First Time Loading...

Adler Group SA
XETRA:ADJ

Watchlist Manager
Adler Group SA Logo
Adler Group SA
XETRA:ADJ
Watchlist
Price: 0.16 EUR -8.57% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

399.9m
-43%
Revenue
Growth Rates:
1 Year
-70%
3 Years
-6%
5 Years
+163%
7 Years
+289%
10 Years
-
-617m
-15%
Operating Income
Growth Rates:
1 Year
+54%
3 Years
-
5 Years
-
7 Years
-
10 Years
-
-2B
-3%
Net Income
Growth Rates:
1 Year
+13%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Adler Group SA

Revenue
399.9m EUR
Cost of Revenue
-694.8m EUR
Gross Profit
-294.9m EUR
Operating Expenses
-322.1m EUR
Operating Income
-617m EUR
Other Expenses
-1.3B EUR
Net Income
-2B EUR

Income Statement
Adler Group SA

Rotate your device to view
Income Statement
Currency: EUR
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
Revenue
Revenue
34
N/A
40
+18%
51
+27%
63
+23%
76
+21%
87
+15%
95
+9%
103
+8%
110
+7%
115
+5%
117
+2%
122
+4%
129
+6%
134
+4%
143
+7%
152
+7%
155
+2%
160
+3%
161
+1%
159
-2%
157
-1%
148
-5%
251
+70%
424
+69%
540
+27%
1 082
+100%
1 073
-1%
1 517
+41%
1 144
-25%
1 625
+42%
1 593
-2%
1 329
-17%
734
-45%
724
-1%
696
-4%
400
-43%
Gross Profit
Cost of Revenue
(7)
(9)
(13)
(17)
(19)
(23)
(27)
(31)
(33)
(33)
(33)
(33)
(36)
(36)
(38)
(41)
(42)
(44)
(45)
(43)
(44)
(41)
(97)
(206)
(300)
(865)
(853)
(1 196)
(1 132)
(1 524)
(1 604)
(1 475)
(972)
(965)
(968)
(695)
Gross Profit
28
N/A
31
+12%
39
+24%
46
+19%
57
+23%
64
+13%
68
+6%
72
+6%
77
+7%
81
+6%
85
+4%
89
+5%
93
+5%
98
+6%
105
+7%
111
+6%
113
+1%
116
+3%
116
+1%
116
-1%
113
-3%
107
-5%
155
+44%
219
+41%
240
+10%
217
-9%
220
+1%
321
+46%
12
-96%
101
+757%
(11)
N/A
(146)
-1 247%
(238)
-63%
(241)
-1%
(272)
-13%
(295)
-8%
Operating Income
Operating Expenses
(3)
(4)
(4)
(6)
(8)
(9)
(11)
(11)
(13)
(13)
(13)
(14)
(13)
(14)
(15)
(16)
(18)
(20)
(21)
(32)
40
39
76
29
(74)
(122)
(146)
(134)
(150)
(1 140)
(1 236)
(1 195)
(152)
(271)
(264)
(322)
Selling, General & Administrative
(3)
(4)
(4)
(5)
(7)
(9)
(10)
(11)
(13)
(13)
(13)
(14)
(12)
(14)
(15)
(16)
(18)
(20)
(21)
(22)
(24)
(27)
(43)
(77)
(98)
(135)
(142)
(187)
(105)
(183)
(195)
(147)
(130)
(156)
(148)
(142)
Depreciation & Amortization
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(1)
0
0
0
(9)
0
0
0
(18)
0
0
0
(19)
0
0
0
Other Operating Expenses
0
0
0
(0)
(0)
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
(11)
65
66
119
106
33
13
(4)
54
(28)
(958)
(1 040)
(1 048)
(3)
(115)
(116)
(180)
Operating Income
25
N/A
27
+11%
34
+24%
40
+18%
49
+21%
55
+12%
57
+5%
61
+7%
64
+4%
68
+7%
71
+4%
74
+5%
80
+7%
84
+5%
90
+7%
95
+5%
94
-1%
96
+2%
96
0%
83
-13%
152
+83%
146
-4%
231
+58%
248
+7%
165
-33%
95
-42%
74
