GEA Group AG (G1A.DE) Annual Margin Report - Discounting Cash Flows
G1A.DE
GEA Group AG
G1A.DE (XETRA)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in EUR

Monetary values in EUR

amounts except #

Average LTM
Feb 25
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 5,124 5,444 5,422 5,373 5,165 4,703 4,635
Revenue Growth Rate 1.94% 0.402% 0.905% 4.04% 9.82% 1.46% -5.01%
Cost of Revenue 3,380 3,425 3,487 3,552 3,449 3,147 3,219
Gross Profit 1,744 2,019 1,936 1,822 1,716 1,555 1,416
Gross Margin 33.92% 37.08% 35.7% 33.9% 33.22% 33.07% 30.55%
Operating Income 476.1 625 593 504.9 466.9 380.9 286.1
Operating Margin 9.19% 11.48% 10.94% 9.4% 9.04% 8.1% 6.17%
Net Income 331.2 405.9 385 392.8 401.4 305.2 96.83
Net Margin 6.37% 7.46% 7.1% 7.31% 7.77% 6.49% 2.09%

Monetary values in EUR

amounts except #

Average LTM
Feb 25
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 5,124 5,444 5,422 5,373 5,165 4,703 4,635
Cash From Operating Activities Margin 12.31% 11.83% 13.1% 9.93% 9.09% 14.5% 15.43%
Cash From Operating Activities 625.7 644.1 710.1 533.6 469.3 682 715.2
Free Cash Flow Margin 8.57% 6.77% 8.72% 5.68% 5.14% 11.74% 13.33%
Free Cash Flow 430.4 368.7 473 305.2 265.5 552.1 617.6
Depreciation and Amortization Margin 4.06% 3.77% 3.69% 3.61% 3.74% 4.03% 5.55%
Depreciation and Amortization 206.5 205.2 199.9 194.1 193.1 189.6 257.1
Capital Expenditure Margin -3.75% -5.06% -4.37% -4.25% -3.95% -2.76% -2.1%
Capital Expenditure -195.3 -275.3 -237.1 -228.4 -203.8 -129.9 -97.58
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program