| Market Cap | €96.88B | |
| Enterprise Value | €107.81B | |
| Revenue | €43.63B | +6.2% |
| Gross Profit | €33.67B | +8.3% |
| EBITDA | — | — |
| Net Income | €7.81B | +40.5% |
| Diluted EPS | €6.37 | +43.8% |
| Free Cash Flow | €7.21B | +22.5% |
| DPS (FY2025) | €3.92 |
| Trailing yield | 4.94% |
| Payout ratio | 61.1% |
| Growth streak | 6 yrs |
| 5y DPS growth | 4.5% |
| Fiscal year | DPS | YoY | Basis |
|---|---|---|---|
| FY20252025-12-31 | €3.92 | +4.3% | reported |
| FY20242024-12-31 | €3.76 | +5.6% | reported |
| FY20232023-12-31 | €3.56 | +6.9% | reported |
| FY20222022-12-31 |
| Ratio | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend · 8y | vs own |
|---|---|---|---|---|---|---|---|---|---|---|
| ▾Margins | ||||||||||
| Gross Margin | 66.82% | 66.85% | 66.26% | 67.55% | 68.44% | 66.61% | 67.86% | 70.09% | 94% | |
| Operating Margin | 13.57% | 8.65% | 39.16% | 21.52% | 26.99% | 18.40% | 17.65% | 14.54% | 31% | |
| Net Margin | 12.49% | 7.77% | 34.11% | 16.48% | 22.23% | 14.28% | 13.53% | 17.91% | 69% | |
| FCF Margin | 10.36% | 16.41% | 14.80% | 22.45% | 22.37% | 19.44% | 14.33% | 16.53% | 56% | |
| FCFE Margin | 35.67% | 15.79% | 10.22% | 16.52% | 19.27% | 9.83% | 12.69% | 23.26% | 81% | |
| OCF Margin | 16.10% | 21.44% | 20.58% | 27.86% | 27.96% | 27.13% | 22.11% | 24.64% | 56% | |
| Gross Profitability | 21.76% | 22.76% | 22.03% | 22.39% | 22.63% | 22.92% | 23.40% | 26.55% | 94% | |
| Capex Intensity | 5.74% | 5.03% | 5.78% | 5.41% | 5.59% | 7.68% | 7.78% | 8.11% | 94% | |
| ▸Returns on Capital · 4 ratios | ||||||||||
| ▸DuPont factors (ROE drivers) · 2 ratios | ||||||||||
| ▸Earnings quality · 4 ratios | ||||||||||
| ▸Liquidity & coverage · 7 ratios | ||||||||||
| ▸Leverage · 6 ratios | ||||||||||
| ▸Working capital · 8 ratios | ||||||||||
| ▸Capital allocation · 5 ratios | ||||||||||
| ▸Per share · 3 ratios | ||||||||||
| ▸Other · 1 ratios | ||||||||||
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | €34.46B | €36.13B | €36.04B | €37.76B | €37.65B | €37.82B | €41.08B | €43.63B |
| YoY % | +4.8% | -0.2% | +4.8% | -0.3% | +0.4% | +8.6% | +6.2% | |
| Cost of Revenue | €11.44B | €11.98B | €12.16B | €12.26B | €11.88B | €12.63B | €13.21B | €13.05B |
| YoY % | +4.7% | +1.5% | +0.8% | -3.0% | +6.3% | +4.6% | -1.2% | |
| Gross Profit | €24.24B | €25.66B | €25.21B | €26.92B | €28.68B | €28.99B | €31.08B | €33.67B |
| YoY % | +5.8% | -1.7% | +6.8% | +6.5% | +1.1% | +7.2% | +8.3% | |
| R&D Expense | €5.89B | €6.02B | €5.53B | €5.69B | €6.50B | €6.51B | €7.39B | €7.84B |
| YoY % | +2.1% | -8.1% | +2.9% | +14.2% | +0.1% | +13.6% | +6.1% | |
| SG&A Expense | €9.86B | €9.88B | €9.39B | €9.55B | €8.74B | €8.93B | €9.18B | €9.54B |
| YoY % | +0.2% | -5.0% | +1.7% | -8.5% | +2.2% | +2.8% | +3.9% | |
| Operating Income | €4.68B | €3.13B | €14.11B | €8.13B | €10.16B | €6.96B | €7.25B | €6.34B |
| YoY % | -33.2% | +351.6% | -42.4% | +25.1% | -31.5% | +4.2% | -12.5% | |
| Interest Expense | €435.0M | €444.0M | €388.0M | €368.0M | €430.0M | €1.29B | €1.07B | €563.0M |
| YoY % | +2.1% | -12.6% | -5.2% | +16.8% | +200.7% | -17.0% | -47.5% | |
| Interest & Investment Income | €164.0M | €141.0M | €53.0M | €40.0M | €205.0M | €584.0M | €519.0M | €394.0M |
| YoY % | -14.0% | -62.4% | -24.5% | +412.5% | +184.9% | -11.1% | -24.1% | |
| Equity Method Income | €499.0M | €255.0M | €359.0M | €39.0M | €55.0M | -€136.0M | €60.0M | -€155.0M |
| YoY % | -48.9% | +40.8% | -89.1% | +41.0% | ||||
| Income Tax | €481.0M | €139.0M | €1.81B | €1.56B | €1.91B | €1.02B | €1.20B | €1.04B |
| YoY % | -71.1% | +1200.0% | -13.8% | +22.5% | -46.7% | +18.4% | -13.4% | |
| Income from Continuing Operations | €4.42B | €2.94B | €12.35B | €6.28B | €8.08B | €5.10B | €5.55B | €4.98B |
| YoY % | -33.6% | +320.4% | -49.2% | +28.7% | -36.9% | +8.9% | -10.4% | |
| Income from Discontinued Operations | -€13.0M | -€101.0M | €0 | €0 | €401.0M | €338.0M | €64.0M | €2.87B |
| YoY % | -15.7% | -81.1% | +4390.6% | |||||
| Net Income (incl. NCI) | €4.41B | €2.84B | €12.33B | €6.28B | €8.48B | €5.44B | €5.62B | €7.85B |
| YoY % | -35.7% | +334.6% | -49.1% | +35.1% | -35.9% | +3.3% | +39.7% | |
| Minority Interest (P&L) | €104.0M | €31.0M | €36.0M | €56.0M | €113.0M | €36.0M | €58.0M | €38.0M |
| YoY % | -70.2% | +16.1% | +55.6% | +101.8% | -68.1% | +61.1% | -34.5% | |
| Net Income | €4.31B | €2.81B | €12.29B | €6.22B | €8.37B | €5.40B | €5.56B | €7.81B |
| YoY % | -34.8% | +338.1% | -49.4% | +34.5% | -35.5% | +3.0% | +40.5% | |
| Net Income to Common | €4.31B | €2.81B | €12.29B | €6.22B | €8.37B | €5.40B | €5.56B | €7.81B |
| YoY % | -34.8% | +338.1% | -49.4% | +34.5% | -35.5% | +3.0% | +40.5% | |
| EPS (Basic) | €3.45 | €2.24 | €9.81 | €4.97 | €6.69 | €4.31 | €4.44 | €6.40 |
| YoY % | -35.1% | +337.9% | -49.3% | +34.6% | -35.6% | +3.0% | +44.1% | |
| EPS (Diluted) | €3.43 | €2.23 | €9.76 | €4.95 | €6.66 | €4.30 | €4.43 | €6.37 |
| YoY % | -35.0% | +337.7% | -49.3% | +34.5% | -35.4% | +3.0% | +43.8% | |
| Weighted Avg Shares (Basic) | 1.25B | 1.25B | 1.25B | 1.25B | 1.25B | 1.25B | 1.25B | 1.22B |
| YoY % | +0.2% | +0.3% | -0.1% | -0.0% | -0.0% | -0.0% | -2.5% | |
| Weighted Avg Shares (Diluted) | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.23B |
| YoY % | +0.2% | +0.2% | -0.2% | -0.1% | -0.0% | -0.0% | -2.4% | |
| Dividends Declared per Share | — | €3 | €3 | €3 | €3 | €4 | €4 | €4 |
| YoY % | +2.6% | +1.6% | +4.1% | +6.9% | +5.6% | +4.3% |
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.
| €3.33 |
| +4.1% |
| reported |
| FY20212021-12-31 | €3.20 | +1.6% | reported |
| FY20202020-12-31 | €3.15 | +2.6% | reported |
| FY20192019-12-31 | €3.07 | — | reported |
| FY20182018-12-31 | €3.01 | — | derived (paid ÷ diluted shares) |
