Nemetschek SE (ETR:NEM)
Germany · Delayed Price · Currency is EUR 64.10
-0.30 (-0.47%)
Nov 12, 2026, 9:25 AM CET
Nemetschek SE 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 |
Operating Revenue | 1,337 | 1,191 | 995.57 | 851.56 | 801.81 | 681.47 |
Other Revenue | 0 | - | - | - | - | - |
| 1,337 | 1,191 | 995.57 | 851.56 | 801.81 | 681.47 | |
Revenue Growth | 15.58% | 19.65% | 16.91% | 6.21% | 17.66% | 14.17% |
Cost of Revenue | 566.98 | 510.28 | 446.54 | 394.74 | 369 | 317.36 |
Gross Profit | 770.12 | 680.95 | 549.03 | 456.83 | 432.81 | 364.11 |
Selling, General & Admin | 51.91 | 51.91 | 43.8 | 30.61 | 36.81 | 29.29 |
Other Operating Expenses | 308.57 | 253.81 | 206.24 | 167 | 140.91 | 115.87 |
Operating Expenses | 458.29 | 378.9 | 316.82 | 255.83 | 236.55 | 195.13 |
Operating Income | 311.84 | 302.06 | 232.2 | 200.99 | 196.26 | 168.98 |
Interest Expense | -17.2 | -18.93 | -16.74 | -3.28 | -2.62 | -2.74 |
Interest & Investment Income | 1.9 | 2.71 | 4.7 | 3.42 | 0.49 | 0.15 |
Earnings From Equity Investments | 0.05 | -0.49 | -0.64 | 0.24 | 0.08 | 0.33 |
Currency Exchange Gain (Loss) | -23.8 | -23.8 | -2.93 | -3.45 | -0.09 | -0.15 |
Other Non Operating Income (Expenses) | 47.15 | 22.1 | 11.19 | 6.2 | 5.35 | 3.81 |
EBT Excluding Unusual Items | 319.94 | 283.65 | 227.78 | 204.12 | 199.46 | 170.38 |
Merger & Restructuring Charges | -1.36 | -1.36 | - | - | - | - |
Gain (Loss) on Sale of Assets | 0.46 | 0.46 | 0.44 | 0.42 | 0.07 | 0.25 |
Pretax Income | 319.05 | 282.75 | 228.22 | 204.54 | 199.53 | 170.63 |
Income Tax Expense | 65.97 | 61.74 | 49.44 | 40.56 | 34.43 | 33.7 |
Earnings From Continuing Operations | 253.08 | 221.01 | 178.78 | 163.98 | 165.11 | 136.92 |
Minority Interest in Earnings | -15.41 | -3.77 | -3.35 | -2.72 | -3.21 | -2.31 |
Net Income | 237.67 | 217.24 | 175.42 | 161.26 | 161.9 | 134.62 |
Net Income to Common | 237.67 | 217.24 | 175.42 | 161.26 | 161.9 | 134.62 |
Net Income Growth | 16.38% | 23.84% | 8.79% | -0.40% | 20.27% | 38.86% |
Shares Outstanding (Basic) | 115 | 115 | 116 | 116 | 116 | 116 |
Shares Outstanding (Diluted) | 115 | 115 | 116 | 116 | 116 | 116 |
Shares Change | 0.03% | -0.03% | - | - | - | - |
EPS (Basic) | 2.06 | 1.88 | 1.52 | 1.40 | 1.40 | 1.17 |
EPS (Diluted) | 2.06 | 1.88 | 1.52 | 1.40 | 1.40 | 1.17 |
EPS Growth | 16.35% | 23.78% | 8.79% | -0.27% | 20.12% | 38.86% |
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 | 408.69 | 389.18 | 293.08 | 240.2 | 194.76 | 204.44 |
Free Cash Flow Per Share | 3.54 | 3.37 | 2.54 | 2.08 | 1.69 | 1.77 |
Dividend Per Share | 0.680 | 0.680 | 0.550 | 0.480 | 0.450 | 0.390 |
Dividend Growth | 23.64% | 23.64% | 14.58% | 6.67% | 15.38% | 30.00% |
Gross Margin | 57.60% | 57.16% | 55.15% | 53.65% | 53.98% | 53.43% |
Operating Margin | 23.32% | 25.36% | 23.32% | 23.60% | 24.48% | 24.80% |
Profit Margin | 17.77% | 18.24% | 17.62% | 18.94% | 20.19% | 19.75% |
Free Cash Flow Margin | 30.56% | 32.67% | 29.44% | 28.21% | 24.29% | 30.00% |
EBITDA | 364.8 | 330.38 | 256.8 | 219.77 | 212.82 | 184.26 |
EBITDA Margin | 27.28% | 27.73% | 25.80% | 25.81% | 26.54% | 27.04% |
D&A For EBITDA | 52.96 | 28.32 | 24.6 | 18.77 | 16.56 | 15.28 |
EBIT | 311.84 | 302.06 | 232.2 | 200.99 | 196.26 | 168.98 |
EBIT Margin | 23.32% | 25.36% | 23.32% | 23.60% | 24.48% | 24.80% |
Effective Tax Rate | 20.68% | 21.83% | 21.66% | 19.83% | 17.25% | 19.75% |
Revenue as Reported | 1,364 | 1,204 | 1,007 | 860.48 | 814.38 | 691.3 |
Advertising Expenses | - | - | - | 30.61 | - | 24.65 |