Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
Sesa SpA banner

Sesa SpA
F:1S3

Watchlist Manager
Sesa SpA Logo
Sesa SpA
F:1S3
Watchlist
Price: 75.45 EUR -1.76%
Market Cap: €1.2B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+29%
5Y
+77%
10Y
+371%
Operating Income
+
3Y
+4%
5Y
+84%
10Y
+392%
Net Income
+
3Y
-10%
5Y
+66%
10Y
+400%

Earnings Waterfall
Sesa SpA

Income Statement
Sesa SpA

Rotate your device to view
Income Statement
Currency: EUR
Jan-2014 Jul-2014 Oct-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Jul-2024 Oct-2024 Jan-2025 Apr-2025 Jul-2025 Oct-2025
Revenue
Interest Expense
0
0
0
0
3
0
0
0
3
0
1
0
3
0
1
0
3
0
1
0
3
0
2
0
3
0
2
0
4
0
1
0
3
0
0
0
15
0
0
0
22
0
0
0
0
0
0
Revenue
895
N/A
743
-17%
776
+5%
775
0%
1 054
+36%
1 074
+2%
1 103
+3%
1 175
+7%
1 223
+4%
1 238
+1%
1 262
+2%
1 264
+0%
1 260
0%
1 281
+2%
1 270
-1%
1 307
+3%
1 351
+3%
1 384
+2%
1 782
+29%
1 854
+4%
1 540
-17%
2 473
+61%
2 594
+5%
2 670
+3%
1 763
-34%
2 818
+60%
2 936
+4%
3 006
+2%
2 022
-33%
3 211
+59%
3 352
+4%
3 426
+2%
2 363
-31%
3 741
+58%
4 015
+7%
4 156
+4%
2 868
-31%
4 491
+57%
4 675
+4%
4 705
+1%
3 164
-33%
4 818
+52%
4 743
-2%
4 842
+2%
3 215
-34%
5 029
+56%
5 197
+3%
Gross Profit
Cost of Revenue
(753)
(627)
(657)
(658)
(896)
(916)
(941)
(1 003)
(1 042)
(1 048)
(1 067)
(1 064)
(1 055)
(1 071)
(1 049)
(1 074)
(1 114)
(1 132)
(1 456)
(1 519)
(1 259)
(2 032)
(2 133)
(2 191)
(1 429)
(2 289)
(2 361)
(2 407)
(1 590)
(2 532)
(2 626)
(2 670)
(1 818)
(2 885)
(3 091)
(3 196)
(2 202)
(3 448)
(3 568)
(3 560)
(2 386)
(3 613)
(3 523)
(3 616)
(2 360)
(3 727)
(3 857)
Gross Profit
143
N/A
116
-19%
119
+3%
117
-2%
158
+35%
158
+0%
162
+2%
172
+6%
182
+5%
190
+5%
196
+3%
200
+2%
205
+2%
210
+2%
221
+5%
233
+5%
237
+2%
252
+6%
326
+29%
335
+3%
281
-16%
441
+57%
462
+5%
479
+4%
333
-30%
529
+59%
575
+9%
599
+4%
432
-28%
679
+57%
726
+7%
756
+4%
544
-28%
856
+57%
923
+8%
960
+4%
666
-31%
1 043
+57%
1 107
+6%
1 145
+3%
779
-32%
1 205
+55%
1 219
+1%
1 227
+1%
854
-30%
1 301
+52%
1 339
+3%
Operating Income
Operating Expenses
(106)
(88)
(90)
(87)
(116)
(117)
(120)
(129)
(138)
(146)
(150)
(155)
(161)
(164)
(175)
(187)
(190)
(204)
(266)
(273)
(228)
(355)
(370)
(383)
(270)
(424)
(464)
(479)
(349)
(539)
(574)
(591)
(434)
(670)
(727)
(755)
(532)
(819)
(880)
(917)
(640)
(991)
(1 022)
(1 031)
(731)
(1 104)
(1 135)
Selling, General & Administrative
(100)
(82)
(82)
(83)
(115)
(117)
(119)
(129)
(136)
(141)
(148)
(154)
(161)
(166)
(176)
(186)
(190)
(202)
(262)
(266)
(222)
(341)
(347)
(360)
(249)
(393)
(428)
(443)
(317)
(496)
(528)
(548)
(397)
(622)
(670)
(699)
(481)
(758)
(807)
(838)
(575)
(899)
(926)
(937)
(664)
(1 010)
(1 038)
Depreciation & Amortization
(6)
(4)
(4)
(4)
(5)
(4)
(4)
(4)
(5)
(5)
(6)
(6)
(7)
(7)
(8)
(9)
(9)
(10)
(13)
(14)
(12)
(19)
(23)
(26)
(22)
(34)
(39)
(41)
(32)
(50)
(56)
(58)
(42)
(64)
(69)
(72)
(54)
(82)
(89)
(94)
(68)
(105)
(112)
(114)
(82)
(124)
(129)
Other Operating Expenses
(0)
(2)
(3)
(0)
3
4
3
4
2
1
3
5
7
9
8
7
8
8
9
7
5
5
1
3
0
3
3
3
1
5
10
13
5
17
12
14
2
20
16
15
3
12
15
19
15
30
32
Operating Income
37
N/A
29
-22%
30
+4%
30
+1%
42
+39%
41
-1%
42
+1%
44
+5%
43
-1%
45
+3%
45
+2%
46
+1%
44
-3%
46
+4%
46
-1%
46
-1%
46
+2%
48
+3%
60
+26%
62
+3%
53
-15%
86
+62%
92
+7%
96
+5%
63
-34%
105
+66%
111
+6%
120
+8%
83
-31%
140
+69%
152
+9%
165
+8%
110
-33%
