| Market Cap | €6.92B | |
| Enterprise Value | €9.29B | |
| Revenue | €9.07B | −5.0% |
| Gross Profit | — | — |
| EBITDA | €1.13B | −18.9% |
| Net Income | €63.0M | −82.2% |
| Diluted EPS | €0.51 | −88.6% |
| Free Cash Flow | — | — |
| DPS (FY2025) | €3.60 |
| Trailing yield | 6.30% |
| Payout ratio | 482.5% |
| Growth streak | 3 yrs |
| 5y DPS growth | — |
| Fiscal year | DPS | YoY | Basis |
|---|---|---|---|
| FY20252025-12-31 | €3.60 | +2.9% | reported |
| FY20242024-12-31 | €3.50 | +2.9% | reported |
| FY20232023-12-31 | €3.40 | +13.3% | reported |
| FY20222022-12-31 | €3.00 |
| Ratio | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend · 7y | vs own |
|---|---|---|---|---|---|---|---|---|---|
| ▾Margins | |||||||||
| Operating Margin | 9.22% | 7.61% | 18.21% | 11.14% | 7.16% | 6.14% | 3.18% | 7% | |
| EBITDA Margin | 16.66% | 17.10% | 26.79% | 17.26% | 14.70% | 14.54% | 12.42% | 7% | |
| Net Margin | 6.21% | 4.21% | 13.75% | 8.35% | 4.39% | 3.71% | 0.69% | 7% | |
| OCF Margin | 14.88% | 14.14% | 9.61% | 12.95% | 13.37% | 11.75% | 10.99% | 21% | |
| ▸Returns on Capital · 3 ratios | |||||||||
| ▸DuPont factors (ROE drivers) · 2 ratios | |||||||||
| ▸Earnings quality · 4 ratios | |||||||||
| ▸Liquidity & coverage · 4 ratios | |||||||||
| ▸Leverage · 7 ratios | |||||||||
| ▸Working capital · 3 ratios | |||||||||
| ▸Capital allocation · 3 ratios | |||||||||
| ▸Other · 1 ratios | |||||||||
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | €8.74B | €7.88B | €9.52B | €11.55B | €9.51B | €9.54B | €9.07B |
| YoY % | -9.8% | +20.7% | +21.3% | -17.6% | +0.3% | -5.0% | |
| R&D Expense | €249.0M | €241.0M | €243.0M | €270.0M | €275.0M | €278.0M | €284.0M |
| YoY % | -3.2% | +0.8% | +11.1% | +1.9% | +1.1% | +2.2% | |
| SG&A Expense | €773.0M | €745.0M | €784.0M | €868.0M | €874.0M | €920.0M | €910.0M |
| YoY % | -3.6% | +5.2% | +10.7% | +0.7% | +5.3% | -1.1% | |
| Operating Income | €806.0M | €600.0M | €1.73B | €1.29B | €681.0M | €586.0M | €288.0M |
| YoY % | -25.6% | +188.8% | -25.7% | -47.1% | -14.0% | -50.9% | |
| Equity Method Income | -€2.0M | -€2.0M | -€1.0M | -€6.0M | -€9.0M | -€6.0M | -€1.0M |
| Income Tax | €137.0M | €178.0M | €369.0M | €254.0M | €177.0M | €150.0M | €100.0M |
| YoY % | +29.9% | +107.3% | -31.2% | -30.3% | -15.3% | -33.3% | |
| Net Income (incl. NCI) | €551.0M | €335.0M | €1.31B | €966.0M | €425.0M | €357.0M | €62.0M |
| YoY % | -39.2% | +290.1% | -26.1% | -56.0% | -16.0% | -82.6% | |
| Minority Interest (P&L) | -€8.0M | -€3.0M | -€2.0M | €1.0M | €7.0M | €3.0M | -€1.0M |
| YoY % | +600.0% | -57.1% | |||||
| Net Income | €543.0M | €332.0M | €1.31B | €965.0M | €418.0M | €354.0M | €63.0M |
| YoY % | -38.9% | +294.3% | -26.3% | -56.7% | -15.3% | -82.2% | |
| EPS (Basic) | €6.45 | €3.98 | €17.15 | €12.81 | €5.39 | €4.51 | €0.52 |
| YoY % | -38.3% | +330.9% | -25.3% | -57.9% | -16.3% | -88.5% | |
| EPS (Diluted) | €6.41 | €3.96 | €17.04 | €12.75 | €5.36 | €4.49 | €0.51 |
| YoY % | -38.2% | +330.3% | -25.2% | -58.0% | -16.2% | -88.6% | |
| Dividends Declared per Share | — | — | — | €3 | €3 | €4 | €4 |
| YoY % | +13.3% | +2.9% | +2.9% |
Statement lines are XBRL facts as filed with the company's home regulator (SEC EDGAR for US filers; ESEF/EDINET and other national regulators for foreign filers); ratios and other derived figures are computed from them. A blank cell means the tag was absent — never imputed.
| reported |
| FY20212021-12-31 | — | — | reported |
| FY20202020-12-31 | — | — | reported |
| FY20192019-12-31 | — | — | reported |
