Sonae, SGPS, S.A (SON) | Financial Analysis & Statements
Sonae, SGPS, S.A. Large-cap Consumer Defensive
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2025Income Metrics
Revenue
3.2B
Gross Profit
1.0B
32.76%
Operating Income
62.6M
1.96%
Net Income
30.0M
0.94%
EPS (Diluted)
€0.02
Balance Sheet Metrics
Total Assets
11.4B
Total Liabilities
7.4B
Shareholders Equity
3.9B
Debt to Equity
1.90
Cash Flow Metrics
Free Cash Flow
434.6M
Revenue & Profitability Trend
Quarter Income Flow
Dec 31, 2025
Annual Income Flow
2025
Sonae, SGPS, S.A Income Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 11.4B | 9.9B | 8.4B | 7.7B | 7.0B |
| Cost of Goods Sold | 7.7B | 6.8B | 5.8B | 5.3B | 4.8B |
| Gross Profit | 3.6B | 3.2B | 2.6B | 2.4B | 2.2B |
| Gross Margin % | 31.9% | 31.8% | 31.1% | 31.4% | 31.7% |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling, General & Administrative | 175.5M | 168.4M | 159.6M | 144.0M | 149.3M |
| Other Operating Expenses | 907.0M | 844.0M | 711.5M | 739.2M | 561.5M |
| Total Operating Expenses | 1.1B | 1.0B | 871.1M | 883.3M | 710.8M |
| Operating Income | 366.9M | 248.9M | 206.0M | 162.3M | 247.0M |
| Operating Margin % | 3.2% | 2.5% | 2.5% | 2.1% | 3.5% |
| Non-Operating Items | |||||
| Interest Income | 10.6M | 15.6M | 14.8M | 5.2M | 3.1M |
| Interest Expense | 184.5M | 186.3M | 136.1M | 94.3M | 96.6M |
| Other Non-Operating Income | - | - | - | - | - |
| Pre-tax Income | 356.5M | 329.8M | 445.5M | 363.1M | 309.0M |
| Income Tax | 56.6M | 43.8M | 9.5M | 13.5M | 27.0M |
| Effective Tax Rate % | 15.9% | 13.3% | 2.1% | 3.7% | 8.7% |
| Net Income | 299.9M | 286.0M | 422.9M | 400.6M | 330.4M |
| Net Margin % | 2.6% | 2.9% | 5.0% | 5.2% | 4.7% |
| Key Metrics | |||||
| EBITDA | 1.2B | 1.0B | 1.1B | 823.8M | 656.3M |
| EPS (Basic) | €0.10 | €0.12 | €0.19 | €0.17 | €0.14 |
| EPS (Diluted) | €0.10 | €0.11 | €0.19 | €0.17 | €0.14 |
| Basic Shares Outstanding | 1942841526 | 1935696579 | 1929727461 | 1918582232 | 1908434638 |
| Diluted Shares Outstanding | 1942841526 | 1935696579 | 1929727461 | 1918582232 | 1908434638 |
Income Statement Trend
Sonae, SGPS, S.A Balance Sheet From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 582.0M | 596.1M | 710.9M | 793.8M | 825.1M |
| Short-term Investments | 452.0K | 343.0K | 172.0K | 4.0K | 483 |
| Accounts Receivable | 223.5M | 287.4M | 163.3M | 161.0M | 163.5M |
| Inventory | 1.3B | 1.2B | 798.6M | 727.2M | 633.6M |
| Other Current Assets | 74.4M | 99.8M | 94.8M | 86.2M | 82.4M |
| Total Current Assets | 2.5B | 2.5B | 2.0B | 1.9B | 1.9B |
| Non-Current Assets | |||||
| Property, Plant & Equipment | 297.9M | 275.1M | 70.2M | 64.8M | 60.1M |
| Goodwill | 3.8B | 3.8B | 1.8B | 1.8B | 1.9B |
| Intangible Assets | 988.7M | 995.2M | 489.8M | 491.8M | 479.8M |
| Long-term Investments | 4.4M | 8.5M | 11.9M | 18.3M | 236.0K |
