SEB SA (EPA:SK)
France · Delayed Price · Currency is EUR 58.90
+1.15 (1.99%)
Aug 21, 2026, 5:35 PM CET
SEB SA Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 8,165 | 8,169 | 8,266 | 8,006 | 7,960 | 8,059 | |
Revenue Growth | -1.31% | -1.17% | 3.25% | 0.58% | -1.23% | 16.12% |
Cost of Revenue | 7,512 | 7,569 | 7,464 | 6,924 | 7,165 | 7,042 |
Gross Profit | 653.4 | 600.9 | 801.7 | 1,082 | 794.8 | 1,017 |
Selling, General & Admin | 25.3 | 24 | 40.1 | 179.5 | 192.3 | 243.5 |
Other Operating Expenses | 31.6 | 31.6 | -0.7 | 207.4 | - | - |
Operating Expenses | 56.9 | 55.6 | 39.4 | 386.9 | 192.3 | 243.5 |
Operating Income | 596.5 | 545.3 | 762.3 | 694.8 | 602.5 | 773.1 |
Interest Expense | -101.9 | -91 | -81.7 | -42.9 | -35.1 | -43.1 |
Currency Exchange Gain (Loss) | -18.2 | -16.4 | -19.7 | -19.4 | -29.2 | -15.9 |
Other Non Operating Income (Expenses) | -16.3 | -18.7 | -11.2 | -11.2 | -16.2 | -4.7 |
EBT Excluding Unusual Items | 460.1 | 419.2 | 649.7 | 621.3 | 522 | 709.4 |
Merger & Restructuring Charges | -196.9 | -23.9 | -34.4 | -36.4 | -32.1 | -44.5 |
Gain (Loss) on Sale of Assets | 2.8 | - | - | 1.7 | -9.3 | -7.2 |
Asset Writedown | -15.6 | -25.3 | -5.6 | - | -0.2 | 0.1 |
Legal Settlements | - | - | -189.5 | 0.4 | -14.1 | - |
Other Unusual Items | - | - | - | - | - | -7.5 |
Pretax Income | 250.4 | 370 | 420.2 | 587 | 466.3 | 650.3 |
Income Tax Expense | 91.9 | 87.3 | 137.5 | 147.6 | 98 | 142.7 |
Earnings From Continuing Operations | 158.5 | 282.7 | 282.7 | 439.4 | 368.3 | 507.6 |
Minority Interest in Earnings | -38.8 | -38.1 | -50.7 | -53.2 | -52.1 | -53.8 |
Net Income | 119.7 | 244.6 | 232 | 386.2 | 316.2 | 453.8 |
Net Income to Common | 119.7 | 244.6 | 232 | 386.2 | 316.2 | 453.8 |
Net Income Growth | -9.80% | 5.43% | -39.93% | 22.14% | -30.32% | 51.02% |
Shares Outstanding (Basic) | 42 | 55 | 55 | 55 | 55 | 54 |
Shares Outstanding (Diluted) | 42 | 55 | 55 | 55 | 55 | 54 |
Shares Change | -37.09% | 0.28% | -0.92% | -0.01% | 2.05% | -2.14% |
EPS (Basic) | 2.84 | 4.47 | 4.26 | 7.02 | 5.74 | 8.42 |
EPS (Diluted) | 2.82 | 4.45 | 4.23 | 6.97 | 5.71 | 8.36 |
EPS Growth | 43.58% | 5.20% | -39.31% | 22.07% | -31.70% | 54.30% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 510.2 | 22.3 | 359 | 877.8 | 76.2 | 390.2 |
Free Cash Flow Per Share | 12.01 | 0.41 | 6.54 | 15.85 | 1.38 | 7.19 |
Dividend Per Share | 2.800 | 2.800 | 2.800 | 2.620 | 2.450 | 2.450 |
Dividend Growth | 0% | 0% | 6.87% | 6.94% | 0% | 25.93% |
Gross Margin | 8.00% | 7.36% | 9.70% | 13.51% | 9.98% | 12.62% |
Operating Margin | 7.31% | 6.68% | 9.22% | 8.68% | 7.57% | 9.59% |
Profit Margin | 1.47% | 2.99% | 2.81% | 4.82% | 3.97% | 5.63% |
Free Cash Flow Margin | 6.25% | 0.27% | 4.34% | 10.96% | 0.96% | 4.84% |
EBITDA | 745.3 | 681.9 | 919.1 | 864.6 | 766.5 | 934 |
EBITDA Margin | 9.13% | 8.35% | 11.12% | 10.80% | 9.63% | 11.59% |
D&A For EBITDA | 148.8 | 136.6 | 156.8 | 169.8 | 164 | 160.9 |
EBIT | 596.5 | 545.3 | 762.3 | 694.8 | 602.5 | 773.1 |
EBIT Margin | 7.31% | 6.68% | 9.22% | 8.68% | 7.57% | 9.59% |
Effective Tax Rate | 36.70% | 23.59% | 32.72% | 25.14% | 21.02% | 21.94% |
Advertising Expenses | - | - | - | 148.7 | 174.5 | 203.3 |