€21.96
-0.90%
Compare
WWarehouses De Pauw vs Kinepolis Group NVKWWarehouses De Pauw vs ProximusPWWarehouses De Pauw vs Orange Belgium S.AOWWarehouses De Pauw vs Roularta MediaRWWarehouses De Pauw vs Anheuser-Busch InBevAWWarehouses De Pauw vs BEL 20 | MarketB

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

Latest Quarterly: Dec 2025

Income Metrics

Revenue 126.9M
Gross Profit 114.6M 90.33%
Operating Income 106.5M 83.92%
Net Income 107.2M 84.52%

Balance Sheet Metrics

Total Assets 8.9B
Total Liabilities 3.9B
Shareholders Equity 5.0B
Debt to Equity 0.78

Cash Flow Metrics

Operating Cash Flow 122.2M
Free Cash Flow 93.6M

Revenue & Profitability Trend

Quarter Income Flow i

Annual Income Flow i

Warehouses De Pauw Income Statement From 2021 to 2025

Metric 2025 2024 2023 2022 2021
Revenue i 496.8M 438.4M 378.0M 330.7M 278.7M
Cost of Goods Sold i 60.2M 53.9M 50.8M 45.3M 29.4M
Gross Profit i 436.6M 384.4M 327.3M 285.3M 249.2M
Gross Margin % i 87.9% 87.7% 86.6% 86.3% 89.4%
Operating Expenses
Research & Development i - - - - -
Selling, General & Administrative i 29.6M 26.1M 23.0M 19.5M 19.1M
Other Operating Expenses i 9.1M 8.6M 7.1M 4.8M 4.3M
Total Operating Expenses i 38.8M 34.7M 30.1M 24.4M 23.4M
Operating Income i 413.6M 365.9M 307.5M 284.6M 251.2M
Operating Margin % i 83.3% 83.5% 81.3% 86.1% 90.2%
Non-Operating Items
Interest Income i 588.0K 633.0K 944.0K 378.0K 302.0K
Interest Expense i 77.4M 48.4M 70.2M 31.4M 21.7M
Other Non-Operating Income - - - - -
Pre-tax Income i 420.0M 472.9M -34.7M 342.6M 1.1B
Income Tax i 66.1M 23.3M -60.6M -20.8M 120.6M
Effective Tax Rate % i 15.7% 4.9% 0.0% -6.1% 10.8%
Net Income i 353.9M 449.5M 25.9M 363.5M 994.1M
Net Margin % i 71.2% 102.6% 6.9% 109.9% 356.7%
Key Metrics
EBITDA i 519.4M 547.0M 98.4M 173.5M 1.1B
EPS (Basic) i €1.54 €1.96 €0.11 €1.86 €5.38
EPS (Diluted) i €1.54 €1.96 €0.11 €1.86 €5.38
Basic Shares Outstanding i 230529703 222736116 206892358 189421171 182624126
Diluted Shares Outstanding i 230529703 222736116 206892358 189421171 182624126

Income Statement Trend

Warehouses De Pauw Balance Sheet From 2021 to 2025

Metric 2025 2024 2023 2022 2021
Assets
Current Assets
Cash & Equivalents i 14.8M 10.4M 13.0M 8.0M 9.2M
Short-term Investments i - - - - -
Accounts Receivable i 40.7M 27.7M 23.8M 14.8M 14.8M
Inventory i - - - - -
Other Current Assets 15.1M 12.2M 16.7M 14.3M 45.7M
Total Current Assets i 86.9M 78.7M 73.6M 63.3M 80.7M
Non-Current Assets
Property, Plant & Equipment i 186.9M 181.0M 166.0M 166.4M 164.6M
Goodwill i 1.4M 1.6M 1.2M 860.0K 1.1M
Intangible Assets i - - - - -
Long-term Investments 35.5M 65.4M 79.7M 162.2M 1.2M
Other Non-Current Assets 237.0K 563.0K 1.8M 5.1M -
Total Non-Current Assets i 8.8B 8.1B 7.0B 7.0B 6.0B
Total Assets i 8.9B 8.2B 7.1B 7.1B 6.1B
Liabilities
Current Liabilities
Accounts Payable i 57.7M 79.9M 42.7M 64.8M 35.6M
Short-term Debt i 262.2M 73.0M 84.0M 179.9M 306.9M
Current Portion of Long-term Debt - - - - -
Other Current Liabilities 10.0M 10.4M 5.7M 9.2M 6.9M
Total Current Liabilities i 416.5M 219.3M 196.7M 318.7M 388.3M
Non-Current Liabilities
Long-term Debt i 3.2B 3.0B 2.2B 2.2B 1.9B
Deferred Tax Liabilities i 135.8M 67.3M 45.9M 107.5M 134.1M
Other Non-Current Liabilities 10.0M 9.1M 6.6M 5.1M -
Total Non-Current Liabilities i 3.5B 3.1B 2.4B 2.4B 2.1B
Total Liabilities i 3.9B 3.4B 2.6B 2.7B 2.5B
Equity
Common Stock i 244.0M 233.4M 226.9M 215.0M 196.4M
Retained Earnings i 353.9M 435.5M 22.3M 351.7M 982.3M
Treasury Stock i - - - - -
Other Equity - - - - -
Total Shareholders Equity i 5.0B 4.8B 4.5B 4.3B 3.6B
Key Metrics
Total Debt i 3.5B 3.1B 2.3B 2.4B 2.2B
Working Capital i -329.7M -140.6M -123.1M -255.4M -307.6M