| Other Non-Current Assets | 8.0K | 17.0K | 86.0K | 83.0K | 690.0K |
| Total Non-Current Assets | 8.9B | 8.8B | 6.8B | 6.7B | 6.4B |
| Total Assets | 11.4B | 11.3B | 8.8B | 8.6B | 8.3B |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 1.9B | 1.9B | 1.4B | 1.4B | 1.3B |
| Short-term Debt | 392.1M | 427.5M | 235.8M | 356.7M | 425.0M |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | 184.8M | 186.4M | 141.4M | 112.9M | 115.7M |
| Total Current Liabilities | 3.3B | 3.3B | 2.5B | 2.5B | 2.4B |
| Non-Current Liabilities | |||||
| Long-term Debt | 3.4B | 3.5B | 2.4B | 2.2B | 2.2B |
| Deferred Tax Liabilities | 552.4M | 565.8M | 328.7M | 531.8M | 502.3M |
| Other Non-Current Liabilities | 130.5M | 142.7M | 71.6M | 72.3M | 76.9M |
| Total Non-Current Liabilities | 4.2B | 4.3B | 2.9B | 2.9B | 2.8B |
| Total Liabilities | 7.4B | 7.6B | 5.4B | 5.3B | 5.2B |
| Equity | |||||
| Common Stock | 2.0B | 2.0B | 2.0B | 2.0B | 2.0B |
| Retained Earnings | 199.2M | 222.7M | 357.1M | 335.5M | 337.8M |
| Treasury Stock | 61.9M | 67.7M | 75.4M | 83.9M | 88.5M |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 3.9B | 3.7B | 3.5B | 3.3B | 3.1B |
| Key Metrics | |||||
| Total Debt | 3.8B | 3.9B | 2.7B | 2.6B | 2.6B |
| Working Capital | -805.9M | -787.5M | -492.1M | -526.7M | -489.1M |
Balance Sheet Composition
Sonae, SGPS, S.A Cash Flow Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - |
| Stock-Based Compensation | - | - | - | - | - |
| Working Capital Changes | 0 | 0 | 0 | 0 | 0 |
| Operating Cash Flow | - | - | - | - | - |
| Investing Activities | |||||
| Capital Expenditures | -418.7M | -403.5M | -391.2M | -294.4M | -218.1M |
| Acquisitions | - | - | - | - | - |
| Investment Purchases | -177.5M | -1.1B | -265.6M | -307.8M | -215.5M |
| Investment Sales | 74.0M | 120.3M | 354.9M | 299.8M | 637.4M |
| Investing Cash Flow | -512.7M | -1.4B | -299.6M | -264.3M | 224.2M |
| Financing Activities | |||||
| Share Repurchases | 0 | -5.6M | -3.9M | -6.6M | -76.7M |
| Dividends Paid | -166.1M | -160.7M | -161.7M | -169.6M | -96.1M |
| Debt Issuance | 6.7B | 4.2B | 4.1B | 4.1B | 4.1B |
| Debt Repayment | -6.8B | -3.5B | -4.2B | -4.1B | -4.6B |
| Financing Cash Flow | -288.4M | 595.9M | -255.9M | -217.2M | -647.3M |
| Free Cash Flow | 656.6M | 487.2M | 246.6M | 326.0M | 381.8M |
| Net Change in Cash | -801.1M | -764.0M | -555.5M | -481.5M | -423.1M |
Cash Flow Trend
Sonae, SGPS, S.A Key Financial Ratios
No financial ratio data available.
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| Jerónimo Martins | 12.9B | 19.90 | 3.91 | 19.38% | 1.80% | 157.89 |
| EDP - Energias de | 18.7B | 15.99 | 1.63 | 8.27% | 7.37% | 143.16 |
| EDP Renováveis S.A | 14.2B | 64.43 | 1.38 | 2.55% | 9.52% | 76.94 |
| Galp Energia SGPS | 14.3B | 12.04 | 3.23 | 23.66% | 5.74% | 94.58 |
Financial data is updated regularly. All figures are in the company's reporting currency.