First Time Loading...

Gerresheimer AG
XETRA:GXI

Watchlist Manager
Gerresheimer AG Logo
Gerresheimer AG
XETRA:GXI
Watchlist
Price: 101 EUR 0.6% Market Closed
Updated: Apr 30, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2B
+0.4%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+41%
5 Years
+44%
7 Years
+55%
10 Years
+58%
214.3m
-4%
Operating Income
Growth Rates:
1 Year
+20%
3 Years
+31%
5 Years
+48%
7 Years
+23%
10 Years
+60%
117.1m
+0.8%
Net Income
Growth Rates:
1 Year
+20%
3 Years
+25%
5 Years
-35%
7 Years
-1%
10 Years
+87%

Earnings Waterfall
Gerresheimer AG

Revenue
2B EUR
Cost of Revenue
-1.4B EUR
Gross Profit
592.9m EUR
Operating Expenses
-378.6m EUR
Operating Income
214.3m EUR
Other Expenses
-97.2m EUR
Net Income
117.1m EUR

Income Statement
Gerresheimer AG

Rotate your device to view
Income Statement
Currency: EUR
Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024
Revenue
Revenue
1 267
N/A
1 275
+1%
1 282
+1%
1 290
+1%
1 294
+0%
1 315
+2%
1 335
+2%
1 283
-4%
1 301
+1%
1 292
-1%
1 299
+0%
1 375
+6%
1 290
-6%
1 282
-1%
1 263
-1%
1 348
+7%
1 336
-1%
1 329
-1%
1 351
+2%
1 368
+1%
1 386
+1%
1 410
+2%
1 415
+0%
1 392
-2%
1 388
0%
1 394
+0%
1 385
-1%
1 419
+2%
1 418
0%
1 432
+1%
1 465
+2%
1 498
+2%
1 566
+5%
1 634
+4%
1 725
+6%
1 817
+5%
1 904
+5%
1 959
+3%
1 974
+1%
1 990
+1%
1 999
+0%
Gross Profit
Cost of Revenue
(904)
(915)
(921)
(934)
(935)
(943)
(952)
(909)
(911)
(895)
(892)
(944)
(886)
(887)
(881)
(934)
(929)
(929)
(952)
(968)
(984)
(1 001)
(1 006)
(1 004)
(1 114)
(1 103)
(1 089)
(981)
(979)
(995)
(1 017)
(1 056)
(1 103)
(1 152)
(1 209)
(1 270)
(1 324)
(1 362)
(1 376)
(1 393)
(1 406)
Gross Profit
363
N/A
360
-1%
362
+0%
356
-1%
359
+1%
372
+4%
383
+3%
374
-2%
390
+4%
397
+2%
407
+2%
432
+6%
404
-6%
395
-2%
382
-3%
414
+8%
406
-2%
400
-2%
399
0%
400
+0%
402
+0%
409
+2%
409
+0%
388
-5%
274
-29%
291
+6%
296
+2%
438
+48%
439
+0%
437
0%
448
+2%
442
-1%
463
+5%
481
+4%
516
+7%
547
+6%
580
+6%
597
+3%
598
+0%
597
0%
593
-1%
Operating Income
Operating Expenses
(230)
(222)
(224)
(210)
(220)
(226)
(230)
(217)
(173)
(175)
(171)
(247)
(231)
(228)
(219)
(237)
(230)
(233)
(243)
(249)
(257)
(261)
(262)
(262)
(278)
(285)
(281)
(269)
(275)
(277)
(297)
(286)
(313)
(327)
(349)
(359)
(401)
(406)
(399)
(373)
(379)
Selling, General & Administrative
(229)
(225)
(229)
(221)
(225)
(230)
(231)
(220)
(249)
(252)
(254)
(248)
(240)
(241)
(240)
(213)
(255)
(253)
(255)
(221)
(265)
(270)
(273)
(233)
(274)
(276)
(276)
(233)
(273)
(273)
(279)
(247)
(298)
(314)
(336)
(302)
(368)
(378)
(380)
(327)
(372)
Research & Development
0
0
0
(2)
0
0
0
(2)
0
0
0
(3)
0
0
0
(4)
0
0
0
(3)
0
0
0
(4)
(1)
0
0
(8)
0
(2)
(5)
(10)
(12)
(15)
(17)
(22)
(26)
(23)
(19)
(16)
(13)
Depreciation & Amortization
0
0
0
(1)
0
0
0
(7)
0
0
0
(7)
0
0
0
(40)
0
0
0
(37)
0
0
0
(40)
0
0
0
(42)
0
0
0
(40)
0
0
0
(47)
0
0
0
(47)
0
Other Operating Expenses
(0)
3
5
14
5
3
0
12
76
77
84
11
10
13
21
20
26
20
12
12
7
8
11
15
(3)
(8)
(4)
14
0
1
(11)
11
(3)
3
4
12
(8)
(5)
(1)
16
7
Operating Income
134
N/A
