HEXPOL AB (publ) (LON:0R7O)
London · Delayed Price · Currency is GBP · Price in SEK 85.95
-0.69 (-0.80%)
At close: Nov 3, 2025
HEXPOL AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 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 | 2015 - 2019 |
| 19,764 | 20,437 | 22,046 | 22,243 | 16,005 | 13,424 | Upgrade | |
Revenue Growth (YoY) | -4.11% | -7.30% | -0.89% | 38.98% | 19.23% | -13.44% | Upgrade |
Cost of Revenue | 15,622 | 16,052 | 17,186 | 17,899 | 12,501 | 10,476 | Upgrade |
Gross Profit | 4,142 | 4,385 | 4,860 | 4,344 | 3,504 | 2,948 | Upgrade |
Selling, General & Admin | 1,115 | 1,029 | 1,096 | 946 | 698 | 904 | Upgrade |
Research & Development | 136 | 136 | 152 | 137 | 111 | 97 | Upgrade |
Other Operating Expenses | -41 | -41 | -53 | -21 | -42 | -8 | Upgrade |
Operating Expenses | 1,210 | 1,124 | 1,195 | 1,062 | 767 | 993 | Upgrade |
Operating Income | 2,932 | 3,261 | 3,665 | 3,282 | 2,737 | 1,955 | Upgrade |
Interest Expense | -204 | -229 | -231 | -97 | -43 | -56 | Upgrade |
Interest & Investment Income | 66 | 79 | 69 | 23 | 2 | 3 | Upgrade |
Currency Exchange Gain (Loss) | -16 | -16 | -51 | 36 | 5 | -1 | Upgrade |
Other Non Operating Income (Expenses) | -5 | -5 | -17 | -8 | -7 | -26 | Upgrade |
EBT Excluding Unusual Items | 2,773 | 3,090 | 3,435 | 3,236 | 2,694 | 1,875 | Upgrade |
Merger & Restructuring Charges | -18 | -14 | -6 | -22 | - | -20 | Upgrade |
Other Unusual Items | -75 | -75 | -83 | 30 | -291 | - | Upgrade |
Pretax Income | 2,680 | 3,001 | 3,346 | 3,244 | 3,031 | 1,855 | Upgrade |
Income Tax Expense | 723 | 781 | 822 | 761 | 673 | 446 | Upgrade |
Net Income | 1,957 | 2,220 | 2,524 | 2,483 | 2,358 | 1,409 | Upgrade |
Net Income to Common | 1,957 | 2,220 | 2,524 | 2,483 | 2,358 | 1,409 | Upgrade |
Net Income Growth | -17.57% | -12.04% | 1.65% | 5.30% | 67.35% | -8.63% | Upgrade |
Shares Outstanding (Basic) | 344 | 344 | 344 | 344 | 344 | 344 | Upgrade |
Shares Outstanding (Diluted) | 344 | 344 | 344 | 344 | 344 | 344 | Upgrade |
Shares Change (YoY) | - | - | - | - | 0.07% | - | Upgrade |
EPS (Basic) | 5.68 | 6.45 | 7.33 | 7.21 | 6.85 | 4.09 | Upgrade |
EPS (Diluted) | 5.68 | 6.45 | 7.33 | 7.21 | 6.85 | 4.09 | Upgrade |
EPS Growth | -17.57% | -12.04% | 1.65% | 5.30% | 67.38% | -8.70% | Upgrade |
Free Cash Flow | 1,981 | 2,102 | 2,850 | 1,941 | 2,113 | 2,137 | Upgrade |
Free Cash Flow Per Share | 5.75 | 6.10 | 8.27 | 5.63 | 6.13 | 6.21 | Upgrade |
Dividend Per Share | 4.200 | 4.200 | 4.000 | 3.600 | 3.000 | 2.300 | Upgrade |
Dividend Growth | 5.00% | 5.00% | 11.11% | 20.00% | 30.44% | - | Upgrade |
Gross Margin | 20.96% | 21.46% | 22.05% | 19.53% | 21.89% | 21.96% | Upgrade |
Operating Margin | 14.84% | 15.96% | 16.62% | 14.75% | 17.10% | 14.56% | Upgrade |
Profit Margin | 9.90% | 10.86% | 11.45% | 11.16% | 14.73% | 10.50% | Upgrade |
Free Cash Flow Margin | 10.02% | 10.29% | 12.93% | 8.73% | 13.20% | 15.92% | Upgrade |
EBITDA | 3,417 | 3,757 | 4,129 | 3,684 | 3,039 | 2,314 | Upgrade |
EBITDA Margin | 17.29% | 18.38% | 18.73% | 16.56% | 18.99% | 17.24% | Upgrade |
D&A For EBITDA | 485 | 496 | 464 | 402 | 302 | 359 | Upgrade |
EBIT | 2,932 | 3,261 | 3,665 | 3,282 | 2,737 | 1,955 | Upgrade |
EBIT Margin | 14.84% | 15.96% | 16.62% | 14.75% | 17.10% | 14.56% | Upgrade |
Effective Tax Rate | 26.98% | 26.02% | 24.57% | 23.46% | 22.20% | 24.04% | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.