-23%
187
+154%
(139)
N/A
(1 039)
-650%
(1 246)
-20%
(1 341)
-8%
(390)
+71%
(512)
-31%
(536)
-5%
(617)
-15%
Pre-Tax Income
Interest Income Expense
52
89
58
42
136
93
217
215
428
419
455
441
364
352
394
409
376
371
438
523
534
438
199
110
190
367
585
925
116
293
(531)
(1 108)
(844)
(1 362)
(1 755)
(1 614)
Non-Reccuring Items
0
0
0
0
0
0
0
0
(9)
0
0
0
(7)
0
0
0
(1)
0
0
0
0
0
(9)
0
(23)
0
0
(14)
(1 053)
0
(3)
0
(562)
0
0
0
Total Other Income
3
0
0
0
(2)
0
0
0
(2)
0
0
0
(2)
0
0
0
(2)
(0)
(0)
(2)
(3)
82
78
79
51
35
39
39
53
0
0
0
(11)
0
0
0
Pre-Tax Income
80
N/A
116
+46%
92
-21%
83
-10%
183
+122%
147
-20%
275
+87%
276
+1%
480
+74%
487
+1%
526
+8%
515
-2%
436
-15%
436
+0%
485
+11%
504
+4%
468
-7%
466
0%
534
+14%
604
+13%
684
+13%
667
-2%
500
-25%
437
-12%
383
-12%
498
+30%
697
+40%
1 138
+63%
(1 023)
N/A
(747)
+27%
(1 780)
-138%
(2 449)
-38%
(1 807)
+26%
(1 874)
-4%
(2 292)
-22%
(2 231)
+3%
Net Income
Tax Provision
(10)
(21)
(17)
(15)
(27)
(17)
(36)
(37)
(70)
(70)
(77)
(77)
(68)
(67)
(78)
(80)
(70)
(72)
(79)
(90)
(77)
(73)
(61)
(61)
(121)
(160)
(200)
(306)
(142)
(214)
(22)
115
132
155
181
119
Income from Continuing Operations
69
95
76
67
156
130
239
240
411
417
449
438
368
369
407
424
397
395
455
515
607
594
439
376
262
338
497
832
(1 165)
(960)
(1 802)
(2 334)
(1 675)
(1 719)
(2 110)
(2 112)
Income to Minority Interest
(1)
(3)
(3)
(3)
(8)
(5)
(10)
(10)
(16)
(16)
(16)
(16)
(12)
(12)
(13)
(13)
(11)
(10)
(8)
(8)
(5)
(3)
(29)
(36)
(72)
(95)
(102)
(138)
(12)
(39)
13
75
118
106
200
152
Net Income (Common)
68
N/A
92
+34%
72
-21%
64
-11%
148
+130%
125
-16%
229
+83%
229
+0%
395
+72%
401
+2%
433
+8%
422
-2%
356
-16%
358
+0%
394
+10%
411
+4%
387
-6%
384
-1%
447
+16%
506
+13%
602
+19%
590
-2%
410
-31%
340
-17%
191
-44%
242
+27%
395
+63%
694
+76%
(1 177)
N/A
(999)
+15%
(1 789)
-79%
(2 259)
-26%
(1 557)
+31%
(1 614)
-4%
(1 910)
-18%
(1 959)
-3%
EPS (Diluted)
2.74
N/A
3.66
+34%
2.89
-21%
1.95
-33%
4.41
+126%
3.66
-17%
6.06
+66%
5.94
-2%
8.85
+49%
9.13
+3%
9.81
+7%
9.9
+1%
7.07
-29%
7.99
+13%
8.91
+12%
9.31
+4%
7.68
-18%
7.49
-2%
8.86
+18%
9.52
+7%
11.94
+25%
11.69
-2%
6.95
-41%
3.61
-48%
2.39
-34%
2.06
-14%
3.3
+60%
5.82
+76%
-10.02
N/A
-8.5
+15%
-15.22
-79%
-19.24
-26%
-13.25
+31%
-13.73
-4%
-13.36
+3%
-12.92
+3%

See Also

Summary
ADJ intrinsic value, competitors valuation, and company profile.
DCF Valuation
ADJ stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ADJ stock valuation using valuation multiples.
Wall Street Estimates
ADJ 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
ADJ 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
Join more than 133,700+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.