Wendel SE | Large-cap | Financial Services

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

Income Metrics

Balance Sheet Metrics

Total Assets 15.5B
Total Liabilities 10.3B
Shareholders Equity 5.2B
Debt to Equity 1.99

Cash Flow Metrics

Revenue & Profitability Trend

Wendel SE Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i8.1B7.1B6.7B7.5B6.8B
Cost of Goods Sold i-203.4M-191.7M---
Gross Profit i8.3B7.3B---
Gross Margin % i102.5%102.7%0.0%0.0%0.0%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-----
Other Operating Expenses i7.3B6.5B5.8B6.7B6.4B
Total Operating Expenses i7.3B6.5B5.8B6.7B6.4B
Operating Income i979.0M868.4M897.9M805.1M480.1M
Operating Margin % i12.1%12.2%13.3%10.7%7.0%
Non-Operating Items
Interest Income i157.5M94.3M17.0M8.2M9.1M
Interest Expense i318.6M243.1M161.2M164.5M222.6M
Other Non-Operating Income-----
Pre-tax Income i552.7M703.2M829.6M651.2M41.2M
Income Tax i272.9M250.9M272.1M232.0M115.6M
Effective Tax Rate % i49.4%35.7%32.8%35.6%280.6%
Net Income i989.9M530.9M1.0B1.4B-231.0M
Net Margin % i12.3%7.4%15.1%18.3%-3.4%
Key Metrics
EBITDA i1.9B1.5B1.5B1.3B1.3B
EPS (Basic) i€6.92€3.27€15.15€23.93€-6.03
EPS (Diluted) i€6.92€3.20€14.93€23.78€-6.07
Basic Shares Outstanding i4246656943302016433225224375280643768173
Diluted Shares Outstanding i4246656943302016433225224375280643768173

Income Statement Trend

Wendel SE Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i3.4B2.4B3.3B2.2B2.9B
Short-term Investments i78.9M17.5M67.5M314.6M311.9M
Accounts Receivable i1.6B1.6B1.6B1.5B1.4B
Inventory i173.1M193.3M514.2M480.7M416.4M
Other Current Assets306.3M279.0M299.3M305.7M327.5M
Total Current Assets i6.3B7.3B6.2B6.0B5.6B
Non-Current Assets
Property, Plant & Equipment i2.0B1.9B2.9B2.9B3.0B
Goodwill i10.6B9.9B9.6B8.6B8.7B
Intangible Assets i1.7B1.6B1.7B1.5B1.7B
Long-term Investments-----
Other Non-Current Assets--200.0K200.0K100.0K-
Total Non-Current Assets i9.1B7.8B8.2B8.1B7.6B
Total Assets i15.5B15.1B14.4B14.2B13.2B
Liabilities
Current Liabilities
Accounts Payable i694.3M657.5M1.1B1.0B862.0M
Short-term Debt i732.7M208.9M1.0B319.5M781.2M
Current Portion of Long-term Debt-----
Other Current Liabilities1.3B1.2B1.1B1.1B1.0B
Total Current Liabilities i3.1B3.6B3.6B3.3B3.0B
Non-Current Liabilities
Long-term Debt i6.0B5.9B5.0B5.6B5.8B
Deferred Tax Liabilities i366.0M351.2M390.7M346.8M396.7M
Other Non-Current Liabilities-200.0K---300.0K100.0K
Total Non-Current Liabilities i7.2B6.7B6.1B6.7B6.9B
Total Liabilities i10.3B10.2B9.7B10.0B9.9B
Equity
Common Stock i177.8M177.8M177.6M179.0M178.9M
Retained Earnings i3.0B142.4M656.3M2.4B-264.1M
Treasury Stock i---569.7M-
Other Equity-----
Total Shareholders Equity i5.2B4.8B4.6B4.2B3.3B
Key Metrics
Total Debt i6.7B6.1B6.1B5.9B6.5B
Working Capital i3.3B3.7B2.6B2.8B2.6B

Balance Sheet Composition

Wendel SE Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i297.9M446.1M383.1M1.4B-127.6M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i00000
Operating Cash Flow i297.9M446.1M383.1M1.4B-127.6M
Investing Activities
Capital Expenditures i-198.9M-201.9M-141.1M-230.5M14.6M
Acquisitions i--310.1M32.9M-398.7M189.2M
Investment Purchases i-1.4B-912.4M-431.3M-400.3M-1.8M
Investment Sales i2.2B31.6M897.5M1.6M191.0M
Investing Cash Flow i462.5M-2.0B649.1M-1.1B388.1M
Financing Activities
Share Repurchases i-283.6M-25.0M-73.0M-24.7M-
Dividends Paid i-171.8M-139.1M-130.1M-126.6M-122.6M
Debt Issuance i1.2B1.5B729.5M1.1B1.0B
Debt Repayment i-831.8M-977.0M-1.0B-1.5B-1.4B
Financing Cash Flow i-65.4M355.8M-491.0M-662.3M-489.1M
Free Cash Flow i1.4B1.2B1.2B1.2B1.2B
Net Change in Cash i695.0M-1.2B541.2M-391.2M-228.6M

Cash Flow Trend

Wendel SE Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 13.96
Forward P/E 19.53
Price to Book 1.15
Price to Sales 0.42
PEG Ratio 19.53

Profitability Ratios

Profit Margin -1.05%
Operating Margin 11.09%
Return on Equity 8.54%
Return on Assets 4.06%

Financial Health

Current Ratio 1.80
Debt to Equity 141.68
Beta 1.18

Per Share Data

EPS (TTM) €-2.13
Book Value per Share €72.33
Revenue per Share €200.07

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
mf3.6B13.961.158.54%-1.05%141.68
Amundi S.A 13.3B8.001.1114.23%24.40%168.82
Compagnie du 6.0B140.711.110.76%128.75%0.73
Eurazeo SE 3.9B2.710.59-8.40%38.49%23.66
Tikehau Capital SCA 3.5B19.661.125.92%30.20%70.29
Financière Moncey 2.2B234.001.050.47%68.79%0.00

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