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

Income Metrics

Balance Sheet Metrics

Total Assets 2.4B
Total Liabilities 1.9B
Shareholders Equity 474.2M
Debt to Equity 4.05

Cash Flow Metrics

Revenue & Profitability Trend

Econocom Group S.E Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i2.7B2.6B2.6B2.4B2.5B
Cost of Goods Sold i2.4B2.3B2.2B2.0B2.1B
Gross Profit i391.8M381.2M363.0M379.6M392.7M
Gross Margin % i14.3%14.4%14.0%16.0%15.6%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i39.9M39.6M42.3M45.5M127.3M
Other Operating Expenses i90.6M93.6M82.5M80.2M15.0M
Total Operating Expenses i130.5M133.2M124.8M125.7M142.3M
Operating Income i110.3M109.9M109.3M105.7M111.3M
Operating Margin % i4.0%4.2%4.2%4.5%4.4%
Non-Operating Items
Interest Income i16.4M12.2M15.4M17.4M24.2M
Interest Expense i27.5M19.8M21.5M22.4M33.1M
Other Non-Operating Income-----
Pre-tax Income i67.9M84.0M71.7M99.3M68.5M
Income Tax i29.5M25.8M22.3M29.7M18.2M
Effective Tax Rate % i43.4%30.7%31.1%29.9%26.6%
Net Income i37.7M62.6M65.3M70.2M50.2M
Net Margin % i1.4%2.4%2.5%3.0%2.0%
Key Metrics
EBITDA i157.5M151.3M155.9M162.0M163.3M
EPS (Basic) i€0.22€0.35€0.36€0.36€0.22
EPS (Diluted) i€0.22€0.35€0.34€0.34€0.21
Basic Shares Outstanding i171037679176990225180041957190767600216865774
Diluted Shares Outstanding i171037679176990225180041957190767600216865774

Income Statement Trend

Econocom Group S.E Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i330.1M226.6M404.8M405.8M649.3M
Short-term Investments i-----
Accounts Receivable i808.3M726.4M809.2M732.1M813.2M
Inventory i80.1M80.1M103.6M122.6M76.7M
Other Current Assets--36.3M32.1M-100.0K
Total Current Assets i1.5B1.5B1.6B1.5B1.8B
Non-Current Assets
Property, Plant & Equipment i19.8M19.3M22.7M16.4M169.8M
Goodwill i1.1B1.1B1.2B1.0B1.0B
Intangible Assets i41.8M46.1M43.3M36.6M47.6M
Long-term Investments-----
Other Non-Current Assets-200.0K200.0K--
Total Non-Current Assets i856.8M845.9M881.1M839.0M864.0M
Total Assets i2.4B2.3B2.5B2.3B2.7B
Liabilities
Current Liabilities
Accounts Payable i696.5M648.2M741.2M707.3M775.2M
Short-term Debt i193.2M132.6M297.5M211.0M354.0M
Current Portion of Long-term Debt-----
Other Current Liabilities20.9M36.4M15.4M12.8M5.5M
Total Current Liabilities i1.4B1.3B1.5B1.4B1.6B
Non-Current Liabilities
Long-term Debt i409.8M436.9M411.1M418.5M435.4M
Deferred Tax Liabilities i22.3M18.1M12.8M16.3M11.8M
Other Non-Current Liabilities8.0M7.5M15.5M9.2M7.5M
Total Non-Current Liabilities i494.0M527.1M517.4M495.1M556.5M
Total Liabilities i1.9B1.8B2.0B1.9B2.2B
Equity
Common Stock i23.7M23.7M23.7M23.7M23.5M
Retained Earnings i37.8M63.4M63.8M-198.1M
Treasury Stock i---106.0M23.0M
Other Equity-----
Total Shareholders Equity i474.2M471.3M456.8M438.8M473.0M
Key Metrics
Total Debt i603.0M569.5M708.6M629.5M789.4M
Working Capital i111.3M152.4M92.8M94.9M165.4M

Balance Sheet Composition

Econocom Group S.E Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i38.4M58.2M49.3M69.5M50.3M
Depreciation & Amortization i-----
Stock-Based Compensation i-1.0M1.6M5.4M1.9M1.3M
Working Capital Changes i54.3M-59.0M25.7M62.3M127.1M
Operating Cash Flow i94.1M13.7M97.8M146.8M185.0M
Investing Activities
Capital Expenditures i--23.0M-18.1M-15.3M-12.9M
Acquisitions i-5.7M-8.0M-59.0M6.2M140.4M
Investment Purchases i-1.2M-800.0K-12.3M-4.6M-2.7M
Investment Sales i800.0K700.0K4.2M10.7M1.4M
Investing Cash Flow i-6.1M-31.1M-85.3M-3.0M126.2M
Financing Activities
Share Repurchases i-11.1M-18.5M-29.6M-106.8M-25.6M
Dividends Paid i-27.3M-28.3M-24.9M-23.9M-25.7M
Debt Issuance i--249.4M169.9M45.1M
Debt Repayment i0-159.1M-33.8M-224.6M-65.7M
Financing Cash Flow i3.2M-116.3M262.5M-274.7M-231.3M
Free Cash Flow i86.4M24.2M108.6M26.3M206.3M
Net Change in Cash i91.2M-133.7M275.0M-130.9M79.9M

Cash Flow Trend

Econocom Group S.E Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 7.50
Forward P/E 4.29
Price to Book 0.74
Price to Sales 0.10
PEG Ratio 4.29

Profitability Ratios

Profit Margin 0.54%
Operating Margin 2.63%
Return on Equity 8.72%
Return on Assets 2.53%

Financial Health

Current Ratio 1.25
Debt to Equity 137.43
Beta 1.09

Per Share Data

EPS (TTM) €0.24
Book Value per Share €2.45
Revenue per Share €16.95

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
econb294.9M7.500.748.72%0.54%137.43
Melexis N.V 2.8B21.025.3924.83%15.42%63.29
Barco N.V 1.2B16.091.7410.81%7.99%12.89
Evs Broadcast 474.9M14.322.1220.82%21.66%5.83
Unifiedpost 129.2M-0.88-45.53%85.02%29.89
Hybrid Software 122.6M30.831.11-2.85%-6.53%5.40

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