| Market Cap | €1.21B | |
| Enterprise Value | €3.09B | |
| Revenue | €2.75B | −6.1% |
| Gross Profit | — | — |
| EBITDA | -€102.0M | −134.1% |
| Net Income | -€477.0M | −3507.1% |
| Diluted EPS | -€16.67 | −3434.0% |
| Free Cash Flow | — | — |
| DPS (FY2025) | — |
| Trailing yield | — |
| Payout ratio | — |
| Growth streak | — |
| 5y DPS growth | — |
| Fiscal year | DPS | YoY | Basis |
|---|---|---|---|
| FY20252025-12-31 | — | — | reported |
| FY20242024-12-31 | — | — | reported |
| FY20232023-12-31 | — | — | reported |
| FY20222022-12-31 | — | — | reported |
| Ratio | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend · 7y | vs own | vs sector |
|---|---|---|---|---|---|---|---|---|---|---|
| ▾Margins | ||||||||||
| Operating Margin | 6.07% | −12.81% | 23.96% | 20.44% | −5.94% | 1.74% | −13.51% | 7% | 20% | |
| EBITDA Margin | 13.81% | −4.90% | 31.03% | 25.85% | 1.45% | 10.19% | −3.71% | 21% | 21% | |
| Net Margin | −5.01% | −19.00% | 8.12% | 14.76% | 3.35% | 0.48% | −17.33% | 21% | 20% | |
| OCF Margin | 2.34% | 8.70% | 17.53% | 19.76% | 5.29% | −4.26% | −11.37% | 7% | 16% | |
| ▸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 | €3.67B | €3.55B | €3.67B | €5.01B | €3.25B | €2.93B | €2.75B |
| YoY % | -3.2% | +3.2% | +36.7% | -35.2% | -9.8% | -6.1% | |
| Operating Income | €223.0M | -€455.0M | €879.0M | €1.02B | -€193.0M | €51.0M | -€372.0M |
| YoY % | +16.6% | ||||||
| Equity Method Income | -€7.0M | €86.0M | €121.0M | €258.0M | €295.0M | €166.0M | €58.0M |
| YoY % | +40.7% | +113.2% | +14.3% | -43.7% | -65.1% | ||
| Income Tax | €227.0M | €121.0M | €98.0M | €264.0M | €88.0M | €94.0M | €43.0M |
| YoY % | -46.7% | -19.0% | +169.4% | -66.7% | +6.8% | -54.3% | |
| Income from Continuing Operations | — | -€160.0M | €791.0M | €930.0M | €12.0M | -€52.0M | — |
| YoY % | +17.6% | -98.7% | |||||
| Income from Discontinued Operations | — | -€516.0M | -€426.0M | -€156.0M | €6.0M | €0 | — |
| YoY % | -100.0% | ||||||
| Net Income (incl. NCI) | -€145.0M | -€676.0M | €365.0M | €774.0M | €18.0M | -€52.0M | -€570.0M |
| YoY % | +112.1% | -97.7% | |||||
| Minority Interest (P&L) | €39.0M | -€1.0M | €67.0M | €34.0M | -€91.0M | -€66.0M | -€93.0M |
| YoY % | -49.3% | ||||||
| Net Income | -€184.0M | -€675.0M | €298.0M | €740.0M | €109.0M | €14.0M | -€477.0M |
| YoY % | +148.3% | -85.3% | -87.2% | ||||
| EPS (Basic) | -€6.93 | -€25.46 | €10.42 | €25.81 | €3.80 | €0.50 | -€16.67 |
| YoY % | +147.7% | -85.3% | -86.8% | ||||
| EPS (Diluted) | -€6.93 | -€25.46 | €10.37 | €25.49 | €3.75 | €0.50 | -€16.67 |
| YoY % | +145.8% | -85.3% | -86.7% |
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 |
| FY20192019-12-31 | — | — | reported |
