
Wendel SE (MF) | Financial Analysis & Statements
Wendel SE | Large-cap | Financial Services
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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 8.1B | 7.1B | 6.7B | 7.5B | 6.8B |
Cost of Goods Sold | -203.4M | -191.7M | - | - | - |
Gross Profit | 8.3B | 7.3B | - | - | - |
Gross Margin % | 102.5% | 102.7% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | - | - | - |
Other Operating Expenses | 7.3B | 6.5B | 5.8B | 6.7B | 6.4B |
Total Operating Expenses | 7.3B | 6.5B | 5.8B | 6.7B | 6.4B |
Operating Income | 979.0M | 868.4M | 897.9M | 805.1M | 480.1M |
Operating Margin % | 12.1% | 12.2% | 13.3% | 10.7% | 7.0% |
Non-Operating Items | |||||
Interest Income | 157.5M | 94.3M | 17.0M | 8.2M | 9.1M |
Interest Expense | 318.6M | 243.1M | 161.2M | 164.5M | 222.6M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 552.7M | 703.2M | 829.6M | 651.2M | 41.2M |
Income Tax | 272.9M | 250.9M | 272.1M | 232.0M | 115.6M |
Effective Tax Rate % | 49.4% | 35.7% | 32.8% | 35.6% | 280.6% |
Net Income | 989.9M | 530.9M | 1.0B | 1.4B | -231.0M |
Net Margin % | 12.3% | 7.4% | 15.1% | 18.3% | -3.4% |
Key Metrics | |||||
EBITDA | 1.9B | 1.5B | 1.5B | 1.3B | 1.3B |
EPS (Basic) | €6.92 | €3.27 | €15.15 | €23.93 | €-6.03 |
EPS (Diluted) | €6.92 | €3.20 | €14.93 | €23.78 | €-6.07 |
Basic Shares Outstanding | 42466569 | 43302016 | 43322522 | 43752806 | 43768173 |
Diluted Shares Outstanding | 42466569 | 43302016 | 43322522 | 43752806 | 43768173 |
Income Statement Trend
Wendel SE Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 3.4B | 2.4B | 3.3B | 2.2B | 2.9B |
Short-term Investments | 78.9M | 17.5M | 67.5M | 314.6M | 311.9M |
Accounts Receivable | 1.6B | 1.6B | 1.6B | 1.5B | 1.4B |
Inventory | 173.1M | 193.3M | 514.2M | 480.7M | 416.4M |
Other Current Assets | 306.3M | 279.0M | 299.3M | 305.7M | 327.5M |
Total Current Assets | 6.3B | 7.3B | 6.2B | 6.0B | 5.6B |
Non-Current Assets | |||||
Property, Plant & Equipment | 2.0B | 1.9B | 2.9B | 2.9B | 3.0B |
Goodwill | 10.6B | 9.9B | 9.6B | 8.6B | 8.7B |
Intangible Assets | 1.7B | 1.6B | 1.7B | 1.5B | 1.7B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | -200.0K | 200.0K | 100.0K | - |
Total Non-Current Assets | 9.1B | 7.8B | 8.2B | 8.1B | 7.6B |
Total Assets | 15.5B | 15.1B | 14.4B | 14.2B | 13.2B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 694.3M | 657.5M | 1.1B | 1.0B | 862.0M |
Short-term Debt | 732.7M | 208.9M | 1.0B | 319.5M | 781.2M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 1.3B | 1.2B | 1.1B | 1.1B | 1.0B |
Total Current Liabilities | 3.1B | 3.6B | 3.6B | 3.3B | 3.0B |
Non-Current Liabilities | |||||
Long-term Debt | 6.0B | 5.9B | 5.0B | 5.6B | 5.8B |
Deferred Tax Liabilities | 366.0M | 351.2M | 390.7M | 346.8M | 396.7M |
Other Non-Current Liabilities | -200.0K | - | - | -300.0K | 100.0K |
Total Non-Current Liabilities | 7.2B | 6.7B | 6.1B | 6.7B | 6.9B |
Total Liabilities | 10.3B | 10.2B | 9.7B | 10.0B | 9.9B |
Equity | |||||
Common Stock | 177.8M | 177.8M | 177.6M | 179.0M | 178.9M |
Retained Earnings | 3.0B | 142.4M | 656.3M | 2.4B | -264.1M |
Treasury Stock | - | - | - | 569.7M | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 5.2B | 4.8B | 4.6B | 4.2B | 3.3B |
Key Metrics | |||||
Total Debt | 6.7B | 6.1B | 6.1B | 5.9B | 6.5B |
Working Capital | 3.3B | 3.7B | 2.6B | 2.8B | 2.6B |
Balance Sheet Composition
Wendel SE Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 297.9M | 446.1M | 383.1M | 1.4B | -127.6M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow | 297.9M | 446.1M | 383.1M | 1.4B | -127.6M |
Investing Activities | |||||
Capital Expenditures | -198.9M | -201.9M | -141.1M | -230.5M | 14.6M |
Acquisitions | - | -310.1M | 32.9M | -398.7M | 189.2M |
Investment Purchases | -1.4B | -912.4M | -431.3M | -400.3M | -1.8M |
Investment Sales | 2.2B | 31.6M | 897.5M | 1.6M | 191.0M |
Investing Cash Flow | 462.5M | -2.0B | 649.1M | -1.1B | 388.1M |
Financing Activities | |||||
Share Repurchases | -283.6M | -25.0M | -73.0M | -24.7M | - |
Dividends Paid | -171.8M | -139.1M | -130.1M | -126.6M | -122.6M |
Debt Issuance | 1.2B | 1.5B | 729.5M | 1.1B | 1.0B |
Debt Repayment | -831.8M | -977.0M | -1.0B | -1.5B | -1.4B |
Financing Cash Flow | -65.4M | 355.8M | -491.0M | -662.3M | -489.1M |
Free Cash Flow | 1.4B | 1.2B | 1.2B | 1.2B | 1.2B |
Net Change in Cash | 695.0M | -1.2B | 541.2M | -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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
mf | 3.6B | 13.96 | 1.15 | 8.54% | -1.05% | 141.68 |
Amundi S.A | 13.3B | 8.00 | 1.11 | 14.23% | 24.40% | 168.82 |
Compagnie du | 6.0B | 140.71 | 1.11 | 0.76% | 128.75% | 0.73 |
Eurazeo SE | 3.9B | 2.71 | 0.59 | -8.40% | 38.49% | 23.66 |
Tikehau Capital SCA | 3.5B | 19.66 | 1.12 | 5.92% | 30.20% | 70.29 |
Financière Moncey | 2.2B | 234.00 | 1.05 | 0.47% | 68.79% | 0.00 |
Financial data is updated regularly. All figures are in the company's reporting currency.