| Market Cap | €6.73B | |
| Enterprise Value | €9.36B | |
| Revenue | €2.96B | +3.7% |
| Gross Profit | €2.71B | +3.9% |
| EBITDA | — | — |
| Net Income | €521.0M | +2.8% |
| Diluted EPS | €2.12 | +5.5% |
| Free Cash Flow | — | — |
| DPS (FY2025) | €1.21 |
| Trailing yield | 4.29% |
| Payout ratio | 63.9% |
| Growth streak | 0 yrs |
| 5y DPS growth | — |
| Fiscal year | DPS | YoY | Basis |
|---|---|---|---|
| FY20252025-12-31 | €1.21 | — | reported |
| FY20242024-12-31 | — | — | reported |
| FY20232023-12-31 | — | — | reported |
| FY20222022-12-31 | — | — |
| Ratio | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend · 7y | vs own | vs sector |
|---|---|---|---|---|---|---|---|---|---|---|
| ▾Margins | ||||||||||
| Gross Margin | — | — | — | — | — | 91.18% | 91.35% | 75% | 75% | |
| Net Margin | 19.19% | 16.25% | 19.24% | 19.01% | 10.62% | 17.75% | 17.60% | 36% | 44% | |
| FCF Margin | 22.57% | 41.91% | 30.12% | 42.44% | 34.29% | 28.43% | — | — | — | |
| FCFE Margin | 32.66% | 29.28% | 35.10% | 13.54% | 52.19% | 50.32% | — | — | — | |
| OCF Margin | 28.60% | 49.01% | 37.12% | 49.88% | 41.85% | 36.03% | 42.89% | 64% | 81% | |
| Gross Profitability | — | — | — | — | — | 19.63% | 19.94% | 75% | 57% | |
| Capex Intensity | 6.03% | 7.10% | 7.01% | 7.43% | 7.56% | 7.60% | — | — | — | |
| ▸Returns on Capital · 2 ratios | ||||||||||
| ▸DuPont factors (ROE drivers) · 2 ratios | ||||||||||
| ▸Earnings quality · 5 ratios | ||||||||||
| ▸Liquidity & coverage · 6 ratios | ||||||||||
| ▸Leverage · 4 ratios | ||||||||||
| ▸Working capital · 8 ratios | ||||||||||
| ▸Capital allocation · 3 ratios | ||||||||||
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | €1.63B | €1.47B | €1.63B | €2.03B | €2.51B | €2.86B | €2.96B |
| YoY % | -9.9% | +11.1% | +24.8% | +23.8% | +13.6% | +3.7% | |
| Cost of Revenue | — | — | — | — | — | €252.0M | €256.0M |
| YoY % | +1.6% | ||||||
| Total Operating Expenses | — | — | €957.0M | €1.20B | €1.42B | €1.59B | €1.60B |
| YoY % | +24.9% | +18.8% | +12.0% | +0.6% | |||
| Equity Method Income | €14.0M | €13.0M | €8.0M | €2.0M | €0 | €0 | €0 |
| YoY % | -7.1% | -38.5% | -75.0% | -100.0% | |||
| Pretax Income | €499.0M | €390.0M | €494.0M | €605.0M | €534.0M | €799.0M | €838.0M |
| YoY % | -21.8% | +26.7% | +22.5% | -11.7% | +49.6% | +4.9% | |
| Income Tax | €153.0M | €124.0M | €151.0M | €188.0M | €226.0M | €254.0M | €274.0M |
| YoY % | -19.0% | +21.8% | +24.5% | +20.2% | +12.4% | +7.9% | |
| Net Income (incl. NCI) | €346.0M | €266.0M | €343.0M | €417.0M | €308.0M | €545.0M | €564.0M |
| YoY % | -23.1% | +28.9% | +21.6% | -26.1% | +76.9% | +3.5% | |
| Minority Interest (P&L) | €34.0M | €28.0M | €30.0M | €31.0M | €41.0M | €38.0M | €43.0M |
| YoY % | -17.6% | +7.1% | +3.3% | +32.3% | -7.3% | +13.2% | |
| Net Income | €312.0M | €238.0M | €313.0M | €386.0M | €267.0M | €507.0M | €521.0M |
| YoY % | -23.7% | +31.5% | +23.3% | -30.8% | +89.9% | +2.8% | |
| EPS (Basic) | €1.30 | €0.97 | €1.26 | €1.55 | €1.07 | €2.07 | €2.18 |
| YoY % | -25.4% | +29.9% | +23.0% | -31.0% | +93.5% | +5.3% | |
| EPS (Diluted) | €1.29 | €0.97 | €1.19 | €1.46 | €1.01 | €2.01 | €2.12 |
| YoY % | -24.8% | +22.7% | +22.7% | -30.8% | +99.0% | +5.5% | |
| Dividends Declared per Share | — | — | — | — | — | — | €1 |
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.
| reported |
| FY20212021-12-31 | — | — | reported |
| FY20202020-12-31 | — | — | reported |
| FY20192019-12-31 | — | — | reported |
