Mersen S.A.
MRN.PA · PAR
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | €1,244 | €1,211 | €1,115 | €923 |
| % Growth | 2.7% | 8.6% | 20.8% | – |
| Cost of Goods Sold | €858 | €826 | €767 | €633 |
| Gross Profit | €386 | €385 | €348 | €290 |
| % Margin | 31% | 31.8% | 31.2% | 31.4% |
| R&D Expenses | €0 | €0 | €0 | €0 |
| G&A Expenses | €163 | €159 | €140 | €119 |
| SG&A Expenses | €253 | €245 | €223 | €194 |
| Sales & Mktg Exp. | €89 | €86 | €83 | €76 |
| Other Operating Expenses | €26 | €9 | €15 | €8 |
| Operating Expenses | €278 | €254 | €238 | €202 |
| Operating Income | €108 | €131 | €110 | €88 |
| % Margin | 8.6% | 10.9% | 9.9% | 9.5% |
| Other Income/Exp. Net | -€24 | -€19 | -€13 | -€11 |
| Pre-Tax Income | €84 | €112 | €97 | €77 |
| Tax Expense | €22 | €26 | €23 | €19 |
| Net Income | €59 | €82 | €68 | €54 |
| % Margin | 4.7% | 6.7% | 6.1% | 5.9% |
| EPS | 2.43 | 3.5 | 3.14 | 2.51 |
| % Growth | -30.6% | 11.5% | 25.1% | – |
| EPS Diluted | 2.37 | 3.42 | 3.08 | 2.47 |
| Weighted Avg Shares Out | 24 | 23 | 22 | 22 |
| Weighted Avg Shares Out Dil | 25 | 24 | 22 | 22 |
| Supplemental Information | – | – | – | – |
| Interest Income | -€2 | €0 | -€2 | -€1 |
| Interest Expense | €22 | €19 | €11 | €10 |
| Depreciation & Amortization | €75 | €65 | €65 | €55 |
| EBITDA | €180 | €191 | €171 | €142 |
| % Margin | 14.5% | 15.8% | 15.3% | 15.3% |