
Gerard Perrier (PERR) | Financial Analysis & Statements
Gerard Perrier Electrique | Mid-cap | Industrials
Gerard Perrier Electrique | Mid-cap | Industrials
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
293.0M
Total Liabilities
160.3M
Shareholders Equity
132.6M
Debt to Equity
1.21
Cash Flow Metrics
Revenue & Profitability Trend
Gerard Perrier Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 319.5M | 303.6M | 279.0M | 233.5M | 191.3M |
Cost of Goods Sold | 87.5M | 84.3M | 77.9M | 59.2M | 42.3M |
Gross Profit | 231.9M | 219.2M | 201.1M | 174.2M | 149.0M |
Gross Margin % | 72.6% | 72.2% | 72.1% | 74.6% | 77.9% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | 35.6M | 30.0M | 25.9M |
Other Operating Expenses | 46.3M | 42.7M | 39.5M | 33.1M | 29.9M |
Total Operating Expenses | 46.3M | 42.7M | 75.1M | 63.1M | 55.8M |
Operating Income | 21.6M | 22.1M | 20.1M | 17.8M | 13.5M |
Operating Margin % | 6.8% | 7.3% | 7.2% | 7.6% | 7.1% |
Non-Operating Items | |||||
Interest Income | 1.0M | 780.0K | 187.2K | 38.6K | 214.7K |
Interest Expense | 929.9K | 570.8K | 437.7K | 381.7K | 342.9K |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 26.0M | 26.1M | 22.2M | 20.2M | 16.3M |
Income Tax | 6.7M | 6.5M | 5.5M | 5.2M | 4.8M |
Effective Tax Rate % | 25.8% | 25.1% | 24.8% | 25.6% | 29.6% |
Net Income | 19.3M | 19.5M | 16.7M | 15.0M | 11.5M |
Net Margin % | 6.0% | 6.4% | 6.0% | 6.4% | 6.0% |
Key Metrics | |||||
EBITDA | 36.1M | 34.4M | 29.7M | 25.8M | 21.0M |
EPS (Basic) | €5.11 | €5.18 | €4.46 | €4.12 | €3.18 |
EPS (Diluted) | €5.11 | €5.18 | €4.46 | €4.12 | €3.18 |
Basic Shares Outstanding | 3770639 | 3770716 | 3741956 | 3641981 | 3622767 |
Diluted Shares Outstanding | 3770639 | 3770716 | 3741956 | 3641981 | 3622767 |
Income Statement Trend
Gerard Perrier Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 73.3M | 54.8M | 53.2M | 51.9M | 47.6M |
Short-term Investments | 5.9M | 5.7M | 5.3M | - | - |
Accounts Receivable | 103.5M | 103.4M | 100.9M | 59.9M | 53.3M |
Inventory | 27.6M | 28.8M | 26.7M | 22.4M | 10.5M |
Other Current Assets | 375.1K | 350.5K | 118.1K | 78.0K | 141.1K |
Total Current Assets | 218.1M | 199.6M | 190.6M | 158.1M | 127.8M |
Non-Current Assets | |||||
Property, Plant & Equipment | 55.7M | 50.1M | 41.2M | 34.8M | 25.1M |
Goodwill | 29.1M | 29.0M | 23.7M | 23.7M | 20.6M |
Intangible Assets | 2.0M | 2.7M | 2.3M | 2.3M | 1.5M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 301 | - | -1 | -1 | -1 |
Total Non-Current Assets | 74.8M | 64.7M | 53.9M | 46.5M | 41.1M |
Total Assets | 293.0M | 264.3M | 244.5M | 204.6M | 168.9M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 23.3M | 24.0M | 26.5M | 18.2M | 14.4M |
Short-term Debt | 8.3M | 8.4M | 7.7M | 7.0M | 4.7M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 3.1M | 1.1M | 1.4M | 570.9K | 225.1K |
Total Current Liabilities | 115.6M | 105.7M | 103.5M | 81.7M | 66.6M |
Non-Current Liabilities | |||||
Long-term Debt | 36.4M | 29.4M | 23.6M | 23.9M | 15.1M |
Deferred Tax Liabilities | 153.8K | 163.6K | 0 | 0 | 0 |
Other Non-Current Liabilities | 194.6K | 194.6K | 166.6K | 161.0K | 161.0K |
Total Non-Current Liabilities | 44.7M | 37.3M | 31.0M | 31.0M | 22.0M |
Total Liabilities | 160.3M | 143.0M | 134.4M | 112.6M | 88.6M |
Equity | |||||
Common Stock | 2.0M | 2.0M | 2.0M | 2.0M | 2.0M |
Retained Earnings | 19.3M | 19.5M | 16.7M | 15.0M | 11.5M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 132.6M | 121.3M | 110.1M | 91.9M | 80.4M |
Key Metrics | |||||
Total Debt | 44.8M | 37.8M | 31.3M | 30.8M | 19.9M |
Working Capital | 102.5M | 93.9M | 87.1M | 76.4M | 61.2M |
Balance Sheet Composition
Gerard Perrier Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 26.0M | 26.1M | 22.2M | 20.2M | 16.3M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | -529.2K | 434.5K |
Working Capital Changes | 2.3M | -4.6M | -23.9M | -8.7M | -388.1K |
Operating Cash Flow | 29.1M | 21.7M | -1.2M | 10.6M | 16.4M |
Investing Activities | |||||
Capital Expenditures | -13.4M | -8.9M | -8.4M | -3.2M | -2.4M |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -13.5M | -13.1M | -8.4M | -9.3M | -2.4M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -8.7M | -8.1M | -7.5M | -5.8M | -5.5M |
Debt Issuance | 10.9M | 8.3M | 3.1M | 9.8M | 1.7M |
Debt Repayment | -5.0M | -5.0M | -4.9M | -3.6M | -2.6M |
Financing Cash Flow | -2.7M | -4.7M | 799.9K | 255.4K | -10.4M |
Free Cash Flow | 21.5M | 10.9M | 5.7M | 10.1M | 9.8M |
Net Change in Cash | 12.9M | 3.9M | -8.9M | 1.5M | 3.6M |
Cash Flow Trend
Gerard Perrier Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
16.91
Forward P/E
16.55
Price to Book
2.46
Price to Sales
1.02
PEG Ratio
16.55
Profitability Ratios
Profit Margin
6.03%
Operating Margin
8.12%
Return on Equity
15.18%
Return on Assets
5.76%
Financial Health
Current Ratio
1.89
Debt to Equity
33.70
Beta
0.63
Per Share Data
EPS (TTM)
€5.11
Book Value per Share
€35.18
Revenue per Share
€84.74
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
perr | 325.8M | 16.91 | 2.46 | 15.18% | 6.03% | 33.70 |
Legrand S.A | 34.0B | 28.08 | 4.87 | 17.68% | 13.21% | 85.48 |
Nexans S.A | 5.5B | 11.87 | 2.87 | 25.68% | 5.29% | 109.26 |
Mersen S.A | 626.9M | 12.94 | 0.79 | 5.95% | 4.02% | 74.13 |
Exosens SAS | 2.1B | 32.85 | 4.77 | 13.73% | 12.91% | 62.50 |
Italy Innovazioni | 30.0M | - | 308.27 | -6.91% | -378.54% | 0.22 |
Financial data is updated regularly. All figures are in the company's reporting currency.