Repsol SA
F:REP

Watchlist Manager
Repsol SA Logo
Repsol SA
F:REP
Watchlist
Price: 16.495 EUR 3.22% Market Closed
Market Cap: 19.3B EUR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-27%
5Y
+48%
10Y
+4%
Operating Income
+
3Y
-69%
5Y
-
10Y
+509%
Net Income
+
3Y
-71%
5Y
-
10Y
-4%

Earnings Waterfall
Repsol SA

Revenue
54.6B EUR
Cost of Revenue
-41.7B EUR
Gross Profit
12.9B EUR
Operating Expenses
-10.3B EUR
Operating Income
2.7B EUR
Other Expenses
-1.6B EUR
Net Income
1.1B EUR

Income Statement
Repsol SA

Rotate your device to view
Income Statement
Currency: EUR
Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Jun-2004 Dec-2004 Jun-2005 Dec-2005 Jun-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
1 382
0
0
0
859
0
478
0
509
0
497
0
470
0
655
0
751
0
800
0
692
0
805
0
542
0
459
0
0
0
526
0
0
0
503
0
0
0
21
0
0
0
61
0
0
0
107
0
0
0
114
0
0
0
95
0
0
0
107
0
0
0
292
86
160
229
271
282
0
0
Revenue
36 320
N/A
37 073
+2%
36 735
-1%
36 957
+1%
37 084
+0%
37 720
+2%
40 292
+7%
44 619
+11%
51 045
+14%
55 695
+9%
55 080
-1%
53 176
-3%
54 679
+3%
60 355
+10%
61 784
+2%
51 953
-16%
48 551
-7%
53 343
+10%
56 710
+6%
54 986
-3%
51 703
-6%
54 934
+6%
57 945
+5%
52 235
-10%
46 854
-10%
47 169
+1%
45 842
-3%
55 172
+20%
42 252
-23%
52 462
+24%
39 737
-24%
38 074
-4%
35 377
-7%
34 088
-4%
34 689
+2%
37 143
+7%
39 233
+6%
40 357
+3%
41 668
+3%
42 562
+2%
44 862
+5%
48 092
+7%
49 873
+4%
50 981
+2%
51 309
+1%
50 206
-2%
49 328
-2%
47 762
-3%
41 058
-14%
36 973
-10%
33 282
-10%
32 791
-1%
37 509
+14%
42 785
+14%
49 745
+16%
57 013
+15%
67 186
+18%
74 716
+11%
75 153
+1%
73 192
-3%
65 284
-11%
59 987
-8%
58 948
-2%
58 761
0%
60 409
+3%
58 508
-3%
57 122
-2%
56 344
-1%
55 137
-2%
54 641
-1%
Gross Profit
Cost of Revenue
(29 266)
(31 022)
(30 704)
(30 766)
(29 795)
(28 341)
(24 920)
(27 422)
(32 512)
(35 742)
(35 117)
(33 558)
(35 907)
(39 961)
(41 669)
(34 780)
(31 339)
(33 574)
(35 667)
(37 912)
(38 896)
(41 777)
(44 123)
(41 307)
(41 844)
(39 196)
(41 495)
(45 496)
(33 565)
(41 236)
(29 357)
(27 575)
(25 093)
(23 727)
(23 486)
(25 341)
(27 806)
(28 625)
(30 887)
(31 068)
(32 477)
(35 463)
(38 665)
(39 036)
(39 698)
(39 073)
(37 680)
(36 685)
(31 515)
(28 043)
(26 015)
(24 206)
(27 603)
(31 984)
(37 458)
(43 167)
(50 142)
(56 291)
(56 441)
(54 759)
(50 001)
(44 682)
(43 807)
(43 579)
(44 507)
(44 092)
