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

Hera SpA
MIL:HER

Watchlist Manager
Hera SpA Logo
Hera SpA
MIL:HER
Watchlist
Price: 4.344 EUR 0.42% Market Closed
Market Cap: €6.5B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-
5Y
-
10Y
-
Operating Income
+
3Y
-
5Y
-
10Y
-
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
Hera SpA

Income Statement
Hera SpA

Rotate your device to view
Income Statement
Currency: EUR
Dec-2003 Jun-2004 Sep-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 Sep-2010 Dec-2010 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
20
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
92
0
128
0
133
0
117
0
106
0
97
0
97
0
96
0
79
0
73
0
85
26
137
0
(4)
0
123
0
0
0
Revenue
1 241
N/A
1 311
+6%
1 590
+21%
1 520
-4%
1 714
+13%
1 765
+3%
2 063
+17%
2 362
+14%
2 533
+7%
2 909
+15%
3 326
+14%
3 789
+14%
4 185
+10%
4 415
+6%
4 171
-6%
4 995
+20%
3 879
-22%
4 039
+4%
4 184
+4%
4 311
+3%
5 690
+32%
4 544
-20%
4 598
+1%
4 493
-2%
4 547
+1%
4 457
-2%
4 193
-6%
4 189
0%
4 313
+3%
4 487
+4%
4 777
+6%
5 131
+7%
5 383
+5%
5 612
+4%
5 825
+4%
6 134
+5%
6 539
+7%
6 913
+6%
6 944
+0%
7 079
+2%
7 856
+11%
10 555
+34%
15 272
+45%
20 082
+31%
19 484
-3%
14 897
-24%
18 183
+22%
15 422
-15%
18 073
+17%
12 890
-29%
19 862
+54%
21 111
+6%
21 040
0%
Gross Profit
Cost of Revenue
(430)
(463)
(538)
(502)
(616)
(669)
(842)
(949)
(1 045)
(1 373)
(1 718)
(2 170)
(2 538)
(2 717)
(2 359)
(2 775)
(2 060)
(2 170)
(2 286)
(2 385)
(3 260)
(2 680)
(2 767)
(2 693)
(2 574)
(2 350)
(2 062)
(1 948)
(2 059)
(2 229)
(2 124)
(2 149)
(2 323)
(2 564)
(2 713)
(2 941)
(3 315)
(3 421)
(3 328)
(3 367)
(3 879)
(6 608)
(11 713)
(16 742)
(15 278)
(9 497)
(11 326)
(8 524)
(9 882)
(6 967)
(11 017)
(11 996)
(11 904)
Gross Profit
811
N/A
843
+4%
1 048
+24%
1 017
-3%
1 098
+8%
1 097
0%
1 221
+11%
1 412
+16%
1 488
+5%
1 536
+3%
1 608
+5%
1 619
+1%
1 646
+2%
1 698
+3%
1 812
+7%
2 220
+23%
1 819
-18%
1 869
+3%
1 898
+2%
1 925
+1%
2 429
+26%
1 864
-23%
1 831
-2%
1 800
-2%
1 972
+10%
2 107
+7%
2 131
+1%
2 241
+5%
2 254
+1%
2 258
+0%
2 653
+17%
2 982
+12%
3 060
+3%
3 048
0%
3 112
+2%
3 194
+3%
3 225
+1%
3 492
+8%
3 615
+4%
3 712
+3%
3 978
+7%
3 948
-1%
3 559
-10%
3 340
-6%
4 205
+26%
5 400
+28%
6 857
+27%
6 898
+1%
8 191
+19%
5 923
-28%
8 845
+49%
9 115
+3%
9 136
+0%
Operating Income
Operating Expenses
(698)
(712)
(894)
(840)
(909)
(918)
(1 015)
(1 180)
(1 265)
(1 321)
(1 359)
(1 338)
(1 365)
(1 428)
(1 489)
(1 854)
(1 500)
(1 530)
(1 560)
(1 589)
(1 944)
(1 523)
(1 500)
(1 465)
(1 607)
(1 702)
(1 719)
(1 788)
(1 796)
(1 808)
(2 194)
(2 521)