138
+3%
138
0%
146
+6%
139
-5%
146
+5%
153
+5%
157
+3%
217
+38%
223
+2%
236
+6%
185
-22%
174
-6%
167
-4%
163
-3%
177
+9%
177
0%
167
-6%
155
-7%
151
-3%
145
-4%
148
+2%
148
+0%
126
-14%
(4)
N/A
5
N/A
14
+167%
169
+1 087%
164
-3%
160
-2%
150
-6%
156
+4%
150
-4%
155
+3%
167
+8%
188
+13%
179
-5%
191
+7%
199
+4%
224
+13%
214
-4%
Pre-Tax Income
Interest Income Expense
(36)
(34)
(33)
5
(30)
(30)
(36)
(29)
(29)
(30)
(30)
(30)
(30)
(30)
(30)
(27)
(31)
(32)
(30)
(28)
(25)
(23)
(23)
(22)
(21)
(20)
(19)
(21)
(20)
(19)
(19)
(20)
(20)
(23)
(23)
(26)
(32)
(36)
(43)
(48)
(48)
Non-Reccuring Items
0
0
0
(19)
(6)
(11)
(12)
24
(28)
(23)
(22)
(3)
(2)
(2)
(2)
(0)
(7)
(4)
(5)
(11)
86
108
108
(3)
31
6
7
(11)
0
0
0
(8)
0
0
0
(18)
0
0
0
(9)
0
Total Other Income
(0)
(0)
(0)
(33)
0
0
0
(5)
(7)
(8)
(9)
(4)
(3)
(4)
(4)
(5)
(5)
(5)
(5)
(5)
(5)
(4)
(4)
(4)
(3)
(3)
(2)
(2)
(2)
(0)
0
(0)
(1)
(2)
(2)
(3)
(2)
(1)
(0)
1
2
Pre-Tax Income
98
N/A
104
+6%
104
+0%
99
-5%
103
+3%
105
+2%
105
+0%
147
+40%
153
+4%
162
+6%
175
+8%
147
-16%
138
-6%
132
-5%
127
-3%
145
+14%
134
-8%
126
-6%
115
-9%
107
-7%
201
+88%
229
+14%
229
+0%
98
-57%
3
-97%
(11)
N/A
0
N/A
135
+40 363%
143
+6%
140
-2%
131
-7%
128
-2%
129
+1%
130
+0%
141
+9%
141
0%
145
+3%
153
+6%
155
+1%
167
+8%
168
+0%
Net Income
Tax Provision
(29)
(27)
(27)
(26)
(28)
(28)
(28)
(43)
(46)
(48)
(50)
(42)
(40)
(38)
(39)
(42)
(38)
(37)
(33)
(30)
(30)
(29)
(29)
(15)
(16)
(19)
(24)
(45)
(47)
(46)
(42)
(41)
(40)
(43)
(45)
(39)
(41)
(40)
(42)
(47)
(47)
Income from Continuing Operations
69
77
77
73
75
77
77
104
108
114
125
104
97
94
89
103
95
89
82
78
171
199
200
83
(12)
(30)
(23)
90
95
95
89
87
89
87
96
102
104
113
113
120
120
Income to Minority Interest
(6)
(6)
(6)
(7)
(7)
(7)
(8)
(8)
(8)
(8)
(7)
(47)
(46)
(44)
(44)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(1)
(1)
(2)
(2)
(3)
(3)
(4)
(5)
(5)
(6)
(7)
(6)
(5)
(4)
(3)
Net Income (Common)
63
N/A
71
+14%
71
+0%
66
-7%
68
+3%
69
+1%
69
N/A
104
+50%
109
+5%
119
+8%
131
+11%
122
-7%
118
-3%
113
-4%
108
-5%
101
-7%
137
+35%
131
-4%
124
-5%
129
+4%
179
+39%
207
+15%
207
+0%
81
-61%
(14)
N/A
(32)
-125%
(25)
+22%
89
N/A
94
+6%
93
-1%
86
-7%
84
-3%
85
+2%
82
-3%
91
+10%
96
+6%
97
+1%
107
+10%
107
+1%
116
+8%
117
+1%
EPS (Diluted)
2.02
N/A
2.26
+12%
2.27
+0%
2.11
-7%
2.17
+3%
2.21
+2%
2.21
N/A
3.31
+50%
3.5
+6%
3.77
+8%
4.17
+11%
3.87
-7%
3.75
-3%
3.61
-4%
3.44
-5%
3.21
-7%
4.35
+36%
4.18
-4%
3.96
-5%
4.1
+4%
5.7
+39%
6.58
+15%
6.59
+0%
2.57
-61%
-0.45
N/A
-1.01
-124%
-0.79
+22%
2.82
N/A
2.98
+6%
2.95
-1%
2.75
-7%
2.67
-3%
2.72
+2%
2.62
-4%
2.88
+10%
3.06
+6%
3.1
+1%
3.25
+5%
3.1
-5%
3.48
+12%
3.38
-3%

See Also

Summary
GXI intrinsic value, competitors valuation, and company profile.
DCF Valuation
GXI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GXI stock valuation using valuation multiples.
Wall Street Estimates
GXI 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
GXI 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 132,900+ 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.