Market cap
$79,425 Mln
Revenue (TTM)
$83,229 Mln
P/E Ratio
12.4
P/B Ratio
1.3
Div. Yield
4.5 %
Income Statement (€ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
83,229.00
|
82,151.00
|
88,797.00
|
93,717.00
|
132,512.00
|
76,575.00
|
|||||
|
Cost of Revenue
|
74,928.00
|
74,405.00
|
77,255.00
|
80,245.00
|
105,593.00
|
61,721.00
|
|||||
|
Gross Profit
|
8,301.00
|
7,746.00
|
11,542.00
|
13,472.00
|
26,919.00
|
14,854.00
|
|||||
|
Operating Expenses
|
4,193.00
|
3,240.00
|
1,384.00
|
3,724.00
|
6,181.00
|
3,113.00
|
|||||
|
Operating Profit (EBIT)
|
4,108.00
|
4,506.00
|
10,158.00
|
9,748.00
|
20,738.00
|
11,741.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
6,757.00
|
5,778.00
|
6,489.00
|
10,228.00
|
22,049.00
|
10,685.00
|
|||||
|
Provision for Tax
|
3,058.00
|
3,020.00
|
3,725.00
|
5,368.00
|
8,088.00
|
4,845.00
|
|||||
|
Profit after Tax (Net Income)
|
5,340.00
|
2,608.00
|
2,624.00
|
4,771.00
|
13,887.00
|
5,821.00
|
|||||
|
Minority Interest
|
-374.00
|
-150.00
|
-140.00
|
-101.00
|
-74.00
|
-19.00
|
|||||
|
Consolidated Profit
|
1,696.00
|
2,608.00
|
2,624.00
|
4,771.00
|
13,810.00
|
6,128.00
|
Liabilities (€ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
52,001.00
|
42,940.00
|
47,785.00
|
48,105.00
|
49,759.00
|
39,437.00
|
|||||
|
Minority Interest
|
-374.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
48,371.00
|
57,145.00
|
61,607.00
|
61,741.00
|
57,404.00
|
60,927.00
|
|||||
|
Current Liabilities
|
35,002.00
|
34,269.00
|
37,827.00
|
36,059.00
|
48,717.00
|
43,152.00
|
|||||
|
Total Liabilities
|
182,007.00
|
139,201.00
|
150,082.00
|
146,365.00
|
156,351.00
|
143,598.00
|
Assets (€ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
85,303.00
|
98,339.00
|
106,500.00
|
99,660.00
|
94,754.00
|
85,984.00
|
|||||
|
Current Assets
|
43,169.00
|
40,862.00
|
43,582.00
|
46,705.00
|
61,597.00
|
57,614.00
|
|||||
|
Total Assets
|
170,176.00
|
139,201.00
|
150,082.00
|
146,365.00
|
156,351.00
|
143,598.00
|
|||||
|
Total Debt*
|
36,990.00
|
39,202.00
|
41,843.00
|
39,144.00
|
36,868.00
|
38,131.00
|
|||||
|
Net Current Assets
|
19,998.00
|
12,052.00
|
5,325.00
|
11,393.00
|
13,774.00
|
14,543.00
|
Cashflow (€ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
13,330.00
|
13,092.00
|
15,119.00
|
5,818.00
|
12,861.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-8,589.00
|
-9,228.00
|
-9,381.00
|
-7,018.00
|
-12,012.00
|
|||||
|
Cash from Financing Activities
|
--
|
-4,305.00
|
-5,969.00
|
-5,652.00
|
-1,087.00
|
-2,039.00
|
|||||
|
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 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (€)
|
3.54
|
1.72
|
1.65
|
2.89
|
8.24
|
3.27
|
|||||
|
Cash EPS (€)
|
4.45
|
6.55
|
6.43
|
7.48
|
12.51
|
7.24
|
|||||
|
Adjusted Book Value (€)
|
36.85
|
28.25
|
30.06
|
29.10
|
29.51
|
22.18
|
|||||
|
Dividend per Share (€)
|
4.46
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (€)
|
--
|
8.77
|
8.24
|
9.15
|
3.45
|
7.23
|
|||||
|
Free Cash Flow per Share (€)
|
--
|
3.04
|
3.20
|
3.86
|
2.99
|
4.29
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.04
|
2.97
|
5.49
|
16.92
|
7.94
|
|||||
|
ROE (%)
|
10.46
|
5.75
|
5.47
|
9.75
|
31.14
|
15.15
|
|||||
|
ROA (%)
|
3.16
|
1.80
|
1.77
|
3.15
|
9.26
|
4.54
|
|||||
|
EBIT Margin (%)
|
4.77
|
16.98
|
8.75
|
12.03
|
17.33
|
15.09
|
|||||
|
Net Margin (%)
|
6.42
|
3.17
|
2.96
|
5.09
|
10.48
|
7.60
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
1.78
|
-0.07
|
-0.05
|
-0.29
|
0.73
|
0.74
|
|||||
|
EBIT Growth (%)
|
-44.51
|
79.60
|
-31.12
|
-50.89
|
98.66
|
693.82
|
|||||
|
Net Profit Growth (%)
|
110.16
|
-0.61
|
-45.00
|
-65.64
|
138.57
|
167.41
|
|||||
|
EPS Growth (%)
|
124.18
|
0.04
|
-0.43
|
-0.65
|
1.52
|
1.68
|
|||||
|
Book Value Growth (%)
|
8.46
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.46
|
0.91
|
0.88
|
0.81
|
0.74
|
0.97
|
|||||
|
Short term debt to equity ratio
|
0.17
|
0.22
|
0.21
|
0.17
|
0.17
|
0.13
|
|||||
|
Current Ratio
|
1.23
|
1.19
|
1.15
|
1.30
|
1.26
|
1.34
|
|||||
|
Quick Ratio
|
1.00
|
1.04
|
0.99
|
1.12
|
1.11
|
1.19
|
|||||
|
Interest Coverage
|
2.29
|
1.71
|
6.08
|
10.77
|
25.18
|
13.24
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
20.96
|
20.31
|
21.04
|
19.11
|
17.10
|
30.50
|
|||||
|
Asset Turnover
|
0.49
|
0.57
|
0.60
|
0.62
|
0.88
|
0.60
|
|||||
|
Receivable days
|
--
|
78.62
|
75.25
|
79.05
|
63.42
|
83.26
|
|||||
|
Inventory Days
|
--
|
27.99
|
29.42
|
31.62
|
23.83
|
29.49
|
|||||
|
Payable days
|
--
|
71.35
|
69.50
|
76.83
|
62.82
|
75.37
|
|||||
|
Cash Conversion Cycle
|
--
|
35.25
|
35.17
|
33.85
|
24.43
|
37.38
|