Compagnie de Saint Gobain SA
OTC:CODGF

Watchlist Manager
Compagnie de Saint Gobain SA Logo
Compagnie de Saint Gobain SA
OTC:CODGF
Watchlist
Price: 103.3 USD 2.48% Market Closed
Market Cap: 52.3B USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-1%
5Y
+21%
10Y
+20%
Operating Income
+
3Y
+7%
5Y
+89%
10Y
+99%
Net Income
+
3Y
-5%
5Y
+894%
10Y
+235%

Earnings Waterfall
Compagnie de Saint Gobain SA

Revenue
47B EUR
Cost of Revenue
-33.9B EUR
Gross Profit
13.1B EUR
Operating Expenses
-8.1B EUR
Operating Income
5B EUR
Other Expenses
-2.2B EUR
Net Income
2.8B EUR

Income Statement
Compagnie de Saint Gobain SA

Rotate your device to view
Income Statement
Currency: EUR
Dec-2001 Jun-2002 Dec-2002 Jun-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 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 Jun-2024 Dec-2024 Jun-2025
Revenue
Interest Expense
542
0
446
0
412
0
450
0
465
339
676
350
704
715
771
767
666
596
558
532
559
606
627
625
588
541
497
466
444
413
376
333
298
322
374
391
371
346
332
314
294
281
316
505
443
499
554
580
Revenue
30 390
N/A
30 454
+0%
30 274
-1%
29 574
-2%
29 590
+0%
30 708
+4%
32 172
+5%
33 281
+3%
35 110
+5%
38 784
+10%
41 596
+7%
42 824
+3%
43 421
+1%
43 783
+1%
43 800
+0%
40 374
-8%
37 786
-6%
38 600
+2%
40 119
+4%
41 465
+3%
42 116
+2%
42 831
+2%
43 198
+1%
42 259
-2%
41 761
-1%
40 056
-4%
38 349
-4%
39 263
+2%
39 623
+1%
39 312
-1%
39 093
-1%
39 953
+2%
40 810
+2%
41 188
+1%
41 774
+1%
42 664
+2%
42 573
0%
38 660
-9%
38 128
-1%
42 495
+11%
44 160
+4%
47 510
+8%
51 197
+8%
50 670
-1%
47 944
-5%
46 454
-3%
46 571
+0%
46 959
+1%
Gross Profit
Cost of Revenue
(22 692)
0
(22 670)
0
(22 263)
(11 795)
(21 258)
(22 075)
(23 655)
(26 411)
(28 331)
(35 236)
(29 647)
(32 573)
(30 388)
0
(26 401)
0
(27 436)
0
(29 094)
(16 447)
(33 046)
(32 278)
(31 795)
(30 291)
(28 794)
(29 459)
(29 694)
(29 352)
(29 106)
(29 731)
(30 420)
(30 748)
(31 157)
(31 810)
(31 717)
(29 203)
(28 635)
(31 093)
(32 440)
(35 128)
(38 006)
(37 440)
(35 109)
(33 792)
(33 688)
(33 868)
Gross Profit
7 698
N/A
0
N/A
7 604
N/A
0
N/A
7 327
N/A
3 973
-46%
10 914
+175%
11 206
+3%
11 455
+2%
12 373
+8%
13 265
+7%
7 588
-43%
13 774
+82%
11 210
-19%
13 412
+20%
0
N/A
11 385
N/A
0
N/A
12 683
N/A
0
N/A
13 022
N/A
5 143
-61%
10 152
+97%
9 981
-2%
9 966
0%
9 765
-2%
9 555
-2%
9 804
+3%
9 929
+1%
9 960
+0%
9 987
+0%
10 222
+2%
10 390
+2%
10 440
+0%
10 617
+2%
10 854
+2%
10 856
+0%
9 457
-13%
9 493
+0%
11 402
+20%
11 720
+3%
12 382
+6%
13 191
+7%
13 230
+0%
12 835
-3%
12 662
-1%
12 883
+2%
13 091
+2%
Operating Income
Operating Expenses
(5 201)
(28 026)
(5 191)
(27 262)
(5 039)
(16 741)
(8 349)
(8 668)
(8 720)
(9 416)
(9 918)
(4 792)
(10 650)
(7 449)
(9 809)
(38 440)
(9 207)
(35 850)
(9 608)
(38 011)
(9 660)
(23 125)
(7 360)
(7 728)
(7 270)
(7 102)
(7 121)
(7 283)
(7 373)
(7 334)
(7 273)
(7 378)
(7 440)
(7 338)
(7 477)
