Interactive Financial Charts Not Available

DSM-Firmenich AG (DSFIR) | Financial Analysis & Statements

DSM-Firmenich AG | Large-cap | Basic Materials

€84.94

0.83%

DSM-Firmenich AG vs Akzo Nobel N.V DSM-Firmenich AG vs IMCD N.V DSM-Firmenich AG vs OCI N.V DSM-Firmenich AG vs Corbion N.V DSM-Firmenich AG vs Avantium N.V DSM-Firmenich AG vs AEX Index | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Income Metrics

Balance Sheet Metrics

Total Assets 33.7B

Total Liabilities 11.0B

Shareholders Equity 22.7B

Debt to Equity 0.49

Cash Flow Metrics

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

DSM-Firmenich AG Income Statement From 2021 to 2024

Metric	2024	2023	2022	2021
Revenue i	12.8B	10.6B	8.4B	11.4B
Cost of Goods Sold i	8.6B	8.0B	5.7B	7.3B
Gross Profit i	4.2B	2.6B	2.7B	4.2B
Gross Margin % i	33.2%	24.6%	32.1%	36.6%
Operating Expenses
Research & Development i	-	652.0M	295.0M	718.0M
Selling, General & Administrative i	-	2.5B	1.8B	2.7B
Other Operating Expenses i	-	45.0M	16.0M	107.0M
Total Operating Expenses i	0	3.2B	2.1B	3.5B
Operating Income i	561.0M	-507.0M	657.0M	816.0M
Operating Margin % i	4.4%	-4.8%	7.8%	7.1%
Non-Operating Items
Interest Income i	-	95.0M	22.0M	43.0M
Interest Expense i	-	168.0M	130.0M	214.0M
Other Non-Operating Income	-	-	-	-
Pre-tax Income i	427.0M	-647.0M	594.0M	645.0M
Income Tax i	147.0M	-18.0M	124.0M	115.0M
Effective Tax Rate % i	34.4%	0.0%	20.9%	17.8%
Net Income i	280.0M	2.2B	1.7B	880.0M
Net Margin % i	2.2%	20.3%	20.4%	7.7%
Key Metrics
EBITDA i	561.0M	814.0M	1.3B	859.0M
EPS (Basic) i	-	€9.14	€11.24	€5.78
EPS (Diluted) i	-	€9.14	€11.24	€5.78
Basic Shares Outstanding i	-	233200000	150742711	150742711
Diluted Shares Outstanding i	-	233200000	150742711	150742711

Income Statement Trend

DSM-Firmenich AG Balance Sheet From 2022 to 2024

Metric	2024	2023	2022
Assets
Current Assets
Cash & Equivalents i	2.7B	2.5B	2.8B
Short-term Investments i	50.0M	107.0M	125.0M
Accounts Receivable i	2.6B	2.6B	1.5B
Inventory i	3.3B	3.4B	2.3B
Other Current Assets	-	-	-
Total Current Assets i	8.8B	8.8B	8.1B
Non-Current Assets
Property, Plant & Equipment i	-	6.0M	6.0M
Goodwill i	18.1B	30.0B	8.1B
Intangible Assets i	-	7.4B	2.2B
Long-term Investments	51.0M	46.0M	82.0M
Other Non-Current Assets	453.0M	15.0M	10.0M
Total Non-Current Assets i	24.9B	25.4B	9.3B
Total Assets i	33.7B	34.3B	17.4B
Liabilities
Current Liabilities
Accounts Payable i	2.3B	2.1B	1.4B
Short-term Debt i	836.0M	716.0M	86.0M
Current Portion of Long-term Debt	-	-	-
Other Current Liabilities	826.0M	901.0M	171.0M
Total Current Liabilities i	4.4B	4.5B	2.6B
Non-Current Liabilities
Long-term Debt i	4.4B	4.1B	3.0B
Deferred Tax Liabilities i	1.6B	1.8B	476.0M
Other Non-Current Liabilities	109.0M	76.0M	150.0M
Total Non-Current Liabilities i	6.7B	6.7B	4.0B
Total Liabilities i	11.0B	11.2B	6.6B
Equity
Common Stock i	-	3.0M	328.0M
Retained Earnings i	-	10.7B	9.8B
Treasury Stock i	-	44.0M	196.0M
Other Equity	-	-	-
Total Shareholders Equity i	22.7B	23.1B	10.8B
Key Metrics
Total Debt i	5.3B	4.8B	3.1B
Working Capital i	4.4B	4.3B	5.6B

Balance Sheet Composition

DSM-Firmenich AG Cash Flow Statement From 2022 to 2024

Metric	2024	2023	2022
Operating Activities
Net Income i	2.0B	2.2B	1.7B
Depreciation & Amortization i	-	-	-
Stock-Based Compensation i	-	23.0M	34.0M
Working Capital Changes i	0	34.0M	-613.0M
Operating Cash Flow i	2.0B	2.7B	1.2B
Investing Activities
Capital Expenditures i	-	-7.0M	-23.0M
Acquisitions i	37.0M	-158.0M	1.3B
Investment Purchases i	-	-150.0M	-638.0M
Investment Sales i	-	195.0M	1.0B
Investing Cash Flow i	430.0M	-110.0M	1.7B
Financing Activities
Share Repurchases i	-706.0M	-256.0M	-210.0M
Dividends Paid i	-667.0M	-582.0M	-345.0M
Debt Issuance i	-	15.0M	51.0M
Debt Repayment i	-	-584.0M	-50.0M
Financing Cash Flow i	-1.4B	-686.0M	-536.0M
Free Cash Flow i	1.0B	558.0M	281.0M
Net Change in Cash i	1.0B	1.9B	2.3B

Cash Flow Trend

DSM-Firmenich AG Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 30.97

Forward P/E 27.80

Price to Book 1.04

Price to Sales 1.68

PEG Ratio 27.80

Profitability Ratios

Profit Margin 5.52%

Operating Margin 12.07%

Return on Equity 3.52%

Return on Assets 2.18%

Financial Health

Current Ratio 2.70

Debt to Equity 25.24

Beta 1.04

Per Share Data

EPS (TTM) €2.72

Book Value per Share €81.03

Revenue per Share €49.31

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
dsfir	21.8B	30.97	1.04	3.52%	5.52%	25.24
Akzo Nobel N.V	10.6B	25.08	2.47	10.16%	3.94%	133.32
IMCD N.V	5.7B	20.64	2.82	14.31%	5.51%	87.66
OCI N.V	1.1B	27.05	0.46	-7.87%	510.59%	35.77
Corbion N.V	1.0B	15.80	1.41	8.84%	5.11%	68.07
Avantium N.V	113.5M	-37.56	1.17	-43.03%	-127.72%	144.79

Financial data is updated regularly. All figures are in the company's reporting currency.