(43 122)
(43 282)
(42 645)
(41 699)
Gross Profit
7 054
N/A
6 051
-14%
6 031
0%
6 191
+3%
7 289
+18%
9 379
+29%
15 372
+64%
17 197
+12%
18 533
+8%
19 953
+8%
19 963
+0%
19 618
-2%
18 772
-4%
20 394
+9%
20 115
-1%
17 173
-15%
17 212
+0%
19 769
+15%
21 043
+6%
17 074
-19%
12 807
-25%
13 157
+3%
13 822
+5%
10 928
-21%
5 010
-54%
7 973
+59%
4 347
-45%
9 676
+123%
8 687
-10%
11 226
+29%
10 380
-8%
10 499
+1%
10 284
-2%
10 361
+1%
11 203
+8%
11 802
+5%
11 427
-3%
11 732
+3%
10 781
-8%
11 494
+7%
12 385
+8%
12 629
+2%
11 208
-11%
11 945
+7%
11 611
-3%
11 133
-4%
11 648
+5%
11 077
-5%
9 543
-14%
8 930
-6%
7 267
-19%
8 585
+18%
9 906
+15%
10 801
+9%
12 287
+14%
13 846
+13%
17 044
+23%
18 425
+8%
18 712
+2%
18 433
-1%
15 283
-17%
15 305
+0%
15 141
-1%
15 182
+0%
15 902
+5%
14 416
-9%
14 000
-3%
13 062
-7%
12 492
-4%
12 942
+4%
Operating Income
Operating Expenses
(4 023)
(2 769)
(2 632)
(2 562)
(3 349)
(5 603)
(10 661)
(11 819)
(12 350)
(13 378)
(14 019)
(14 113)
(13 783)
(14 611)
(15 278)
(14 129)
(14 339)
(15 341)
(16 610)
(13 083)
(9 282)
(9 691)
(10 286)
(8 546)
(3 939)
(7 073)
(3 971)
(9 140)
(8 378)
(10 787)
(10 623)
(9 839)
(9 964)
(9 852)
(10 066)
(9 963)
(9 455)
(9 426)
(8 412)
(8 670)
(8 711)
(8 673)
(7 944)
(8 538)
(8 556)
(8 427)
(9 430)
(10 528)
(10 319)
(10 181)
(7 811)
(7 553)
(7 502)
(7 496)
(7 093)
(8 288)
(8 986)
(9 918)
(9 350)
(10 617)
(10 211)
(9 958)
(11 144)
(11 036)
(11 282)
(11 301)
(11 450)
(10 542)
(10 568)
(10 269)
Selling, General & Administrative
(1 161)
0
0
0
(1 111)
(611)
(2 653)
(1 445)
(3 355)
(1 641)
(4 144)
(1 728)
(1 855)
(1 963)
(2 023)
(2 041)
(2 087)
(2 227)
(2 411)
(2 168)
(1 809)
(1 871)
(1 975)
(1 833)
(2 049)
(1 702)
(2 031)
(2 184)
(1 893)
(2 449)
(3 346)
(2 216)
(2 573)
(2 536)
(3 643)
(2 419)
(1 995)
(1 924)
(2 872)
(1 863)
(1 858)
(1 887)
(2 896)
(1 901)
(1 915)
(1 903)
(2 832)
(1 939)
(1 912)
(1 905)
(2 739)
(1 833)
(1 800)
(1 764)
(2 857)
(1 802)
(1 821)
(1 905)
(3 111)
(2 004)
(2 029)
(2 022)
(3 865)
(2 116)
(2 176)
(2 213)
(4 013)
(2 186)
(2 176)
(2 152)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(168)
0
(398)
0
0
0
(1 575)
0
0
0
(337)
0
0
0
(655)
0
0
0
(525)
0
0
0
0
0
0
0
0
0
0
0
(81)
0
0
0
(75)
0
0
0
(89)
0
0
0
(93)
0
0
0
Depreciation & Amortization
(2 926)
(2 769)
(2 632)
(2 562)
(2 419)
(2 297)
(2 368)
(2 428)
(2 450)
(2 761)
(3 094)
(3 149)