186
+68%
196
+5%
205
+5%
134
-35%
224
+67%
227
+1%
227
+0%
139
-39%
215
+55%
197
-8%
196
-1%
124
-37%
197
+60%
204
+3%
Pre-Tax Income
Interest Income Expense
(6)
(4)
(5)
(3)
(3)
(2)
(2)
(2)
(2)
(1)
(2)
(1)
(1)
(2)
(2)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(2)
(2)
(1)
(1)
(0)
(1)
0
(0)
(2)
(3)
0
(5)
(6)
(9)
(11)
(15)
(19)
(22)
(14)
(23)
(21)
(20)
(34)
(40)
(40)
Non-Reccuring Items
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
2
0
1
0
2
0
4
0
2
0
2
0
2
0
1
0
1
0
1
0
1
Total Other Income
(0)
(0)
0
(1)
(3)
(3)
(3)
(3)
(4)
(5)
(4)
(4)
(3)
(3)
(3)
(2)
(2)
(2)
(3)
(3)
(3)
(4)
(4)
(4)
(3)
(4)
(5)
(4)
(3)
(4)
(4)
(5)
(5)
(4)
(3)
(3)
4
(7)
(7)
(7)
(3)
(3)
(9)
(9)
9
9
9
Pre-Tax Income
31
N/A
25
-20%
25
+2%
26
+4%
36
+37%
36
+0%
37
+3%
38
+4%
38
-1%
39
+2%
40
+3%
40
+1%
40
+1%
42
+3%
41
-1%
42
+3%
43
+1%
45
+3%
55
+24%
57
+3%
48
-15%
80
+65%
86
+8%
90
+5%
60
-33%
100
+66%
108
+8%
115
+7%
81
-30%
135
+67%
148
+10%
157
+6%
109
-31%
177
+62%
188
+6%
193
+2%
128
-33%
202
+57%
204
+1%
199
-2%
122
-39%
188
+55%
168
-11%
167
-1%
99
-40%
166
+67%
174
+4%
Net Income
Tax Provision
(10)
(9)
(9)
(10)
(13)
(13)
(13)
(13)
(13)
(13)
(13)
(13)
(13)
(14)
(13)
(13)
(13)
(13)
(17)
(17)
(15)
(25)
(27)
(28)
(18)
(30)
(32)
(34)
(24)
(40)
(44)
(46)
(30)
(50)
(54)
(54)
(38)
(58)
(59)
(58)
(39)
(56)
(48)
(47)
(32)
(48)
(50)
Income from Continuing Operations
21
16
16
16
23
23
24
25
25
26
26
27
27
28
28
29
30
31
39
40
33
55
59
62
42
70
76
81
57
95
104
111
79
127
134
139
90
144
144
141
83
133
120
120
67
118
123
Income to Minority Interest
(1)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(3)
(3)
(3)
(4)
(4)
(4)
(4)
(6)
(7)
(7)
(4)
(7)
(8)
(8)
(5)
(7)
(7)
(7)
(5)
(8)
(9)
(9)
(6)
(9)
(9)
(8)
(5)
(7)
(7)
(7)
(5)
(8)
(10)
Net Income (Common)
20
N/A
15
-26%
15
+2%
16
+3%
22
+38%
22
+1%
23
+3%
24
+5%
24
+1%
24
+1%
25
+2%
25
+0%
25
+0%
26
+2%
25
-1%
26
+4%
27
+3%
28
+4%
34
+24%
35
+2%
29
-17%
49
+66%
53
+8%
55
+5%
38
-31%
62
+65%
68
+9%
74
+8%
52
-29%
88
+68%
98
+11%
104
+7%
74
-29%
119
+61%
126
+6%
130
+3%
84
-35%
135
+60%
135
+0%
133
-2%
78
-41%
125
+60%
113
-10%
113
0%
62
-45%
109
+76%
113
+3%
EPS (Diluted)
1.33
N/A
1.02
-23%
0.93
-9%
1.04
+12%
1.41
+36%
1.42
+1%
1.44
+1%
1.54
+7%
1.54
N/A
1.57
+2%
1.56
-1%
1.63
+4%
1.62
-1%
1.65
+2%
1.61
-2%
1.69
+5%
1.73
+2%
1.81
+5%
2.23
+23%
2.29
+3%
1.89
-17%
3.14
+66%
3.4
+8%
3.56
+5%
2.45
-31%
4.03
+64%
4.41
+9%
4.71
+7%
3.37
-28%
5.67
+68%
6.29
+11%
6.71
+7%
4.74
-29%
7.67
+62%
8.11
+6%
8.38
+3%
5.45
-35%
8.76
+61%
8.74
0%
8.56
-2%
5.05
-41%
8.12
+61%
7.31
-10%
8.23
+13%
4.01
-51%
7.13
+78%
7.31
+3%

See Also

Summary
1S3 intrinsic value, competitors valuation, and company profile.
DCF Valuation
1S3 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
1S3 stock valuation using valuation multiples.
Wall Street Estimates
1S3 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
1S3 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 320,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.

AI Assistant
Get AI-powered insights for any company or topic.
Open AI Assistant
Other Tools
Stock Screener
Discover stocks
Stock Comparison
Smarter decisions through side-by-side analysis
Intrinsic Value Calculator
Discover the true worth of your stocks
DCF Value Calculator
Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett