Eurazeo SE
PAR:RF

Watchlist Manager
Eurazeo SE Logo
Eurazeo SE
PAR:RF
Watchlist
Price: 52.5 EUR 1.65% Market Closed
Market Cap: 3.8B EUR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-91%
5Y
-90%
10Y
-89%
Operating Income
+
3Y
-60%
5Y
-
10Y
-81%
Net Income
+
3Y
-
5Y
-40%
10Y
-

Earnings Waterfall
Eurazeo SE

Revenue
396.4m EUR
Cost of Revenue
-96.2m EUR
Gross Profit
300.1m EUR
Operating Expenses
-244.5m EUR
Operating Income
55.7m EUR
Other Expenses
-689.4m EUR
Net Income
-633.7m EUR

Income Statement
Eurazeo SE

Rotate your device to view
Income Statement
Currency: EUR
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
3
0
0
0
0
58
162
234
351
496
540
504
507
536
567
563
552
548
514
473
432
415
400
342
188
101
133
154
168
180
185
200
227
235
256
279
284
290
342
220
56
69
77
79
Revenue
44
N/A
172
+290%
333
+93%
752
+126%
1 494
+99%
1 550
+4%
2 190
+41%
3 763
+72%
4 261
+13%
4 369
+3%
4 212
-4%
3 686
-12%
3 930
+7%
4 243
+8%
4 314
+2%
4 122
-4%
4 248
+3%
4 440
+5%
4 324
-3%
4 989
+15%
5 333
+7%
4 416
-17%
4 086
-7%
3 686
-10%
1 985
-46%
1 248
-37%
2 181
+75%
3 036
+39%
3 440
+13%
4 136
+20%
4 366
+6%
4 500
+3%
4 681
+4%
4 077
-13%
3 660
-10%
4 041
+10%
4 493
+11%
4 608
+3%
4 640
+1%
2 517
-46%
344
-86%
353
+3%
383
+9%
396
+3%
Gross Profit
Cost of Revenue
0
(12)
(54)
(81)
(85)
(119)
(207)
(505)
(956)
(1 212)
(1 338)
(1 315)
(1 248)
(1 283)
(1 338)
(1 354)
(1 498)
(1 605)
(1 569)
(1 539)
(1 473)
(1 262)
(1 130)
(1 117)
(687)
(463)
(879)
(1 245)
(1 505)
(1 937)
(2 031)
(2 020)
(1 992)
(1 636)
(1 401)
(1 490)
(1 671)
(1 725)
(1 654)
(841)
(95)
(93)
(97)
(96)
Gross Profit
0
N/A
149
N/A
279
+87%
672
+141%
1 409
+110%
1 431
+2%
1 983
+39%
3 258
+64%
3 305
+1%
3 157
-4%
2 873
-9%
2 372
-17%
2 682
+13%
2 960
+10%
2 977
+1%
2 768
-7%
2 750
-1%
2 835
+3%
2 756
-3%
3 450
+25%
3 860
+12%
3 154
-18%
2 956
-6%
2 569
-13%
1 298
-49%
785
-40%
1 302
+66%
1 791
+38%
1 936
+8%
2 199
+14%
2 336
+6%
2 481
+6%
2 689
+8%
2 441
-9%
2 259
-7%
2 551
+13%
2 822
+11%
2 883
+2%
2 985
+4%
1 676
-44%
249
-85%
260
+4%
286
+10%
300
+5%
Operating Income
Operating Expenses
(46)
(113)
(267)
(430)
(508)
(700)
(1 502)
(1 849)
(1 845)
(2 215)
(2 301)
(2 285)
(2 258)
(2 272)
(2 287)
(2 256)
(2 262)
(2 349)
(2 424)
(2 450)
(2 498)
(2 526)
(2 623)
(2 279)
(1 192)
(725)
(1 208)
(1 566)
(1 793)
(2 083)
(2 240)
(2 363)
(2 547)
(2 466)
(2 293)
(2 356)
(2 643)
(2 745)
(2 830)
130
(215)
(228)
(224)
(244)
Selling, General & Administrative
(20)
(70)
(176)
(260)
(306)
(432)
(1 229)
(1 632)
(1 640)
(1 962)
(2 004)
(1 945)
(1 919)
(1 972)
(1 933)
(1 896)
(1 948)
(2 057)
(2 123)
(2 121)
(2 133)
(2 094)
(2 167)
(1 941)
(1 075)
(610)
(1 010)
(1 391)
(1 546)
(1 761)
(1 916)
(2 003)
(2 079)
(2 011)
(1 914)
(2 033)
(2 233)
(2 293)
(2 414)
(1 391)
(199)
(202)
(218)
(219)
Depreciation & Amortization
(17)
0
(132)
0
(183)
(145)
(259)
(197)
(176)
(239)
(305)
(312)
(320)
(326)
(348)
(338)
(318)
(300)
(284)
(307)
(318)
(319)
(337)
(213)
(48)
(45)
(104)
(154)
(201)
(315)
(364)
(372)
(439)
(472)
(473)
(469)
(490)
(469)
(429)
(232)
(22)
(24)
(23)
(18)
Other Operating Expenses
(9)
(43)
41
(170)
(19)
(122)
(13)
(20)
(29)
(14)
8
(27)
(19)
26
(7)
(21)
4
8
(17)
(22)
(47)
(112)
(119)
(125)
(69)
(70)
(94)
(21)
(46)
(8)
40
11
(28)
17
94
146
79
17
13
1 753
6
(1)
17
(8)
Operating Income
(2)
N/A
47
N/A
12
-75%
242
+1 919%
902
+273%
731
-19%
482
-34%
1 408
+192%
1 460
+4%
942
-35%
572
-39%
87
-85%
424
+387%
688
+62%
689
+0%
512
-26%
489
-5%
486
-1%
332
-32%
1 000
+202%
1 362
+36%
