| Market Cap | €3.08B | |
| Enterprise Value | €4.84B | |
| Revenue | — | — |
| Gross Profit | — | — |
| EBITDA | — | — |
| Net Income | €42.7M | −76.2% |
| Diluted EPS | €0.23 | −76.8% |
| Free Cash Flow | — | — |
| DPS (FY2025) | €0.80 |
| Trailing yield | 4.57% |
| Payout ratio | 326.1% |
| Growth streak | 2 yrs |
| 5y DPS growth | — |
| Fiscal year | DPS | YoY | Basis |
|---|---|---|---|
| FY20252025-12-31 | €0.80 | +6.7% | reported |
| FY20242024-12-31 | €0.75 | +7.1% | reported |
| FY20232023-12-31 | €0.70 | −30.0% | reported |
| FY20222022-12-31 | €1.00 | — | reported |
| Ratio | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend · 6y | vs own |
|---|---|---|---|---|---|---|---|---|
| ▾Returns on Capital | ||||||||
| Return on Equity | −5.68% | 10.93% | 10.35% | 5.58% | 5.58% | 1.34% | 25% | |
| Return on Assets | — | 7.38% | 6.74% | 3.61% | 3.56% | 0.81% | 10% | |
| ▸DuPont factors (ROE drivers) · 2 ratios | ||||||||
| ▸Earnings quality · 1 ratios | ||||||||
| ▸Liquidity & coverage · 1 ratios | ||||||||
| ▸Leverage · 6 ratios | ||||||||
| ▸Capital allocation · 1 ratios | ||||||||
| Line | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Equity Method Income | -€1.2M | €604,000 | €733,000 | -€304,000 | €196,000 | €561,000 |
| YoY % | +21.4% | +186.2% | ||||
| Pretax Income | -€216.4M | €372.3M | €372.6M | €191.5M | €238.3M | €70.8M |
| YoY % | +0.1% | -48.6% | +24.5% | -70.3% | ||
| Income Tax | -€48.3M | €52.5M | €52.1M | €14.9M | €59.0M | €28.6M |
| YoY % | -0.7% | -71.4% | +295.5% | -51.5% | ||
| Net Income (incl. NCI) | -€168.1M | €319.8M | €320.4M | €176.6M | €179.3M | €42.2M |
| YoY % | +0.2% | -44.9% | +1.6% | -76.5% | ||
| Minority Interest (P&L) | €481,000 | €1.1M | €269,000 | -€98,000 | -€25,000 | -€551,000 |
| YoY % | +129.9% | -75.7% | ||||
| Net Income | -€168.6M | €318.7M | €320.2M | €176.7M | €179.4M | €42.7M |
| YoY % | +0.5% | -44.8% | +1.5% | -76.2% | ||
| EPS (Basic) | -€0.96 | €2.07 | €1.83 | €1.01 | €1.02 | €0.24 |
| YoY % | -11.6% | -44.8% | +1.0% | -76.5% | ||
| EPS (Diluted) | — | €2.03 | €1.78 | €0.98 | €0.99 | €0.23 |
| YoY % | -12.3% | -44.9% | +1.0% | -76.8% | ||
| Weighted Avg Shares (Basic) | 175.7M | 154.4M | 175.3M | 175.3M | 175.5M | 175.8M |
| YoY % | -12.1% | +13.6% | +0.0% | +0.1% | +0.1% | |
| Weighted Avg Shares (Diluted) | 178.3M | 157.6M | 180.2M | 180.6M | 180.6M | 181.6M |
| YoY % | -11.6% | +14.4% | +0.2% | +0.0% | +0.5% | |
| Dividends Declared per Share | — | — | €1 | €1 | €1 | €1 |
| YoY % | -30.0% | +7.1% | +6.7% |
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 | €0.43 | −9.1% | derived (paid ÷ diluted shares) |
| FY20202020-12-31 | €0.47 | — | derived (paid ÷ diluted shares) |