(3 141)
(3 056)
(3 115)
(3 345)
(3 620)
(3 857)
(3 947)
(3 077)
(2 069)
(2 312)
(2 499)
(1 937)
(1 352)
(1 737)
(1 398)
(2 472)
(2 214)
(3 047)
(2 331)
(3 023)
(2 922)
(2 687)
(2 288)
(2 553)
(2 760)
(2 738)
(2 222)
(2 317)
(2 019)
(2 015)
(1 913)
(2 174)
(2 277)
(2 302)
(2 434)
(2 463)
(2 434)
(2 364)
(2 207)
(2 131)
(2 043)
(2 023)
(2 004)
(2 070)
(2 135)
(2 239)
(2 339)
(2 346)
(2 400)
(2 359)
(2 436)
(2 535)
(2 640)
(2 794)
(2 932)
(2 897)
(2 779)
(2 620)
Other Operating Expenses
64
0
0
0
181
(2 695)
(5 640)
(7 946)
(6 545)
(8 976)
(6 781)
(9 236)
(8 787)
(9 592)
(10 140)
(8 743)
(8 632)
(9 257)
(10 252)
(7 838)
(5 404)
(5 508)
(5 812)
(4 776)
(370)
(3 634)
(144)
(4 484)
(4 271)
(5 291)
(3 371)
(4 600)
(4 469)
(4 629)
(3 798)
(4 991)
(4 700)
(4 764)
(2 663)
(4 490)
(4 834)
(4 771)
(2 610)
(4 463)
(4 364)
(4 222)
(4 164)
(6 126)
(5 973)
(5 912)
(2 865)
(3 589)
(3 659)
(3 709)
(2 151)
(4 416)
(5 030)
(5 774)
(3 825)
(6 267)
(5 782)
(5 577)
(4 754)
(6 385)
(6 466)
(6 294)
(4 412)
(5 459)
(5 613)
(5 497)
Operating Income
3 031
N/A
3 282
+8%
3 399
+4%
3 629
+7%
3 940
+9%
3 776
-4%
4 711
+25%
5 378
+14%
6 183
+15%
6 575
+6%
5 944
-10%
5 505
-7%
4 989
-9%
5 783
+16%
4 837
-16%
3 044
-37%
2 873
-6%
4 428
+54%
4 433
+0%
3 991
-10%
3 525
-12%
3 466
-2%
3 536
+2%
2 382
-33%
1 071
-55%
900
-16%
376
-58%
536
+43%
309
-42%
439
+42%
(243)
N/A
660
N/A
320
-52%
509
+59%
1 137
+123%
1 839
+62%
1 972
+7%
2 306
+17%
2 369
+3%
2 824
+19%
3 674
+30%
3 956
+8%
3 264
-17%
3 407
+4%
3 055
-10%
2 706
-11%
2 218
-18%
549
-75%
(776)
N/A
(1 251)
-61%
(544)
+57%
1 032
N/A
2 404
+133%
3 305
+37%
5 194
+57%
5 558
+7%
8 058
+45%
8 507
+6%
9 362
+10%
7 816
-17%
5 072
-35%
5 347
+5%
3 997
-25%
4 146
+4%
4 620
+11%
3 115
-33%
2 550
-18%
2 520
-1%
1 924
-24%
2 673
+39%
Pre-Tax Income
Interest Income Expense
771
(443)
(232)
(302)
(178)
(203)
(156)
(567)
(293)
(131)
(27)
172
(115)
(126)
(478)
(270)
(382)
(874)
(932)
(848)
(790)
(816)
(624)
(285)
344
682
770
1 388
860
638
351
(460)
(537)
(367)
114
(119)
(69)
32
945
639
1 220
1 291
2 000
1 532
1 043
1 018
(117)
170
(876)
(1 056)
(848)
(486)
805
1 108
(403)
854
1 104
982
218
1 159
759
716
474
439
296
330
493
324
353
261
Non-Reccuring Items
(952)
474
(476)
(499)
(484)
0
(25)
0
(22)
0
(33)
3
819
925
183
190
371
167
3 188
2 735
24
(60)
102
161
(33)
65
71
200
16
(299)
(2 311)