628
-54%
333
-47%
290
-13%
106
-63%
60
-44%
93
+56%
225
+140%
142
-37%
116
-18%
96
-18%
118
+23%
142
+21%
(25)
N/A
(34)
-33%
195
N/A
179
-8%
138
-23%
155
+12%
1 806
+1 063%
34
-98%
33
-5%
62
+92%
56
-11%
Pre-Tax Income
Interest Income Expense
17
16
55
40
72
28
(52)
(83)
(247)
(321)
(427)
(596)
(612)
(591)
(553)
(565)
(502)
(514)
(495)
(601)
(539)
(314)
(332)
1 390
1 631
134
783
815
410
410
410
416
228
(86)
109
745
1 913
1 204
564
753
(8)
(92)
(461)
(686)
Non-Reccuring Items
(11)
0
0
0
0
0
0
(0)
(0)
(63)
(77)
(35)
(259)
(237)
(86)
(86)
(80)
(85)
(41)
(83)
(101)
(73)
(61)
(112)
(156)
(62)
(187)
(223)
(74)
(55)
(268)
(276)
(223)
(640)
(556)
(193)
(111)
(90)
(145)
0
1 830
0
(19)
0
Total Other Income
0
(11)
(30)
(66)
(94)
(30)
(11)
(17)
(8)
(9)
(59)
(57)
(5)
(4)
1
6
(3)
(4)
(20)
(12)
(9)
(25)
(33)
(11)
(4)
(9)
(9)
0
(1)
(5)
(1)
4
(1)
(1)
212
212
2
(5)
(1)
4
1
1
2
3
Pre-Tax Income
4
N/A
52
+1 108%
36
-30%
216
+491%
880
+308%
730
-17%
418
-43%
1 309
+213%
1 205
-8%
549
-54%
9
-98%
(601)
N/A
(452)
+25%
(143)
+68%
51
N/A
(132)
N/A
(97)
+27%
(118)
-22%
(225)
-91%
304
N/A
713
+134%
217
-70%
(92)
N/A
1 557
N/A
1 577
+1%
123
-92%
681
+454%
817
+20%
478
-42%
466
-3%
237
-49%
262
+10%
147
-44%
(752)
N/A
(269)
+64%
960
N/A
1 983
+107%
1 248
-37%
573
-54%
2 562
+347%
1 858
-28%
(59)
N/A
(415)
-608%
(627)
-51%
Net Income
Tax Provision
(11)
(11)
16
6
(46)
(52)
(66)
(107)
(67)
(129)
(90)
102
133
79
29
37
(6)
(33)
(44)
(63)
(46)
(31)
(20)
(31)
(32)
(13)
(32)
(55)
49
72
11
(25)
(25)
37
(21)
(101)
(100)
(61)
(84)
(64)
(5)
(11)
(4)
5
Income from Continuing Operations
(7)
42
53
222
833
678
352
1 202
1 138
419
(80)
(500)
(319)
(64)
80
(96)
(103)
(150)
(269)
241
666
186
(113)
1 526
1 545
110
649
762
527
538
248
237
122
(715)
(290)
858
1 883
1 187
489
2 499
1 853
(70)
(420)
(623)
Income to Minority Interest
(13)
(26)
(28)
(72)
(133)
(93)
(46)
(206)
(237)
(60)
12
70
119
74
35
16
(8)
19
70
16
(105)
(46)
24
(250)
(268)
(31)
(123)
(138)
(46)
(40)
41
34
(8)
271
129
(156)
(303)
(180)
106
(11)
(29)
(7)
(10)
(11)
Equity Earnings Affiliates
40
63
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
(6)
(6)
(2)
(2)
(44)
(39)
(1)
(9)
1
3
(11)
(10)
(1)
(0)
0
0
0
0
Net Income (Common)
20
N/A
78
+291%
25
-69%
149
+508%
701
+369%
586
-16%
306
-48%
996
+226%
901
-10%
360
-60%
(68)
N/A
(430)
-533%
(199)
+54%
10
N/A
115
+1 040%
(80)
N/A
(111)
-39%
(131)
-18%
(199)
-52%
257
N/A
561
+118%
139
-75%
(89)
N/A
1 276
N/A
1 276
+0%
78
-94%
520
+570%
618
+19%
479
-22%
497
+4%
245
-51%
232
-6%
113
-51%
(452)
N/A
(160)
+65%
706
N/A
1 570
+122%
997
-36%
595
-40%
2 488
+318%
1 824
-27%
(77)
N/A
(430)
-456%
(634)
-47%
EPS (Diluted)
0.22
N/A
0.88
+300%
0.24
-73%
1.65
+588%
7.4
+348%
6.57
-11%
3.41
-48%
11.25
+230%
10.1
-10%
4.02
-60%
-0.75
N/A
-4.83
-544%
-2.31
+52%
0.12
N/A
1.35
+1 025%
-0.97
N/A
-1.27
-31%
-1.51
-19%
-2.15
-42%
2.98
N/A
6.44
+116%
1.71
-73%
-1.07
N/A
15.82
N/A
15.53
-2%
0.99
-94%
6.6
+567%
8.35
+27%
6.25
-25%
6.75
+8%
3.39
-50%
3.19
-6%
1.58
-50%
-6.31
N/A
-2.24
+65%
9.75
N/A
21.75
+123%
13.9
-36%
8.22
-41%
34.34
+318%
25.56
-26%
-1.05
N/A
-5.95
-467%
-9
-51%

See Also

Summary
RF intrinsic value, competitors valuation, and company profile.
DCF Valuation
RF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
RF stock valuation using valuation multiples.
Wall Street Estimates
RF 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
RF 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 308,600+ 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.