Market cap
$138,240 Mln
Revenue (TTM)
$50,503 Mln
P/E Ratio
21.7
P/B Ratio
7.4
Div. Yield
3.3 %
Income Statement (€ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
50,503.00
|
60,761.00
|
59,604.00
|
60,073.00
|
52,444.00
|
50,724.00
|
|||||
|
Cost of Revenue
|
26,794.00
|
33,391.00
|
34,429.00
|
35,906.00
|
30,259.00
|
28,684.00
|
|||||
|
Gross Profit
|
50,503.00
|
60,761.00
|
25,175.00
|
24,167.00
|
22,185.00
|
22,040.00
|
|||||
|
Operating Expenses
|
13,582.00
|
51,361.00
|
15,417.00
|
13,412.00
|
13,483.00
|
13,737.00
|
|||||
|
Operating Profit (EBIT)
|
9,037.00
|
9,400.00
|
9,758.00
|
10,755.00
|
8,702.00
|
8,303.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
8,693.00
|
8,869.00
|
9,339.00
|
10,337.00
|
8,556.00
|
7,996.00
|
|||||
|
Provision for Tax
|
2,481.00
|
2,500.00
|
2,199.00
|
2,068.00
|
1,935.00
|
1,923.00
|
|||||
|
Profit after Tax (Net Income)
|
9,469.00
|
5,744.00
|
6,487.00
|
7,642.00
|
6,049.00
|
5,581.00
|
|||||
|
Minority Interest
|
-542.00
|
-625.00
|
-653.00
|
-627.00
|
-572.00
|
2,389.00
|
|||||
|
Consolidated Profit
|
9,469.00
|
5,744.00
|
6,487.00
|
7,642.00
|
6,049.00
|
5,581.00
|
Liabilities (€ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
15,523.39
|
19,990.00
|
18,102.00
|
21,701.00
|
19,746.00
|
17,655.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
31,208.71
|
31,961.00
|
30,995.00
|
30,693.00
|
30,571.00
|
29,412.00
|
|||||
|
Current Liabilities
|
21,652.78
|
25,234.00
|
23,507.00
|
25,427.00
|
24,778.00
|
20,592.00
|
|||||
|
Total Liabilities
|
70,441.01
|
79,750.00
|
75,259.70
|
77,821.00
|
75,095.00
|
67,659.00
|
Assets (€ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
53,382.27
|
60,556.00
|
57,357.70
|
58,664.00
|
57,694.00
|
51,502.00
|
|||||
|
Current Assets
|
17,058.74
|
19,194.00
|
17,902.00
|
19,157.00
|
17,401.00
|
16,157.00
|
|||||
|
Total Assets
|
70,441.01
|
79,750.00
|
75,264.43
|
77,821.00
|
75,095.00
|
67,659.00
|
|||||
|
Total Debt*
|
29,591.40
|
30,655.00
|
28,593.00
|
29,284.00
|
29,942.00
|
27,130.00
|
|||||
|
Net Current Assets
|
-4,596.00
|
-6,040.00
|
-5,605.00
|
-6,270.00
|
-7,377.00
|
-4,435.00
|
Cashflow (€ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
8,350.00
|
9,519.00
|
9,426.00
|
7,282.00
|
7,972.00
|
9,058.00
|
|||||
|
Cash Flow from Investing Activities
|
-3,118.00
|
-625.00
|
-2,294.00
|
2,453.00
|
-3,246.00
|
-1,481.00
|
|||||
|
Cash from Financing Activities
|
-6,814.00
|
-6,941.00
|
-7,193.00
|
-8,890.00
|
-7,099.00
|
-5,804.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (€)
|
4.31
|
2.29
|
2.57
|
2.95
|
2.36
|
2.16
|
|||||
|
Cash EPS (€)
|
4.93
|
3.00
|
3.19
|
3.70
|
3.05
|
2.94
|
|||||
|
Adjusted Book Value (€)
|
7.07
|
7.99
|
7.16
|
8.37
|
7.71
|
6.83
|
|||||
|
Dividend per Share (€)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (€)
|
3.80
|
3.80
|
3.73
|
2.81
|
3.11
|
3.51
|
|||||
|
Free Cash Flow per Share (€)
|
3.16
|
3.11
|
3.13
|
2.18
|
2.63
|
3.14
|
Profitability Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
19.78
|
11.80
|
13.28
|
15.18
|
12.81
|
12.94
|
|||||
|
ROE (%)
|
53.33
|
30.16
|
32.60
|
36.88
|
32.35
|
36.19
|
|||||
|
ROA (%)
|
12.61
|
7.41
|
8.48
|
10.00
|
8.47
|
8.43
|
|||||
|
EBIT Margin (%)
|
20.21
|
18.52
|
16.89
|
15.83
|
18.38
|
18.45
|
|||||
|
Net Margin (%)
|
18.75
|
9.45
|
10.88
|
12.72
|
11.53
|
11.00
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.17
|
0.02
|
-0.01
|
0.15
|
0.03
|
-0.02
|
|||||
|
EBIT Growth (%)
|
-9.27
|
11.74
|
5.85
|
-1.30
|
2.98
|
-5.64
|
|||||
|
Net Profit Growth (%)
|
64.85
|
-11.45
|
-15.11
|
26.33
|
8.39
|
-0.78
|
|||||
|
EPS Growth (%)
|
0.88
|
-0.11
|
-0.13
|
0.25
|
0.09
|
0.01
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
1.91
|
1.53
|
1.58
|
1.35
|
1.52
|
1.54
|
|||||
|
Short term debt to equity ratio
|
0.17
|
0.31
|
0.27
|
0.26
|
0.36
|
0.24
|
|||||
|
Current Ratio
|
0.79
|
0.76
|
0.76
|
0.75
|
0.70
|
0.78
|
|||||
|
Quick Ratio
|
0.60
|
0.56
|
0.54
|
0.52
|
0.51
|
0.57
|
|||||
|
Interest Coverage
|
10.38
|
10.06
|
9.37
|
12.06
|
19.35
|
13.31
|
Operating Efficiency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
15.19
|
8.42
|
8.28
|
12.41
|
10.94
|
10.47
|
|||||
|
Asset Turnover
|
0.67
|
0.78
|
0.78
|
0.79
|
0.73
|
0.77
|
|||||
|
Receivable days
|
46.25
|
30.22
|
37.98
|
40.11
|
38.47
|
43.23
|
|||||
|
Inventory Days
|
62.83
|
56.31
|
58.61
|
53.98
|
55.19
|
54.92
|
|||||
|
Payable days
|
185.32
|
112.74
|
150.53
|
167.25
|
174.98
|
148.49
|
|||||
|
Cash Conversion Cycle
|
-76.25
|
-26.21
|
-53.94
|
-73.16
|
-81.32
|
-50.34
|