(3 111)
(2 823)
(2 087)
822
572
518
95
419
(99)
(742)
(755)
(1 055)
(1 321)
(728)
(703)
(5 158)
(5 079)
(5 810)
(5 818)
(1 814)
(2 034)
(1 488)
(1 514)
(440)
(823)
(2 350)
(2 308)
(2 363)
(2 013)
(499)
(379)
(14)
(496)
(348)
(486)
(683)
(1 327)
(1 379)
(1 405)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
122
0
(88)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
(337)
13
(312)
(409)
(316)
(367)
0
(245)
0
31
0
1
0
0
0
0
(111)
0
(100)
0
(95)
0
0
0
(149)
0
0
0
(202)
0
0
0
(626)
(208)
(208)
(208)
(876)
(297)
(358)
(421)
(144)
(246)
(252)
(249)
(98)
(207)
(201)
(177)
(22)
(134)
(176)
(195)
(37)
(126)
(33)
6
(92)
(67)
(107)
(139)
(188)
(162)
(153)
(125)
Pre-Tax Income
2 850
N/A
3 313
+16%
2 691
-19%
2 828
+5%
3 278
+16%
3 573
+9%
4 193
+17%
4 946
+18%
5 556
+12%
5 947
+7%
5 568
-6%
5 313
-5%
5 693
+7%
6 337
+11%
4 542
-28%
2 995
-34%
2 862
-4%
3 722
+30%
6 689
+80%
5 878
-12%
2 759
-53%
2 590
-6%
2 903
+12%
2 258
-22%
1 282
-43%
1 647
+28%
1 122
-32%
2 124
+89%
1 185
-44%
778
-34%
(2 352)
N/A
(2 911)
-24%
(3 040)
-4%
(1 945)
+36%
1 871
N/A
2 292
+23%
2 421
+6%
2 433
+0%
3 107
+28%
3 156
+2%
3 944
+25%
4 284
+9%
3 333
-22%
3 321
0%
3 012
-9%
2 600
-14%
(3 201)
N/A
(4 606)
-44%
(7 714)
-67%
(8 374)
-9%
(3 304)
+61%
(1 695)
+49%
1 520
N/A
2 722
+79%
4 329
+59%
5 455
+26%
6 636
+22%
6 986
+5%
7 180
+3%
6 836
-5%
5 299
-22%
5 690
+7%
4 365
-23%
4 022
-8%
4 461
+11%
2 820
-37%
2 172
-23%
1 355
-38%
745
-45%
1 404
+88%
Net Income
Tax Provision
(564)
(773)
(716)
(872)
(1 048)
(1 065)
(1 627)
(2 076)
(2 332)
(2 558)
(2 220)
(1 996)
(2 338)
(2 526)
(1 861)
(1 347)
(1 130)
(1 574)
(1 742)
(1 283)
(991)
(1 020)
(1 406)
(1 017)
(431)
(396)
(146)
(382)
(195)
0
996
1 230
1 261
868
(391)
(555)
(583)
(588)
(1 220)
(1 360)
(1 862)
(2 065)
(1 386)
(1 304)
(1 073)
(955)
(588)
(317)
263
488
(16)
(455)
(1 079)
(1 475)
(1 801)
(2 166)
(2 765)
(3 140)
(2 835)
(2 727)
(1 995)
(1 691)
(1 081)
(885)
(1 073)
(586)
(562)
(383)
(92)
(371)
Income from Continuing Operations
2 286
2 540
1 975
1 956
2 230
2 508
2 566
2 870
3 224
3 389
3 348
3 317
3 355
3 811
2 681
1 648
1 732
2 148
4 947
4 595
1 768
1 570
1 497
1 241
851
1 251
976
1 742
990
778
(1 356)
(1 681)
(1 779)
(1 077)
1 480
1 737
1 838
1 845
1 887
1 796
2 082
2 219
1 947
2 017
1 939
1 645
(3 789)
(4 923)
(7 451)
(7 886)
(3 320)
(2 150)
441
1 247
2 528
3 289
3 871