(7 215)
(7 574)
(6 804)
(6 774)
(7 085)
(7 485)
(7 669)
(8 293)
(8 239)
(7 845)
(7 736)
(7 888)
(8 069)
Selling, General & Administrative
(4 454)
0
(4 400)
0
(4 320)
(2 646)
(6 884)
(2 886)
(7 256)
(3 365)
(8 029)
(3 595)
(8 145)
(7 191)
(8 252)
(7 481)
(7 655)
(7 767)
(8 031)
(8 121)
(8 070)
(7 556)
(7 289)
(7 169)
(6 817)
(6 694)
(6 686)
(6 819)
(6 901)
(6 841)
(6 760)
(6 886)
(6 945)
(6 949)
(6 986)
(7 086)
(7 024)
(6 445)
(6 222)
(6 605)
(6 818)
(7 045)
(7 395)
(7 399)
(7 104)
(6 967)
(7 070)
(7 192)
Research & Development
(320)
0
(312)
0
(306)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(228)
(415)
(389)
(391)
(415)
(435)
(427)
(440)
(456)
(450)
(447)
(454)
(461)
(466)
(447)
(429)
(429)
(447)
(471)
(520)
(553)
(560)
(569)
(585)
(601)
Depreciation & Amortization
(184)
(169)
(169)
(165)
(154)
0
(1 391)
0
(1 444)
0
(1 522)
0
(1 521)
0
(1 511)
(756)
(1 514)
(1 533)
(1 535)
(1 519)
(1 511)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(116)
(85)
(181)
(199)
(233)
(276)
Other Operating Expenses
(243)
(27 857)
(310)
(27 097)
(259)
(14 095)
(74)
(5 782)
(20)
(6 051)
(367)
(1 197)
(984)
(258)
(46)
(30 203)
(38)
(26 550)
(42)
(28 371)
(79)
(15 569)
(71)
(331)
(38)
(19)
(44)
(49)
(37)
(66)
(73)
(36)
(45)
58
(37)
332
(84)
88
(123)
(51)
(220)
(153)
(262)
(202)
0
0
0
0
Operating Income
2 497
N/A
2 428
-3%
2 413
-1%
2 312
-4%
2 288
-1%
2 172
-5%
2 565
+18%
2 538
-1%
2 735
+8%
2 957
+8%
3 347
+13%
2 796
-16%
3 124
+12%
3 761
+20%
3 603
-4%
1 934
-46%
2 178
+13%
2 750
+26%
3 075
+12%
3 454
+12%
3 362
-3%
3 259
-3%
2 792
-14%
2 253
-19%
2 696
+20%
2 663
-1%
2 434
-9%
2 521
+4%
2 556
+1%
2 626
+3%
2 714
+3%
2 844
+5%
2 950
+4%
3 102
+5%
3 140
+1%
3 639
+16%
3 282
-10%
2 653
-19%
2 719
+2%
4 317
+59%
4 235
-2%
4 713
+11%
4 898
+4%
4 991
+2%
4 990
0%
4 926
-1%
4 995
+1%
5 022
+1%
Pre-Tax Income
Interest Income Expense
(442)
27
(397)
9
(378)
11
(378)
10
(403)
(310)
(616)
(297)
(610)
(625)
(696)
(707)
(618)
(555)
(514)
(487)
(508)
(548)
(573)
(569)
(530)
(480)
(422)
(391)
(376)
(354)
(313)
(268)
(242)
(265)
(322)
(310)
(320)
(280)
(311)
(275)
(231)
(194)
(196)
(173)
(125)
(123)
(171)
(282)
Non-Reccuring Items
(122)
(178)
(252)
(277)
(275)
0
(147)
0
(181)
0
(27)
177
30
(29)
(789)
(416)
(938)
(910)
(551)
(675)
(716)
(934)
(826)
(492)
(833)
(630)
(898)
(1 025)
(1 305)
(1 293)
(441)
(425)
(472)
(163)
(1 718)
(2 725)
(725)
(1 388)
(1 300)
(728)
(351)
(484)
(377)
(688)
(839)
(591)
(694)
(600)
Gain/Loss on Disposition of Assets
84
(74)
3
29
86
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
(129)
(566)
(85)
(472)
(67)
(392)
(149)
(540)
(156)
(364)
(123)
(411)
(75)
(64)
(43)
(97)
(185)
(222)
(220)
(157)
(122)
(184)
(227)
(223)
(238)
(217)
(197)
(219)
(210)
(195)
(192)
(180)
(173)
(165)
(134)
(126)
(152)
(182)
(93)
(116)
(120)
(131)
(142)
(149)
(210)
(248)
(202)
(193)
Pre-Tax Income
1 888
N/A
