Watchlist Manager

Watchlist

Price: 24.8 EUR Market Closed

Market Cap: €7B

S	Schroders PLC F:PYXA	UK
	Vinci Partners Investments Ltd NASDAQ:VINP	BR
C	Cecep Costin New Materials Group Ltd HKEX:2228	HK
H	Hormel Foods Corp SWB:HO7	US
W	Wesfarmers Ltd OTC:WFAFY	AU
	MCJ Co Ltd TSE:6670	JP
S	STINAG Stuttgart Invest AG XBER:STG	DE
T	Thai Union Feedmill PCL SET:TFM	TH

Income Statement

Currency: GBP

	Dec-2018	Jun-2019	Dec-2019	Jun-2020	Dec-2020	Jun-2021	Dec-2021	Jun-2022	Dec-2022	Jun-2023	Dec-2023	Jun-2024	Dec-2024	Jun-2025	Dec-2025	Jun-2026
Revenue
Interest Expense	0	6	12	0	12	0	11	0	11	0	9	0	10	13	23	22
Revenue	2 626 N/A	2 515 -4%	2 537 +1%	2 503 -1%	2 513 +0%	2 741 +9%	2 960 +8%	2 975 +1%	2 892 -3%	2 937 +2%	2 937 0%	2 894 -1%	2 970 +3%	3 068 +3%	3 251 +6%	3 509 +8%
Gross Profit
Cost of Revenue	(556)	(502)	(485)	(472)	(453)	(511)	(556)	(559)	(530)	(584)	(602)	(593)	(612)	(677)	(746)	(802)
Gross Profit	2 071 N/A	2 013 -3%	2 052 +2%	2 031 -1%	2 060 +1%	2 230 +8%	2 403 +8%	2 416 +1%	2 361 -2%	2 353 0%	2 334 -1%	2 302 -1%	2 358 +2%	2 391 +1%	2 504 +5%	2 708 +8%
Operating Income
Operating Expenses	(1 380)	(1 395)	(1 429)	(1 452)	(1 531)	(1 666)	(1 749)	(1 767)	(1 743)	(1 792)	(1 782)	(1 765)	(1 833)	(1 908)	(1 934)	(2 050)
Selling, General & Administrative	(1 351)	(1 358)	(1 392)	(1 409)	(1 446)	(1 654)	(1 707)	0	(1 155)	0	(1 236)	0	(1 185)	(573)	(1 182)	(1 224)
Depreciation & Amortization	(29)	(49)	(70)	(54)	(81)	(37)	(71)	(39)	(40)	0	(44)	0	(39)	(92)	(182)	(255)
Other Operating Expenses	0	12	34	11	(4)	25	28	(1 728)	(548)	(1 792)	(503)	(1 765)	(609)	(1 243)	(570)	(571)
Operating Income	691 N/A	618 -11%	624 +1%	579 -7%	529 -9%	563 +6%	654 +16%	649 -1%	619 -5%	562 -9%	553 -2%	537 -3%	525 -2%	484 -8%	571 +18%	658 +15%
Pre-Tax Income
Interest Income Expense	42	57	48	55	137	203	149	91	54	128	111	93	107	82	127	175
Non-Recurring Items	(83)	(77)	(47)	(48)	(56)	(62)	(39)	(37)	(86)	(140)	(176)	(141)	(74)	(87)	(23)	41
Pre-Tax Income	650 N/A	598 -8%	625 +4%	585 -6%	611 +4%	704 +15%	764 +8%	703 -8%	587 -17%	550 -6%	488 -11%	488 +0%	558 +14%	479 -14%	674 +41%	874 +30%
Net Income
Tax Provision	(145)	(131)	(129)	(122)	(125)	(136)	(140)	(125)	(101)	(99)	(85)	(96)	(125)	(106)	(123)	(170)
Income from Continuing Operations	505	467	496	463	486	568	624	578	486	450	403	392	433	373	550	703
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	(16)	(24)	(11)	(3)
Net Income	505 N/A	467 -7%	496 +6%	463 -7%	486 +5%	568 +17%	624 +10%	578 -7%	486 -16%	450 -7%	403 -11%	392 -3%	417 +6%	349 -16%	540 +55%	700 +30%
EPS (Diluted)	0.31 N/A	1.66 +435%	0.3 -82%	0.28 -7%	0.29 +4%	0.34 +17%	0.38 +12%	0.35 -8%	0.3 -14%	0.29 -3%	0.25 -14%	0.24 -4%	0.26 +8%	0.22 -15%	0.34 +55%	0.44 +29%