Hensoldt AG (FRA:HAG)
Germany
· Delayed Price · Currency is EUR 75.00
+5.90 (8.54%)
Last updated: May 8, 2025
Hensoldt 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 | 2018 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2018 - 2019 |
| Revenue | 2,306 | 2,240 | 1,847 | 1,707 | 1,474 | 1,207 | Upgrade
|
| Revenue Growth (YoY) | 25.46% | 21.28% | 8.20% | 15.81% | 22.13% | 8.32% | Upgrade
|
| Cost of Revenue | 1,802 | 1,732 | 1,427 | 1,314 | 1,144 | 936.1 | Upgrade
|
| Gross Profit | 504 | 508 | 420 | 393 | 330 | 270.8 | Upgrade
|
| Selling, General & Admin | 296 | 290 | 229 | 199 | 182 | 177.4 | Upgrade
|
| Research & Development | 32 | 32 | 30 | 36 | 31 | 25.1 | Upgrade
|
| Other Operating Expenses | 2 | 2 | -1 | - | -1 | -2.8 | Upgrade
|
| Operating Expenses | 330 | 324 | 258 | 235 | 212 | 199.7 | Upgrade
|
| Operating Income | 174 | 184 | 162 | 158 | 118 | 71.1 | Upgrade
|
| Interest Expense | -106 | -100 | -82 | -44 | -42 | -137.7 | Upgrade
|
| Interest & Investment Income | 20 | 31 | 23 | 17 | 4 | 4 | Upgrade
|
| Earnings From Equity Investments | 4 | 3 | - | - | -2 | -2.6 | Upgrade
|
| Currency Exchange Gain (Loss) | 3 | 3 | -3 | -4 | 2 | -2 | Upgrade
|
| Other Non Operating Income (Expenses) | -3 | - | -6 | 2 | -5 | -8 | Upgrade
|
| EBT Excluding Unusual Items | 92 | 121 | 94 | 129 | 75 | -75.2 | Upgrade
|
| Gain (Loss) on Sale of Investments | -3 | -3 | - | - | 10 | - | Upgrade
|
| Pretax Income | 89 | 118 | 94 | 129 | 85 | -75.2 | Upgrade
|
| Income Tax Expense | -1 | 12 | 36 | 49 | 22 | -10.7 | Upgrade
|
| Earnings From Continuing Operations | 90 | 106 | 58 | 80 | 63 | -64.5 | Upgrade
|
| Minority Interest in Earnings | 2 | 2 | -2 | -2 | - | -0.7 | Upgrade
|
| Net Income | 92 | 108 | 56 | 78 | 63 | -65.2 | Upgrade
|
| Net Income to Common | 92 | 108 | 56 | 78 | 63 | -65.2 | Upgrade
|
| Net Income Growth | 48.39% | 92.86% | -28.21% | 23.81% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 116 | 116 | 106 | 105 | 105 | 87 | Upgrade
|
| Shares Outstanding (Diluted) | 116 | 116 | 106 | 105 | 105 | 87 | Upgrade
|
| Shares Change (YoY) | 6.27% | 9.43% | 0.95% | - | 21.25% | 8.25% | Upgrade
|
| EPS (Basic) | 0.80 | 0.93 | 0.53 | 0.74 | 0.60 | -0.75 | Upgrade
|
| EPS (Diluted) | 0.80 | 0.93 | 0.53 | 0.74 | 0.60 | -0.75 | Upgrade
|
| EPS Growth | 39.63% | 76.23% | -28.88% | 23.81% | - | - | Upgrade
|
| Free Cash Flow | 86 | 112 | 222 | 209 | 270 | 165.8 | Upgrade
|
| Free Cash Flow Per Share | 0.74 | 0.97 | 2.09 | 1.99 | 2.57 | 1.92 | Upgrade
|
| Dividend Per Share | 0.500 | 0.500 | 0.400 | 0.300 | 0.250 | 0.130 | Upgrade
|
| Dividend Growth | 25.00% | 25.00% | 33.33% | 20.00% | 92.31% | - | Upgrade
|
| Gross Margin | 21.86% | 22.68% | 22.74% | 23.02% | 22.39% | 22.44% | Upgrade
|
| Operating Margin | 7.55% | 8.21% | 8.77% | 9.26% | 8.00% | 5.89% | Upgrade
|
| Profit Margin | 3.99% | 4.82% | 3.03% | 4.57% | 4.27% | -5.40% | Upgrade
|
| Free Cash Flow Margin | 3.73% | 5.00% | 12.02% | 12.24% | 18.32% | 13.74% | Upgrade
|
| EBITDA | 265 | 265 | 217 | 218 | 207 | 163.7 | Upgrade
|
| EBITDA Margin | 11.49% | 11.83% | 11.75% | 12.77% | 14.04% | 13.56% | Upgrade
|
| D&A For EBITDA | 91 | 81 | 55 | 60 | 89 | 92.6 | Upgrade
|
| EBIT | 174 | 184 | 162 | 158 | 118 | 71.1 | Upgrade
|
| EBIT Margin | 7.54% | 8.21% | 8.77% | 9.26% | 8.00% | 5.89% | Upgrade
|
| Effective Tax Rate | - | 10.17% | 38.30% | 37.98% | 25.88% | - | Upgrade
|
Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.