inventory Days
|
--
|
274.94
|
264.11
|
269.37
|
271.66
|
254.33
|
|||||
|
Payable days
|
--
|
208.70
|
205.78
|
204.51
|
199.70
|
171.00
|
|||||
|
Cash Conversion Cycle
|
--
|
150.97
|
147.69
|
160.46
|
164.41
|
175.36
|