Sedlmayr Grund und Immobilien AG
F:SPB

Watchlist Manager
Sedlmayr Grund und Immobilien AG Logo
Sedlmayr Grund und Immobilien AG
F:SPB
Watchlist
Price: 1 280 EUR
Market Cap: 934.4m EUR

Income Statement

Earnings Waterfall
Sedlmayr Grund und Immobilien AG

Revenue
138.6m EUR
Cost of Revenue
-35.2m EUR
Gross Profit
103.4m EUR
Operating Expenses
-36.6m EUR
Operating Income
66.8m EUR
Other Expenses
-33.1m EUR
Net Income
33.7m EUR

Income Statement
Sedlmayr Grund und Immobilien AG

Rotate your device to view
Income Statement
Currency: EUR
Sep-2008 Mar-2009 Sep-2009 Mar-2010 Sep-2010 Mar-2011 Sep-2011 Mar-2012 Sep-2012 Mar-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Mar-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Mar-2023 Sep-2023 Mar-2024 Sep-2024 Mar-2025
Revenue
Interest Expense
15
0
14
0
13
0
14
7
14
7
13
13
13
13
13
12
12
13
13
12
12
12
13
13
13
12
11
11
9
19
21
0
0
Revenue
72
N/A
73
+2%
74
+2%
76
+2%
77
+2%
77
+0%
77
+0%
78
+1%
81
+4%
84
+3%
85
+1%
86
+1%
88
+2%
101
+15%
101
+1%
92
-9%
96
+5%
99
+3%
113
+14%
123
+9%
111
-10%
107
-3%
117
+9%
128
+9%
127
-1%
116
-8%
113
-3%
114
+1%
60
-48%
126
+113%
135
+7%
138
+2%
139
+1%
Gross Profit
Cost of Revenue
(21)
(21)
(20)
(20)
(20)
(21)
(21)
(21)
(23)
(24)
(24)
(24)
(23)
(24)
(26)
(25)
(26)
(27)
(27)
(28)
(27)
(28)
(33)
(36)
(34)
(32)
(31)
(30)
(16)
(33)
(34)
(34)
(35)
Gross Profit
51
N/A
52
+2%
54
+3%
55
+3%
56
+2%
56
-1%
56
0%
57
+2%
59
+3%
60
+2%
61
+3%
62
+2%
64
+3%
77
+19%
75
-2%
67
-12%
70
+6%
72
+2%
86
+19%
95
+11%
83
-12%
79
-5%
84
+7%
92
+9%
92
+1%
84
-9%
82
-1%
83
+1%
44
-47%
93
+112%
101
+8%
103
+3%
103
+0%
Operating Income
Operating Expenses
(19)
(19)
(15)
(17)
(20)
(15)
(17)
(15)
(21)
(17)
(18)
(15)
(20)
(14)
(22)
(18)
(22)
(23)
(31)
(32)
(26)
(24)
(25)
(27)
(36)
(24)
(18)
(18)
(12)
(48)
(58)
(38)
(37)
Selling, General & Administrative
(7)
(7)
(7)
(8)
(12)
(7)
(8)
(6)
(12)
(6)
(8)
(6)
(8)
(6)
(10)
(8)
(8)
(5)
(9)
(7)
(10)
(8)
(12)
(9)
(15)
(9)
(11)
(8)
(4)
(35)
(11)
(25)
(13)
Depreciation & Amortization
(10)
(11)
(9)
(10)
(10)
(11)
(11)
(12)
(13)
(13)
(13)
(13)
(14)
(14)
(14)
(14)
(15)
(16)
(16)
(16)
(16)
(16)
(17)
(17)
(16)
(16)
(16)
(16)
(8)
(17)
(17)
(17)
(17)
Other Operating Expenses
(2)
(1)
2
1
1
2
2
3
3
2
3
4
2
6
2
4
1
(2)
(6)
(9)
(0)
(0)
4
(1)
(5)
0
9
6
0
3
(30)
4
(6)
Operating Income
33
N/A
33
+1%
39
+19%
38
-1%
36
-5%
41
+13%
39
-5%
42
+8%
37
-11%
43
+14%
43
+1%
47
+10%
44
-6%
62
+41%
54
-14%
49
-9%
48
-1%
49
+1%
55
+13%
63
+15%
57
-9%
55
-4%
59
+8%
65
+9%
56
-13%
59
+5%
64
+9%
65
+1%
32
-51%
45
+42%
42
-6%
65
+54%
67
+3%
Pre-Tax Income
Interest Income Expense
(11)
1
(10)
2
(11)
0
(10)
(4)
(12)
(12)
(11)
(11)
(11)
(12)
(10)
(10)
(11)
(10)
(10)
(9)
(9)
(10)
(11)
(10)
(9)
(9)
(7)
(7)
(7)
(15)
(17)
(19)
(17)
Non-Reccuring Items
0
0
(1)
0
4
0
3
(0)
3
(0)
4
(0)
2
(2)
7
0
(0)
0
1
0
1
0
0
0
5
0
2
0
0
(6)
0
4
0
Total Other Income
(0)
(11)
0
(12)
0
(12)
0
(7)
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
Pre-Tax Income
22
N/A
23
+5%
29
+25%
29
+0%
29
+1%
30
+3%
32
+7%
31
-1%
29
-7%
31
+6%
35
+15%
36
+2%
35
-3%
49
+40%
50
+3%
38
-24%
38
-2%
38
+2%
46
+20%
55
+18%
49
-10%
45
-8%
49
+8%
54
+11%
52
-5%
50
-3%
59
+17%
58
-2%
24
-58%
24
-4%
25
+6%
50
+102%
49
-2%
Net Income
Tax Provision
(3)
(2)
(4)
(4)
(6)
(6)
(5)
(5)
(6)
(6)
(7)
(7)
(6)
(9)
(8)
(6)
(7)
(7)
(8)
(10)
(9)
(8)
(9)
(10)
(9)
(9)
(10)
(9)
(4)
(8)
(8)
(13)
(13)
Income from Continuing Operations
19
21
24
24
23
24
26
27
24
25
28
29
29
40
42
32
31
32
38
44
40
37
40
44
43
41
49
49
20
16
17
37
36
Income to Minority Interest
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(6)
(6)
(2)
(2)
(2)
(4)
(6)
(4)
(2)
(3)
(3)
(3)
(3)
(3)
(3)
(2)
(3)
(3)
(3)
(3)
Net Income (Common)
17
N/A
19
+9%
22
+17%
22
+0%
21
-5%
22
+3%
24
+13%
24
-4%
19
-19%
20
+5%
23
+17%
24
+3%
24
0%
31
+30%
33
+5%
26
-19%
25
-5%
26
+3%
30
+18%
34
+13%
32
-7%
33
+3%
38
+16%
41
+9%
40
-3%
38
-4%
46
+20%
46
+0%
18
-60%
13
-31%
14
+8%
35
+151%
34
-3%
EPS (Diluted)
24.71
N/A
25.56
+3%
31.57
+24%
30.3
-4%
30
-1%
29.68
-1%
34.85
+17%
35.63
+2%
27.14
-24%
30.17
+11%
33.14
+10%
36.29
+10%
36.25
0%
47.01
+30%
49.58
+5%
39.95
-19%
37.81
-5%
39.02
+3%
45.87
+18%
52.01
+13%
47.64
-8%
48.94
+3%
51.34
+5%
55.83
+9%
54.1
-3%
51.98
-4%
62.3
+20%
62.41
+0%
24.98
-60%
17.4
-30%
18.74
+8%
47.1
+151%
45.9
-3%