3 846
4 345
4 109
3 304
3 999
3 284
3 137
3 388
2 234
1 610
972
653
1 033
Income to Minority Interest
(334)
(218)
(160)
(159)
(210)
(143)
(152)
(153)
(104)
(108)
(224)
(269)
(167)
(212)
(126)
(91)
(185)
(226)
(254)
(183)
(351)
(223)
(184)
(146)
28
2
39
34
19
10
(42)
(44)
(33)
(33)
(43)
(45)
(35)
(44)
(40)
(36)
(46)
(37)
(18)
(22)
(11)
(9)
(27)
12
18
26
31
(4)
(11)
(19)
(29)
(46)
(68)
(64)
(94)
(138)
(172)
(185)
(116)
(112)
(14)
(59)
146
181
80
108
Net Income (Common)
1 952
N/A
2 322
+19%
1 815
-22%
1 797
-1%
2 020
+12%
2 365
+17%
2 414
+2%
2 717
+13%
3 120
+15%
3 281
+5%
3 124
-5%
3 048
-2%
3 188
+5%
3 599
+13%
2 555
-29%
1 557
-39%
1 559
+0%
1 934
+24%
4 693
+143%
4 699
+0%
2 193
-53%
1 885
-14%
2 060
+9%
1 925
-7%
195
-90%
621
+218%
1 612
+160%
2 373
+47%
1 338
-44%
1 117
-17%
(1 420)
N/A
(1 754)
-24%
(1 848)
-5%
(1 153)
+38%
1 708
N/A
1 963
+15%
2 125
+8%
2 171
+2%
2 092
-4%
2 014
-4%
2 583
+28%
2 681
+4%
2 312
-14%
2 311
0%
1 900
-18%
1 608
-15%
(3 845)
N/A
(4 939)
-28%
(7 472)
-51%
(7 907)
-6%
(3 343)
+58%
(2 216)
+34%
367
N/A
1 167
+218%
2 439
+109%
3 183
+31%
3 747
+18%
3 724
-1%
4 191
+13%
3 911
-7%
3 072
-21%
3 754
+22%
3 108
-17%
2 965
-5%
3 314
+12%
2 115
-36%
1 696
-20%
1 093
-36%
668
-39%
1 073
+61%
EPS (Diluted)
0.97
N/A
1.15
+19%
0.89
-23%
0.88
-1%
1
+14%
1.17
+17%
1.2
+3%
1.34
+12%
1.55
+16%
1.62
+5%
1.55
-4%
1.52
-2%
1.58
+4%
1.79
+13%
1.27
-29%
0.78
-39%
0.77
-1%
0.95
+23%
2.33
+145%
2.33
N/A
1.09
-53%
0.93
-15%
1.13
+22%
1.01
-11%
0.1
-90%
0.32
+220%
0.84
+163%
1.21
+44%
0.68
-44%
0.57
-16%
-0.74
N/A
-0.9
-22%
-0.98
-9%
-0.6
+39%
0.9
N/A
1
+11%
1.14
+14%
1.15
+1%
1.09
-5%
1.05
-4%
1.38
+31%
1.42
+3%
1.26
-11%
1.33
+6%
1.11
-17%
0.96
-14%
-2.33
N/A
-3.09
-33%
-4.77
-54%
-4.94
-4%
-2.13
+57%
-1.42
+33%
0.26
N/A
0.79
+204%
1.64
+108%
2.16
+32%
2.62
+21%
2.62
N/A
2.96
+13%
3.03
+2%
2.38
-21%
2.97
+25%
2.46
-17%
2.45
0%
2.77
+13%
1.79
-35%
1.43
-20%
0.89
-38%
0.62
-30%
0.94
+52%

See Also

Summary
REP intrinsic value, competitors valuation, and company profile.
DCF Valuation
REP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
REP stock valuation using valuation multiples.
Wall Street Estimates
REP 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
REP 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 307,000+ 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.