Symrise AG (ETR:SY1)
Germany · Delayed Price · Currency is EUR 90.00
+0.78 (0.87%)
Aug 21, 2026, 5:38 PM CET
Symrise 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 | 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 |
| 4,915 | 4,929 | 4,999 | 4,730 | 4,618 | 3,826 | |
Revenue Growth | -1.44% | -1.39% | 5.67% | 2.42% | 20.72% | 8.67% |
Cost of Revenue | 3,068 | 3,075 | 3,035 | 3,038 | 2,916 | 2,347 |
Gross Profit | 1,847 | 1,855 | 1,963 | 1,693 | 1,702 | 1,479 |
Selling, General & Admin | 988.3 | 993.85 | 998.11 | 951.62 | 938.54 | 784.71 |
Research & Development | 278.32 | 276.08 | 275.65 | 265.71 | 254.49 | 220.74 |
Other Operating Expenses | -29.12 | -24.8 | -21.68 | -60.93 | -58.97 | -23.06 |
Operating Expenses | 1,237 | 1,245 | 1,252 | 1,156 | 1,134 | 982.39 |
Operating Income | 609.02 | 609.61 | 711.36 | 536.18 | 568.03 | 496.44 |
Interest Expense | -87.74 | -78.87 | -78.39 | -94.72 | -58.92 | -38.87 |
Interest & Investment Income | 23.15 | 22.03 | 13.28 | 14.61 | 7.8 | 3.6 |
Earnings From Equity Investments | -145.18 | -144.28 | 5.84 | 9.23 | -113.27 | 4.72 |
Currency Exchange Gain (Loss) | -4.6 | -4.6 | -0.1 | 3.1 | -8.2 | -8.2 |
Other Non Operating Income (Expenses) | -2.09 | -2.09 | -1.32 | -1.61 | -1.35 | 12.91 |
EBT Excluding Unusual Items | 392.56 | 401.79 | 650.66 | 466.79 | 394.09 | 470.59 |
Gain (Loss) on Sale of Assets | 1.38 | -0.34 | 0.61 | -0.34 | 36.92 | 36.2 |
Other Unusual Items | -3.3 | -3.3 | -5.5 | -15.8 | -12.2 | -2.9 |
Pretax Income | 390.64 | 398.15 | 645.77 | 464.95 | 431.11 | 516.19 |
Income Tax Expense | 139.35 | 144.58 | 163.81 | 120.01 | 140.42 | 131.16 |
Earnings From Continuing Operations | 251.29 | 253.57 | 481.95 | 344.94 | 290.7 | 385.03 |
Minority Interest in Earnings | -5.21 | -4.24 | -3.73 | -4.47 | -10.69 | -10.11 |
Net Income | 246.08 | 249.33 | 478.22 | 340.47 | 280.01 | 374.92 |
Net Income to Common | 246.08 | 249.33 | 478.22 | 340.47 | 280.01 | 374.92 |
Net Income Growth | -51.46% | -47.86% | 40.46% | 21.59% | -25.32% | 22.18% |
Shares Outstanding (Basic) | 139 | 140 | 140 | 140 | 140 | 137 |
Shares Outstanding (Diluted) | 139 | 140 | 140 | 140 | 140 | 139 |
Shares Change | -0.29% | - | - | - | 0.66% | -0.66% |
EPS (Basic) | 1.77 | 1.78 | 3.42 | 2.44 | 2.00 | 2.74 |
EPS (Diluted) | 1.77 | 1.78 | 3.42 | 2.44 | 2.00 | 2.70 |
EPS Growth | -51.31% | -47.86% | 40.46% | 21.59% | -25.80% | 21.41% |
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 | 698.76 | 575.52 | 667.49 | 470.64 | 130.31 | 367.24 |
Free Cash Flow Per Share | 5.02 | 4.12 | 4.78 | 3.37 | 0.93 | 2.65 |
Dividend Per Share | 1.250 | 1.250 | 1.200 | 1.100 | 1.050 | 1.020 |
Dividend Growth | 4.17% | 4.17% | 9.09% | 4.76% | 2.94% | 5.16% |
Gross Margin | 37.57% | 37.63% | 39.28% | 35.78% | 36.85% | 38.66% |
Operating Margin | 12.39% | 12.37% | 14.23% | 11.34% | 12.30% | 12.98% |
Profit Margin | 5.01% | 5.06% | 9.57% | 7.20% | 6.06% | 9.80% |
Free Cash Flow Margin | 14.22% | 11.68% | 13.35% | 9.95% | 2.82% | 9.60% |
EBITDA | 725.19 | 735.83 | 973.52 | 795.09 | 830.53 | 748.92 |
EBITDA Margin | 14.75% | 14.93% | 19.48% | 16.81% | 17.98% | 19.58% |
D&A For EBITDA | 116.18 | 126.22 | 262.17 | 258.92 | 262.5 | 252.48 |
EBIT | 609.02 | 609.61 | 711.36 | 536.18 | 568.03 | 496.44 |
EBIT Margin | 12.39% | 12.37% | 14.23% | 11.34% | 12.30% | 12.98% |
Effective Tax Rate | 35.67% | 36.31% | 25.37% | 25.81% | 32.57% | 25.41% |