Symrise AG (ETR:SY1)
Germany · Delayed Price · Currency is EUR 71.06
+0.20 (0.28%)
At close: Jan 30, 2026
Symrise AG Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 4,987 | 4,999 | 4,730 | 4,618 | 3,826 | 3,520 | |
Revenue Growth (YoY) | 2.15% | 5.67% | 2.42% | 20.72% | 8.67% | 3.30% |
Cost of Revenue | 2,964 | 3,035 | 3,038 | 2,916 | 2,347 | 2,130 |
Gross Profit | 2,023 | 1,963 | 1,693 | 1,702 | 1,479 | 1,390 |
Selling, General & Admin | 1,013 | 997.31 | 951.62 | 938.54 | 784.71 | 736.72 |
Research & Development | 281.8 | 275.65 | 265.71 | 254.49 | 220.74 | 212.3 |
Other Operating Expenses | -18.87 | -18.86 | -60.93 | -58.97 | -23.06 | -8.56 |
Operating Expenses | 1,276 | 1,254 | 1,156 | 1,134 | 982.39 | 940.46 |
Operating Income | 747.61 | 709.33 | 536.18 | 568.03 | 496.44 | 450.02 |
Interest Expense | -74.56 | -78.39 | -94.72 | -58.92 | -38.87 | -57.83 |
Interest & Investment Income | 17.46 | 13.28 | 14.61 | 7.8 | 3.6 | 3 |
Earnings From Equity Investments | 6.43 | 5.84 | 9.23 | -113.27 | 4.72 | 3.53 |
Currency Exchange Gain (Loss) | -0.1 | -0.1 | 3.1 | -8.2 | -8.2 | -9.59 |
Other Non Operating Income (Expenses) | -1.32 | -1.32 | -1.61 | -1.35 | 12.91 | 0.47 |
EBT Excluding Unusual Items | 695.52 | 648.64 | 466.79 | 394.09 | 470.59 | 389.59 |
Merger & Restructuring Charges | -0.8 | -0.8 | - | - | - | - |
Gain (Loss) on Sale of Assets | -1.19 | 0.53 | -0.34 | 36.92 | 36.2 | 13.17 |
Other Unusual Items | -5.5 | -5.5 | -15.8 | -12.2 | -2.9 | 20.8 |
Pretax Income | 690.93 | 645.77 | 464.95 | 431.11 | 516.19 | 423.56 |
Income Tax Expense | 180.43 | 163.81 | 120.01 | 140.42 | 131.16 | 108.61 |
Earnings From Continuing Operations | 510.5 | 481.95 | 344.94 | 290.7 | 385.03 | 314.95 |
Minority Interest in Earnings | -3.58 | -3.73 | -4.47 | -10.69 | -10.11 | -8.08 |
Net Income | 506.93 | 478.22 | 340.47 | 280.01 | 374.92 | 306.87 |
Net Income to Common | 506.93 | 478.22 | 340.47 | 280.01 | 374.92 | 306.87 |
Net Income Growth | 29.19% | 40.46% | 21.59% | -25.32% | 22.18% | 5.44% |
Shares Outstanding (Basic) | 140 | 140 | 140 | 140 | 137 | 135 |
Shares Outstanding (Diluted) | 140 | 140 | 140 | 140 | 139 | 140 |
Shares Change (YoY) | -0.16% | - | - | 0.66% | -0.66% | 0.45% |
EPS (Basic) | 3.63 | 3.42 | 2.44 | 2.00 | 2.74 | 2.27 |
EPS (Diluted) | 3.63 | 3.42 | 2.44 | 2.00 | 2.70 | 2.22 |
EPS Growth | 29.39% | 40.46% | 21.59% | -25.80% | 21.41% | 4.90% |
Free Cash Flow | 567.64 | 667.49 | 470.64 | 130.31 | 367.24 | 505.02 |
Free Cash Flow Per Share | 4.07 | 4.78 | 3.37 | 0.93 | 2.65 | 3.61 |
Dividend Per Share | 1.200 | 1.200 | 1.100 | 1.050 | 1.020 | 0.970 |
Dividend Growth | 9.09% | 9.09% | 4.76% | 2.94% | 5.16% | 2.10% |
Gross Margin | 40.57% | 39.28% | 35.78% | 36.85% | 38.66% | 39.50% |
Operating Margin | 14.99% | 14.19% | 11.34% | 12.30% | 12.98% | 12.78% |
Profit Margin | 10.17% | 9.57% | 7.20% | 6.06% | 9.80% | 8.72% |
Free Cash Flow Margin | 11.38% | 13.35% | 9.95% | 2.82% | 9.60% | 14.34% |
EBITDA | 996.5 | 971.5 | 795.09 | 830.53 | 748.92 | 703.49 |
EBITDA Margin | 19.98% | 19.44% | 16.81% | 17.98% | 19.58% | 19.98% |
D&A For EBITDA | 248.89 | 262.17 | 258.92 | 262.5 | 252.48 | 253.48 |
EBIT | 747.61 | 709.33 | 536.18 | 568.03 | 496.44 | 450.02 |
EBIT Margin | 14.99% | 14.19% | 11.34% | 12.30% | 12.98% | 12.78% |
Effective Tax Rate | 26.11% | 25.37% | 25.81% | 32.57% | 25.41% | 25.64% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.