Hensoldt AG (ETR:HAG)
Germany · Delayed Price · Currency is EUR 79.46
-3.12 (-3.78%)
Nov 12, 2026, 5:35 PM CET
Hensoldt AG 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 | Sep '26 Sep 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 |
| 2,782 | 2,455 | 2,240 | 1,847 | 1,707 | 1,474 | |
Revenue Growth | 15.96% | 9.60% | 21.28% | 8.20% | 15.81% | 22.13% |
Cost of Revenue | 2,166 | 1,927 | 1,725 | 1,427 | 1,314 | 1,144 |
Gross Profit | 616 | 528 | 515 | 420 | 393 | 330 |
Selling, General & Admin | 291 | 279 | 290 | 229 | 199 | 182 |
Research & Development | 52 | 42 | 32 | 30 | 36 | 31 |
Other Operating Expenses | -26 | -20 | 2 | -1 | - | -1 |
Operating Expenses | 317 | 301 | 324 | 258 | 235 | 212 |
Operating Income | 299 | 227 | 191 | 162 | 158 | 118 |
Interest Expense | -106 | -106 | -100 | -82 | -44 | -42 |
Interest & Investment Income | 36 | 25 | 31 | 23 | 17 | 4 |
Earnings From Equity Investments | 3 | 3 | 3 | - | - | -2 |
Currency Exchange Gain (Loss) | -9 | -9 | 3 | -3 | -4 | 2 |
Other Non Operating Income (Expenses) | 16 | -3 | - | -6 | 2 | -5 |
EBT Excluding Unusual Items | 239 | 137 | 128 | 94 | 129 | 75 |
Gain (Loss) on Sale of Investments | -1 | -6 | -3 | - | - | 10 |
Asset Writedown | -3 | -3 | -7 | - | - | - |
Pretax Income | 235 | 128 | 118 | 94 | 129 | 85 |
Income Tax Expense | 76 | 41 | 12 | 36 | 49 | 22 |
Earnings From Continuing Operations | 159 | 87 | 106 | 58 | 80 | 63 |
Minority Interest in Earnings | 2 | 2 | 2 | -2 | -2 | - |
Net Income | 161 | 89 | 108 | 56 | 78 | 63 |
Net Income to Common | 161 | 89 | 108 | 56 | 78 | 63 |
Net Income Growth | 29.84% | -17.59% | 92.86% | -28.21% | 23.81% | - |
Shares Outstanding (Basic) | 117 | 116 | 116 | 106 | 105 | 105 |
Shares Outstanding (Diluted) | 117 | 116 | 116 | 106 | 105 | 105 |
Shares Change | 0.58% | - | 9.43% | 0.95% | - | 21.25% |
EPS (Basic) | 1.38 | 0.77 | 0.93 | 0.53 | 0.74 | 0.60 |
EPS (Diluted) | 1.38 | 0.77 | 0.93 | 0.53 | 0.74 | 0.60 |
EPS Growth | 29.09% | -17.59% | 76.23% | -28.88% | 23.81% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 | 423 | 380 | 112 | 222 | 209 | 270 |
Free Cash Flow Per Share | 3.62 | 3.28 | 0.97 | 2.09 | 1.99 | 2.57 |
Dividend Per Share | 0.550 | 0.550 | 0.500 | 0.400 | 0.300 | 0.250 |
Dividend Growth | 10.00% | 10.00% | 25.00% | 33.33% | 20.00% | 92.31% |
Gross Margin | 22.14% | 21.51% | 22.99% | 22.74% | 23.02% | 22.39% |
Operating Margin | 10.75% | 9.25% | 8.53% | 8.77% | 9.26% | 8.00% |
Profit Margin | 5.79% | 3.62% | 4.82% | 3.03% | 4.57% | 4.27% |
Free Cash Flow Margin | 15.20% | 15.48% | 5.00% | 12.02% | 12.24% | 18.32% |
EBITDA | 392 | 316 | 272 | 217 | 218 | 207 |
EBITDA Margin | 14.09% | 12.87% | 12.14% | 11.75% | 12.77% | 14.04% |
D&A For EBITDA | 93 | 89 | 81 | 55 | 60 | 89 |
EBIT | 299 | 227 | 191 | 162 | 158 | 118 |
EBIT Margin | 10.75% | 9.25% | 8.53% | 8.77% | 9.26% | 8.00% |
Effective Tax Rate | 32.34% | 32.03% | 10.17% | 38.30% | 37.98% | 25.88% |