(2 593)
(2 561)
(2 613)
(2 672)
(2 688)
(2 939)
(3 056)
(3 153)
(3 371)
(3 320)
(3 116)
(2 891)
(3 354)
(4 452)
(5 663)
(5 873)
(7 059)
(5 077)
(7 658)
(7 887)
(7 951)
Selling, General & Administrative
(498)
(552)
(689)
(633)
(677)
(743)
(849)
(939)
(1 045)
(1 038)
(1 065)
(1 047)
(1 064)
(1 144)
(1 162)
(1 444)
(1 210)
(1 194)
(1 216)
(1 290)
(1 552)
(1 248)
(1 272)
(1 344)
(1 439)
(1 569)
(1 606)
(1 706)
(1 731)
(1 729)
(2 119)
(2 519)
(2 608)
(2 620)
(2 666)
(2 699)
(2 743)
(2 973)
(3 050)
(3 017)
(3 141)
(3 079)
(2 980)
(2 864)
(3 378)
(4 480)
(5 615)
(5 764)
(6 871)
(4 541)
(6 876)
(6 971)
(6 871)
Depreciation & Amortization
(96)
(98)
(124)
(115)
(125)
(143)
(171)
(195)
(205)
(176)
(231)
(197)
(260)
(225)
(287)
(361)
(224)
(298)
(305)
(234)
(384)
(317)
(315)
(239)
(324)
(311)
(324)
(331)
(335)
(337)
(339)
(346)
(361)
(370)
(375)
(385)
(397)
(429)
(444)
(456)
(461)
(463)
(473)
(477)
(493)
(519)
(691)
(711)
(878)
(562)
(901)
(915)
(926)
Other Operating Expenses
(104)
(62)
(81)
(92)
(107)
(33)
5
(46)
(15)
(107)
(63)
(94)
(40)
(60)
(41)
(48)
(66)
(38)
(39)
(65)
(8)
43
87
118
156
178
211
249
271
258
264
344
376
429
427
412
452
462
439
320
232
222
336
450
517
548
643
601
690
26
119
(1)
(154)
Operating Income
113
N/A
136
+20%
159
+17%
177
+11%
189
+7%
178
-6%
206
+15%
232
+13%
223
-4%
216
-3%
249
+16%
281
+13%
282
+0%
270
-4%
322
+19%
366
+13%
319
-13%
340
+7%
338
-1%
336
0%
486
+44%
341
-30%
331
-3%
335
+1%
365
+9%
405
+11%
412
+2%
453
+10%
458
+1%
450
-2%
459
+2%
461
+1%
466
+1%
487
+4%
499
+2%
522
+5%
537
+3%
553
+3%
559
+1%
559
0%
607
+9%
628
+3%
442
-29%
450
+2%
851
+89%
949
+11%
1 195
+26%
1 025
-14%
1 132
+10%
846
-25%
1 188
+40%
1 227
+3%
1 185
-3%
Pre-Tax Income
Interest Income Expense
(16)
(18)
(23)
(17)
(13)
5
49
17
19
(15)
5
(26)
(5)
27
(36)
(64)
97
(108)
(111)
99
(144)
(122)
(124)
(61)
(115)
(98)
(102)
(102)
(93)
(92)
(96)
(79)
(63)
(59)
(55)
(61)
(70)
(64)
(65)
(46)
(29)
(53)
(40)
(32)
(81)
(73)
(98)
(7)
(40)
3
(44)
(80)
(77)
Non-Reccuring Items
(8)
0
(3)
0
0
0
0
(1)
0
5
0
(1)
0
9
0
0
(3)
0
0
(2)
0
0
0
7
49
28
(17)
(20)
(20)
(14)
(10)
(17)
(18)
(36)
(36)
(19)
(18)
75
76
(9)
(10)
(16)
72
84
(96)
(117)
(117)
(30)
0
(43)
0
(42)
0
Total Other Income
0
(5)
(5)
(13)
(26)
(30)
(74)
(69)
(84)
(63)
(105)
(66)
(84)
(143)
(93)
(93)
(207)
0
0
(212)
0
0
0
(67)
(16)
(35)
(34)
(36)
(40)
(36)
(28)
(25)
(29)
(33)
(26)
(24)
(25)
(36)
(46)
(69)
(114)
(152)
(132)
(93)
(84)
(102)
(110)
(167)
(167)
(70)
(70)
(10)
(10)
Pre-Tax Income
89
N/A
112
+27%
128
+14%
148
+15%
150
+2%
154
+2%
181
+18%
179
-1%
158
-12%
143
-10%
150
+6%
189
+26%
