Solvay SA | Large-cap | Basic Materials

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

Latest Quarterly: Mar 2025

Income Metrics

Revenue 1.2B
Gross Profit 252.0M 20.27%
Operating Income 147.0M 11.83%
Net Income 83.0M 6.68%
EPS (Diluted) €0.77

Balance Sheet Metrics

Total Assets 6.3B
Total Liabilities 4.9B
Shareholders Equity 1.4B
Debt to Equity 3.45

Cash Flow Metrics

Operating Cash Flow 113.0M
Free Cash Flow 64.0M

Revenue & Profitability Trend

Solvay SA Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i5.1B6.0B8.0B11.4B9.7B
Cost of Goods Sold i4.0B4.6B6.6B8.5B7.2B
Gross Profit i1.1B1.4B1.4B2.9B2.5B
Gross Margin % i22.3%23.0%17.8%25.6%25.8%
Operating Expenses
Research & Development i34.0M47.0M46.0M325.0M300.0M
Selling, General & Administrative i419.0M526.0M565.0M1.2B1.2B
Other Operating Expenses i38.0M--171.0M-50.0M13.0M
Total Operating Expenses i491.0M573.0M440.0M1.5B1.5B
Operating Income i651.0M803.0M805.0M1.2B844.0M
Operating Margin % i12.7%13.3%10.1%10.7%8.7%
Non-Operating Items
Interest Income i17.0M36.0M38.0M10.0M8.0M
Interest Expense i123.0M133.0M54.0M107.0M182.0M
Other Non-Operating Income-----
Pre-tax Income i320.0M180.0M1.1B1.1B-844.0M
Income Tax i87.0M208.0M228.0M110.0M248.0M
Effective Tax Rate % i27.2%115.6%20.1%10.1%0.0%
Net Income i233.0M2.1B1.9B989.0M-929.0M
Net Margin % i4.5%34.9%24.2%8.6%-9.6%
Key Metrics
EBITDA i1.1B1.9B2.0B2.3B3.3B
EPS (Basic) i€2.12€20.09€18.37€9.15€-9.32
EPS (Diluted) i€2.10€19.85€18.30€9.13€-9.32
Basic Shares Outstanding i105000897104160774103744461103527423103139855
Diluted Shares Outstanding i105000897104160774103744461103527423103139855

Income Statement Trend

Solvay SA Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i539.0M584.0M932.0M941.0M1.0B
Short-term Investments i17.0M127.0M758.0M1.3B217.0M
Accounts Receivable i826.0M840.0M2.0B1.8B1.3B
Inventory i623.0M642.0M2.1B1.7B1.2B
Other Current Assets-3.0M1.0M-1.0M2.0M
Total Current Assets i2.5B2.7B7.0B6.8B4.5B
Non-Current Assets
Property, Plant & Equipment i407.0M2.3B11.5B680.0M582.0M
Goodwill i1.8B1.7B9.0B8.9B8.7B
Intangible Assets i218.0M201.0M2.0B2.1B2.1B
Long-term Investments-----
Other Non-Current Assets218.0M267.0M470.0M723.0M294.0M
Total Non-Current Assets i4.2B4.3B13.7B13.2B12.3B
Total Assets i6.7B7.0B20.7B20.0B16.8B
Liabilities
Current Liabilities
Accounts Payable i810.0M850.0M2.3B2.1B1.2B
Short-term Debt i153.0M151.0M508.0M770.0M277.0M
Current Portion of Long-term Debt-----
Other Current Liabilities460.0M586.0M1.5B95.0M137.0M
Total Current Liabilities i1.9B2.2B4.9B5.5B2.8B
Non-Current Liabilities
Long-term Debt i1.7B243.0M2.4B2.5B3.1B
Deferred Tax Liabilities i136.0M131.0M558.0M462.0M487.0M
Other Non-Current Liabilities53.0M70.0M304.0M332.0M96.0M
Total Non-Current Liabilities i3.4B3.5B5.1B5.7B6.7B
Total Liabilities i5.3B5.7B10.0B11.2B9.5B
Equity
Common Stock i237.0M237.0M1.6B1.6B1.6B
Retained Earnings i1.7B1.7B6.9B5.5B5.0B
Treasury Stock i44.0M15.0M225.0M232.0M286.0M
Other Equity-----
Total Shareholders Equity i1.4B1.3B10.7B8.9B7.3B
Key Metrics
Total Debt i1.9B394.0M2.9B3.3B3.4B
Working Capital i563.0M522.0M2.1B1.3B1.7B

Balance Sheet Composition

Solvay SA Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i233.0M2.1B1.9B989.0M-929.0M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i-16.0M416.0M-690.0M-866.0M246.0M
Operating Cash Flow i280.0M1.2B1.4B104.0M-795.0M
Investing Activities
Capital Expenditures i-261.0M-960.0M-794.0M-531.0M-446.0M
Acquisitions i-12.0M-732.0M80.0M125.0M1.2B
Investment Purchases i-13.0M--14.0M-22.0M-46.0M
Investment Sales i-002.0M2.0M
Investing Cash Flow i-286.0M-1.7B-730.0M-426.0M762.0M
Financing Activities
Share Repurchases i-----
Dividends Paid i-260.0M-424.0M-417.0M-431.0M-419.0M
Debt Issuance i1.7B3.2B248.0M248.0M1.0B
Debt Repayment i-1.7B-2.8B-796.0M-614.0M-1.9B
Financing Cash Flow i-228.0M-344.0M-1.0B-952.0M-1.5B
Free Cash Flow i330.0M847.0M1.1B863.0M693.0M
Net Change in Cash i-234.0M-818.0M-397.0M-1.3B-1.5B

Cash Flow Trend

Solvay SA Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 20.70
Forward P/E 6.66
Price to Book 2.49
Price to Sales 0.57
PEG Ratio -0.24

Profitability Ratios

Profit Margin 2.81%
Operating Margin 10.40%
Return on Equity 11.13%
Return on Assets 4.73%

Financial Health

Current Ratio 1.33
Debt to Equity 185.12
Beta 0.66

Per Share Data

EPS (TTM) €1.31
Book Value per Share €10.91
Revenue per Share €47.36

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
solb2.9B20.702.4911.13%2.81%185.12
Syneos Health 7.4B377.861.19-1.20%-1.30%45.57
Solvac S.A 1.9B18.450.774.16%2,518,580.00%5.96
Azelis Group NV 3.1B17.671.126.41%4.01%77.22
Titan Cement 2.7B13.111.5112.28%7.88%36.26
Tessenderlo Group NV 1.5B37.210.86-1.40%-0.99%14.34

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