| Market Cap | €606.9M | |
| Enterprise Value | €1.65B | |
| Revenue | €8.00B | −16.5% |
| Gross Profit | — | — |
| EBITDA | — | — |
| Net Income | -€1.40B | −666.1% |
| Diluted EPS | -€73.83 | −123.7% |
| Free Cash Flow | — | — |
| DPS (FY2025) | €0.16derived |
| Trailing yield | 0.49% |
| Payout ratio | — |
| Growth streak | 0 yrs |
| 5y DPS growth | — |
| Fiscal year | DPS | YoY | Basis |
|---|---|---|---|
| FY20252025-12-31 | €0.16 | — | derived (paid ÷ diluted shares) |
| Ratio | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend · 6y | vs own |
|---|---|---|---|---|---|---|---|---|
| ▾Margins | ||||||||
| Operating Margin | 5.81% | −25.54% | −7.05% | −29.05% | −27.76% | −10.35% | 58% | |
| NOPAT Margin | 5.32% | −20.17% | −5.57% | −22.95% | −14.90% | −8.18% | 58% | |
| Net Margin | 4.92% | −27.33% | −8.98% | −32.18% | 2.59% | −17.55% | 42% | |
| OCF Margin | 10.90% | 3.50% | 3.79% | −3.86% | −14.64% | 2.99% | 42% | |
| ▸Returns on Capital · 4 ratios | ||||||||
| ▸DuPont factors (ROE drivers) · 4 ratios | ||||||||
| ▸Earnings quality · 4 ratios | ||||||||
| ▸Liquidity & coverage · 3 ratios | ||||||||
| ▸Leverage · 5 ratios | ||||||||
| ▸Working capital · 1 ratios | ||||||||
| ▸Capital allocation · 2 ratios | ||||||||
| ▸Per share · 2 ratios | ||||||||
| Line | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | €11.18B | €10.84B | €11.27B | €10.69B | €9.58B | €8.00B |
| YoY % | -3.1% | +4.0% | -5.1% | -10.4% | -16.5% | |
| Operating Income | €650.0M | -€2.77B | -€795.0M | -€3.11B | -€2.66B | -€828.0M |
| Equity Method Income | €5.0M | €0 | €4.0M | €5.0M | €0 | €0 |
| YoY % | -100.0% | +25.0% | -100.0% | |||
| Pretax Income | €599.0M | -€2.92B | -€970.0M | -€3.33B | €462.0M | -€1.26B |
| Income Tax | €51.0M | €39.0M | €46.0M | €112.0M | €214.0M | €139.0M |
| YoY % | -23.5% | +17.9% | +143.5% | +91.1% | -35.0% | |
| Net Income (incl. NCI) | €553.0M | -€2.96B | -€1.01B | -€3.44B | €248.0M | -€1.40B |
| Minority Interest (P&L) | €3.0M | €3.0M | €0 | €1.0M | €0 | €1.0M |
| YoY % | 0.0% | -100.0% | -100.0% | |||
| Net Income | €550.0M | -€2.96B | -€1.01B | -€3.44B | €248.0M | -€1.40B |
| EPS (Basic) | €5.05 | -€27.03 | -€9.14 | -€31.04 | €344.80 | -€73.83 |
| EPS (Diluted) | €5.05 | -€27.03 | -€9.14 | -€31.04 | €311.72 | -€73.83 |
| Weighted Avg Shares (Basic) | 109.0M | 109.6M | 110.6M | 110.9M | 720,224 | 19.0M |
| YoY % | +0.5% | +1.0% | +0.2% | -99.4% | +2539.7% | |
| Weighted Avg Shares (Diluted) | 109.0M | 109.6M | 110.6M | 110.9M | 796,656 | 19.0M |
| YoY % | +0.5% | +1.0% | +0.2% | -99.3% | +2286.4% |
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.
