Verallia Société Anonyme
EPA:VRLA.PA
27 (EUR) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q2 | 2016 Q1 | 2015 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1,764.6 | 1,761.1 | 2,142.7 | 1,712.6 | 1,638.9 | 1,346.3 | 1,327.7 | 1,261.3 | 1,274.6 | 1,256.5 | 1,329.4 | 1,172.3 | 1,243.5 | 603.95 | 599.075 | 599.075 | 599.075 | 572.45 | 572.45 | 572.45 |
Cost of Revenue
| 1,377.4 | 1,390.1 | 1,534 | 1,321.5 | 1,266.1 | 1,066.7 | 1,035.9 | 995.3 | 1,033.3 | 986.2 | 1,057.4 | 961.5 | 1,011.7 | 493.3 | 495.525 | 495.525 | 495.525 | 476.65 | 476.65 | 476.65 |
Gross Profit
| 387.2 | 371 | 608.7 | 391.1 | 372.8 | 279.6 | 291.8 | 266 | 241.3 | 270.3 | 272 | 210.8 | 231.8 | 110.65 | 103.55 | 103.55 | 103.55 | 95.8 | 95.8 | 95.8 |
Gross Profit Ratio
| 0.219 | 0.211 | 0.284 | 0.228 | 0.227 | 0.208 | 0.22 | 0.211 | 0.189 | 0.215 | 0.205 | 0.18 | 0.186 | 0.183 | 0.173 | 0.173 | 0.173 | 0.167 | 0.167 | 0.167 |
Reseach & Development Expenses
| 0.3 | 1.5 | 3.7 | 3.2 | 2.9 | 1.9 | 1.7 | 2.7 | 1.8 | 2.8 | 2.1 | 3.2 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.05 | 15.625 | 15.625 | 15.825 | 15.825 | 15.825 | 25.875 | 25.875 | 25.875 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.7 | 36.175 | 36.175 | 36.35 | 36.35 | 36.35 | 34.675 | 34.675 | 34.675 |
SG&A
| 95.1 | 93.5 | 115.2 | 93.7 | 94.6 | 85.1 | 85.2 | 78 | 78.3 | 88.9 | 75.7 | 69.6 | 76.9 | 51.8 | 52.175 | 52.175 | 52.175 | 60.55 | 60.55 | 60.55 |
Other Expenses
| 47.4 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 142.8 | 93.5 | 118.9 | 96.9 | 97.5 | 87 | 86.6 | 80.7 | 80.1 | 91.7 | 77.8 | 141.7 | 120.1 | 51.8 | 52.175 | 52.175 | 52.175 | 60.55 | 60.55 | 60.55 |
Operating Income
| 244.4 | 277.5 | 489.8 | 294.2 | 275.3 | 192.6 | 205.2 | 185.3 | 161.2 | 178.6 | 194.2 | 154.2 | 154.6 | 40.8 | 32.075 | 32.075 | 32.075 | 16.95 | 16.95 | 16.95 |
Operating Income Ratio
| 0.139 | 0.158 | 0.229 | 0.172 | 0.168 | 0.143 | 0.155 | 0.147 | 0.126 | 0.142 | 0.146 | 0.132 | 0.124 | 0.068 | 0.054 | 0.054 | 0.054 | 0.03 | 0.03 | 0.03 |
Total Other Income Expenses Net
| -72.2 | -69.7 | -55.2 | -63.8 | -28.1 | -31.1 | -30.4 | -29.3 | -46.6 | -103.7 | -94.6 | -131.2 | -104.9 | -22.2 | -25.425 | -25.425 | -25.425 | -29.825 | -29.825 | -29.825 |
Income Before Tax
| 172.2 | 207.8 | 434.6 | 230.4 | 247.2 | 161.5 | 174.8 | 156 | 114.6 | 74.9 | 104.3 | 23 | 49.7 | 18.6 | 6.65 | 6.65 | 6.65 | -12.875 | -12.875 | -12.875 |
Income Before Tax Ratio
| 0.098 | 0.118 | 0.203 | 0.135 | 0.151 | 0.12 | 0.132 | 0.124 | 0.09 | 0.06 | 0.078 | 0.02 | 0.04 | 0.031 | 0.011 | 0.011 | 0.011 | -0.022 | -0.022 | -0.022 |
Income Tax Expense
| 49.4 | 49.4 | 118 | 53.2 | 68.9 | 45.9 | 43.5 | 27.1 | 35.3 | 20.7 | 33.1 | 7.1 | 17.1 | 6.05 | 3.65 | 3.65 | 3.65 | -6.475 | -6.475 | -6.475 |
Net Income
| 124.1 | 159.3 | 310.7 | 168.3 | 173.8 | 111.7 | 130.9 | 126.1 | 76 | 47.9 | 67.7 | 13.2 | 27.9 | 12.55 | 3 | 3 | 3 | -6.4 | -6.4 | -6.4 |
Net Income Ratio
| 0.07 | 0.09 | 0.145 | 0.098 | 0.106 | 0.083 | 0.099 | 0.1 | 0.06 | 0.038 | 0.051 | 0.011 | 0.022 | 0.021 | 0.005 | 0.005 | 0.005 | -0.011 | -0.011 | -0.011 |
EPS
| 1.06 | 1.36 | 2.65 | 1.43 | 1.49 | 0.94 | 1.07 | 1.03 | 0.64 | 0.4 | 0.57 | 0.12 | 0.24 | 0.11 | 0.026 | 0.026 | 0.026 | -0.056 | -0.056 | -0.056 |
EPS Diluted
| 1.06 | 1.36 | 2.65 | 1.43 | 1.49 | 0.94 | 1.07 | 1.03 | 0.64 | 0.4 | 0.57 | 0.12 | 0.24 | 0.11 | 0.026 | 0.026 | 0.026 | -0.056 | -0.056 | -0.056 |
EBITDA
| 448.8 | 439.8 | 651.6 | 446.5 | 417.6 | 337.4 | 341.5 | 321.5 | 299.2 | 290.8 | 304.5 | 312.8 | 297.8 | 116.25 | 113.7 | 113.7 | 113.7 | 86.95 | 86.95 | 86.95 |
EBITDA Ratio
| 0.254 | 0.25 | 0.304 | 0.261 | 0.255 | 0.251 | 0.257 | 0.255 | 0.235 | 0.231 | 0.229 | 0.267 | 0.239 | 0.192 | 0.19 | 0.19 | 0.19 | 0.152 | 0.152 | 0.152 |