1 637
-13%
1 682
+3%
1 601
-5%
1 654
+3%
1 791
+8%
1 891
+6%
2 008
+6%
1 995
-1%
2 283
+14%
2 581
+13%
2 265
-12%
2 469
+9%
3 043
+23%
2 075
-32%
714
-66%
437
-39%
1 063
+143%
1 790
+68%
2 135
+19%
2 016
-6%
1 593
-21%
1 166
-27%
969
-17%
1 095
+13%
1 336
+22%
917
-31%
886
-3%
665
-25%
784
+18%
1 768
+126%
1 971
+11%
2 063
+5%
2 509
+22%
966
-61%
478
-51%
2 085
+336%
803
-61%
1 015
+26%
3 198
+215%
3 533
+10%
3 904
+11%
4 183
+7%
3 981
-5%
3 816
-4%
3 964
+4%
3 928
-1%
3 947
+0%
Net Income
Tax Provision
(721)
(635)
(612)
(562)
(595)
(640)
(616)
(659)
(701)
(821)
(899)
(911)
(926)
(879)
(638)
(247)
(196)
(422)
(577)
(650)
(656)
(570)
(443)
(391)
(463)
(407)
(398)
(476)
(248)
(273)
(416)
(452)
(438)
(407)
(492)
(544)
(631)
(496)
(526)
(936)
(919)
(856)
(1 082)
(1 159)
(1 060)
(999)
(994)
(1 044)
Income from Continuing Operations
1 167
1 002
1 070
1 039
1 059
1 151
1 275
1 349
1 294
1 462
1 682
1 354
1 543
2 164
1 437
467
241
641
1 213
1 485
1 360
1 023
723
578
632
929
519
410
417
511
1 352
1 519
1 625
2 102
474
(66)
1 454
307
489
2 262
2 614
3 048
3 101
2 822
2 756
2 965
2 934
2 903
Income to Minority Interest
(40)
(32)
(34)
(32)
(26)
(31)
(36)
(33)
(30)
(33)
(45)
(48)
(56)
(66)
(59)
(37)
(39)
(66)
(84)
(89)
(76)
(44)
(30)
(35)
(37)
(43)
(43)
(45)
(43)
(34)
(41)
(50)
(59)
(63)
(77)
(75)
(48)
(24)
(33)
(74)
(93)
(101)
(98)
(93)
(87)
(86)
(90)
(90)
Equity Earnings Affiliates
7
(1)
4
5
6
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
Net Income (Common)
1 134
N/A
969
-15%
1 040
+7%
1 012
-3%
1 039
+3%
1 124
+8%
1 239
+10%
1 316
+6%
1 264
-4%
1 429
+13%
1 637
+15%
1 306
-20%
1 487
+14%
2 098
+41%
1 378
-34%
430
-69%
202
-53%
575
+185%
1 129
+96%
1 396
+24%
1 284
-8%
979
-24%
693
-29%
543
-22%
595
+10%
953
+60%
953
N/A
840
-12%
1 295
+54%
1 333
+3%
1 311
-2%
1 469
+12%
1 566
+7%
2 039
+30%
397
-81%
(141)
N/A
1 406
N/A
283
-80%
456
+61%
2 188
+380%
2 521
+15%
2 947
+17%
3 003
+2%
2 729
-9%
2 669
-2%
2 879
+8%
2 844
-1%
2 813
-1%
EPS (Diluted)
3.38
N/A
2.8
-17%
2.94
+5%
2.96
+1%
2.92
-1%
3.15
+8%
3.47
+10%
3.69
+6%
3.54
-4%
3.95
+12%
4.5
+14%
3.51
-22%
3.97
+13%
5.58
+41%
3.82
-32%
0.97
-75%
0.43
-56%
1.07
+149%
2.17
+103%
2.63
+21%
2.42
-8%
1.84
-24%
1.31
-29%
1.03
-21%
1.1
+7%
1.71
+55%
1.7
-1%
1.49
-12%
2.29
+54%
2.38
+4%
2.35
-1%
2.64
+12%
2.81
+6%
3.68
+31%
0.72
-80%
-0.26
N/A
2.58
N/A
0.51
-80%
0.85
+67%
4.1
+382%
4.76
+16%
5.66
+19%
5.8
+2%
5.31
-8%
5.23
-2%
5.69
+9%
5.64
-1%
5.62
0%

See Also

Summary
CODGF intrinsic value, competitors valuation, and company profile.
DCF Valuation
CODGF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CODGF stock valuation using valuation multiples.
Wall Street Estimates
CODGF 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
CODGF 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 307,100+ 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.