| Market Cap | €11.32B | |
| Enterprise Value | €6.26B | |
| Revenue | €2.93B | −6.5% |
| Gross Profit | — | — |
| EBITDA | — | — |
| Net Income | €348.1M | −80.9% |
| Diluted EPS | €0.12 | −81.3% |
| Free Cash Flow | €303.1M | +173.8% |
| DPS (FY2025) | €0.08 |
| Trailing yield | 2.01% |
| Payout ratio | 65.4% |
| Growth streak | 2 yrs |
| 5y DPS growth | — |
| Fiscal year | DPS | YoY | Basis |
|---|---|---|---|
| FY20252025-12-31 | €0.08 | +14.3% | reported |
| FY20242024-12-31 | €0.07 | +16.7% | reported |
| FY20232023-12-31 | €0.06 | +0.0% | reported |
| FY20222022-12-31 | €0.06 | — | reported |
| Ratio | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend · 6y | vs own | vs sector |
|---|---|---|---|---|---|---|---|---|---|
| ▾Margins | |||||||||
| Operating Margin | 3.42% | 2.26% | 5.99% | 0.34% | 0.34% | — | — | — | |
| EBITDA Margin | 10.98% | 7.01% | 12.39% | — | — | — | — | — | |
| Net Margin | 2.55% | 30.66% | 24.93% | 8.46% | 58.21% | 11.90% | 42% | 77% | |
| FCF Margin | — | 5.34% | 7.11% | 3.63% | 3.54% | 10.36% | 90% | 61% | |
| FCFE Margin | — | −5.51% | −3.54% | −21.70% | −58.82% | 6.30% | 90% | 41% | |
| OCF Margin | — | 7.07% | 8.92% | 4.59% | 4.64% | 11.30% | 90% | 44% | |
| Capex Intensity | 2.59% | 1.73% | 1.81% | 0.96% | 1.11% | 0.94% | 8% | 29% | |
| ▸Returns on Capital · 4 ratios | |||||||||
| ▸DuPont factors (ROE drivers) · 2 ratios | |||||||||
| ▸Earnings quality · 5 ratios | |||||||||
| ▸Liquidity & coverage · 9 ratios | |||||||||
| ▸Leverage · 7 ratios | |||||||||
| ▸Working capital · 3 ratios | |||||||||
| ▸Capital allocation · 3 ratios | |||||||||
| ▸Other · 1 ratios | |||||||||
| Line | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | €16.69B | €19.77B | €13.64B | €3.17B | €3.13B | €2.93B |
| YoY % | +18.5% | -31.0% | -76.7% | -1.4% | -6.5% | |
| Operating Income | €570.2M | €447.5M | €816.2M | €10.9M | €10.7M | — |
| YoY % | -21.5% | +82.4% | -98.7% | -1.8% | ||
| Interest Expense | — | €111.0M | €106.3M | €135.5M | €60.4M | €16.3M |
| YoY % | -4.2% | +27.5% | -55.4% | -73.0% | ||
| Equity Method Income | -€32.0M | -€582.7M | — | — | — | — |
| Income Tax | €300.9M | €272.0M | €83.0M | €31.1M | €27.4M | €13.1M |
| YoY % | -9.6% | -69.5% | -62.5% | -11.9% | -52.2% | |
| Income from Continuing Operations | €299.0M | -€448.6M | -€662.8M | -€11.2M | €158.8M | €332.4M |
| YoY % | +109.3% | |||||
| Income from Discontinued Operations | €1.26B | €20.67B | €3.39B | €577.3M | €1.68B | €18.5M |
| YoY % | +1535.8% | -83.6% | -83.0% | +191.1% | -98.9% | |
| Net Income (incl. NCI) | €1.56B | €20.22B | €2.72B | €566.1M | €1.84B | €350.9M |
| YoY % | +1194.0% | -86.5% | -79.2% | +225.0% | -80.9% | |
| Minority Interest (P&L) | €1.14B | €14.16B | -€675.8M | €297.6M | €17.4M | €2.8M |
| YoY % | +1145.3% | -94.2% | -83.9% | |||
| Net Income | €425.6M | €6.06B | €3.40B | €268.5M | €1.82B | €348.1M |
| YoY % | +1324.3% | -43.9% | -92.1% | +578.7% | -80.9% | |
| EPS (Basic) | €0.15 | €2.07 | €1.16 | €0.09 | €0.64 | €0.12 |
| YoY % | +1280.0% | -44.0% | -92.2% | +611.1% | -81.3% | |
| EPS (Diluted) | €0.15 | €2.06 | €1.16 | €0.09 | €0.64 | €0.12 |
| YoY % | +1273.3% | -43.7% | -92.2% | +611.1% | -81.3% | |
| Dividends Declared per Share | — | — | €0 | €0 | €0 | €0 |
| YoY % | 0.0% | +16.7% | +14.3% |
The sector classification is SIC-derived, not official GICS. 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.
| FY20212021-12-31 | — | — | reported |
| FY20202020-12-31 | — | — | reported |