Balance Sheet Composition

Warehouses De Pauw Cash Flow Statement From 2021 to 2025

Metric 2025 2024 2023 2022 2021
Operating Activities
Net Income i 353.9M 449.5M 25.9M 363.5M 994.1M
Depreciation & Amortization i - - - - -
Stock-Based Compensation i - - - - -
Working Capital Changes i 4.1M -10.5M -31.5M 60.7M -31.9M
Operating Cash Flow i 402.9M 468.5M 29.4M 463.9M 1.0B
Investing Activities
Capital Expenditures i -29.6M -29.3M -24.4M -14.0M -7.6M
Acquisitions i -4.8M - 0 -29.2M 0
Investment Purchases i - -58.1M - - -
Investment Sales i - - - - -
Investing Cash Flow i -34.5M -87.4M -24.4M -43.2M -7.6M
Financing Activities
Share Repurchases i - - - - -
Dividends Paid i -163.6M -143.3M -127.5M -163.6M -86.8M
Debt Issuance i 970.8M 686.1M 611.4M 1.1B 580.5M
Debt Repayment i -559.3M -79.4M -691.4M -926.1M -517.2M
Financing Cash Flow i 156.3M 467.6M 90.1M 380.9M 173.4M
Free Cash Flow i 368.3M 326.9M 262.5M 336.5M 215.7M
Net Change in Cash i 524.7M 848.7M 95.1M 801.6M 1.2B

Cash Flow Trend

Warehouses De Pauw Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 15.51
Forward P/E 14.04
Price to Book 1.12
Price to Sales 10.30
PEG Ratio 14.04

Profitability Ratios

Profit Margin 64.93%
Operating Margin 82.84%
Return on Equity 7.18%
Return on Assets 3.18%

Financial Health

Current Ratio 0.21
Debt to Equity 71.66
Beta 1.09

Per Share Data

EPS (TTM) €1.54
Book Value per Share €21.34
Revenue per Share €2.36

Peer Financial Comparison

Company Market Cap P/E Ratio P/B Ratio ROE Profit Margin Debt/Equity
WDP 5.6B 15.51 1.12 7.18% 64.93% 71.66
Kinepolis Group NV 793.1M 20.92 3.43 16.57% 6.71% 321.23
Proximus 2.1B 5.39 0.56 8.80% 6.37% 109.92
Orange Belgium S.A 1.4B 34.43 1.40 4.20% 2.10% 207.03
Roularta Media 162.9M 33.59 0.88 2.43% 1.61% 6.73
Anheuser-Busch InBev 120.2B 21.49 1.64 9.09% 11.53% 75.03
Nippun Rana

Nippun Rana

Chasing the market trend!

Hi, I’m Nippun, a tech enthusiast from Haryana, India. I have been coding since 2010 and using my coding skills in the share market since 2020. I have been coding scripts in Pinescript that work on Tradingview app/web. I love learning about new technology and applying it to solve real-world problems. Coding and share-market are my passions, and I enjoy finding and fixing bugs in code. I aim to share my skill set and experience that can positively impact society. Feel free to connect with me, an...

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