192
+2%
163
-16%
194
+19%
209
+8%
206
-2%
231
+13%
226
-2%
221
-2%
342
+54%
220
-36%
206
-6%
213
+3%
284
+33%
300
+5%
259
-14%
295
+14%
305
+3%
308
+1%
324
+5%
340
+5%
357
+5%
359
+1%
382
+6%
418
+9%
423
+1%
528
+25%
524
-1%
435
-17%
455
+5%
407
-11%
343
-16%
409
+19%
590
+44%
656
+11%
869
+32%
822
-5%
926
+13%
736
-20%
1 074
+46%
1 096
+2%
1 098
+0%
Net Income
Tax Provision
(36)
(60)
(60)
(61)
(62)
(66)
(81)
(79)
(73)
(33)
(35)
(79)
(80)
(78)
(91)
(97)
(64)
(75)
(79)
(94)
(145)
(96)
(87)
(79)
(89)
(118)
(114)
(113)
(112)
(114)
(117)
(119)
(116)
(93)
(96)
(122)
(120)
(126)
(121)
(112)
(71)
(34)
(42)
(76)
(175)
(200)
(260)
(222)
(251)
(248)
(300)
(309)
(311)
Income from Continuing Operations
53
52
68
86
89
88
100
100
85
110
115
110
113
85
102
112
142
156
147
127
197
124
120
134
196
182
145
182
193
194
207
220
240
267
286
297
303
402
403
323
384
373
301
332
415
456
610
600
674
488
775
787
787
Income to Minority Interest
(4)
(4)
0
(5)
(9)
(7)
(5)
(10)
(13)
(14)
(15)
(15)
(12)
(14)
(15)
(20)
(25)
(30)
(30)
(22)
(27)
(17)
(15)
(16)
(17)
(17)
(18)
(18)
(17)
(14)
(13)
(13)
(13)
(15)
(18)
(15)
(13)
(16)
(17)
(20)
(32)
(39)
(38)
(50)
(52)
(42)
(52)
(51)
(61)
(41)
(62)
(63)
(63)
Net Income (Common)
49
N/A
48
-2%
64
+33%
81
+27%
80
-2%
80
+1%
95
+18%
90
-5%
72
-20%
96
+33%
100
+4%
95
-5%
100
+6%
71
-29%
87
+22%
93
+7%
117
+27%
126
+8%
117
-8%
105
-10%
170
+62%
107
-37%
104
-3%
119
+14%
179
+51%
165
-8%
127
-23%
165
+30%
176
+7%
180
+2%
194
+8%
207
+7%
227
+10%
251
+11%
269
+7%
282
+5%
290
+3%
386
+33%
386
N/A
303
-22%
353
+16%
334
-5%
238
-29%
255
+7%
389
+52%
441
+14%
585
+32%
549
-6%
614
+12%
495
-19%
713
+44%
724
+2%
725
+0%
EPS (Diluted)
0.06
N/A
0.06
N/A
0.08
+33%
0.1
+25%
0.09
-10%
0.09
N/A
0.1
+11%
0.09
-10%
0.07
-22%
0.09
+29%
0.1
+11%
0.09
-10%
0.09
N/A
0.07
-22%
0.08
+14%
0.09
+12%
0.1
+11%
0.11
+10%
0.1
-9%
0.09
-10%
0.14
+56%
0.09
-36%
0.08
-11%
0.1
+25%
0.12
+20%
0.12
N/A
0.09
-25%
0.11
+22%
0.12
+9%
0.12
N/A
0.13
+8%
0.14
+8%
0.16
+14%
0.17
+6%
0.19
+12%
0.19
N/A
0.19
N/A
0.26
+37%
0.26
N/A
0.21
-19%
0.24
+14%
0.23
-4%
0.18
-22%
0.19
+6%
0.25
+32%
0.29
+16%
0.39
+34%
0.38
-3%
0.42
+11%
0.34
-19%
0.49
+44%
0.5
+2%
0.5
N/A

See Also

Summary
HER intrinsic value, competitors valuation, and company profile.
DCF Valuation
HER stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HER stock valuation using valuation multiples.
Wall Street Estimates
HER 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
HER 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 318,800+ 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.