(€ Million) |
|
2025 |
|
2024 |
|
2023 |
|
2022 |
|
2021 |
|---|---|---|---|---|---|---|---|---|---|---|
Net Goodwill |
|
649 |
|
639 |
|
635 |
|
613 |
|
618 |
Net Fixed Assets |
|
6,476 |
|
5,891 |
|
5,533 |
|
4,589 |
|
4,159 |
Net Rights of Use (RoU) |
|
3,835 |
|
3,530 |
|
3,074 |
|
2,420 |
|
2,221 |
Total Working Capital |
|
(4,577) |
|
(4,062) |
|
(4,314) |
|
(3,837) |
|
(3,290) |
Others |
|
448 |
|
318 |
|
235 |
|
161 |
|
145 |
Invested Capital |
|
6,831 |
|
6,317 |
|
5,163 |
|
3,946 |
|
3,852 |
Total Borrowings |
|
1,238 |
|
1,003 |
|
765 |
|
470 |
|
460 |
Financial Leases |
|
155 |
|
128 |
|
102 |
|
82 |
|
22 |
Capitalised Operating Leases |
|
4,167 |
|
3,790 |
|
3,280 |
|
2,597 |
|
2,365 |
Accrued Interest |
|
10 |
|
25 |
|
22 |
|
14 |
|
– |
Cash and Cash Equivalents |
|
(2,268) |
|
(1,882) |
|
(2,074) |
|
(1,802) |
|
(1,527) |
Net Debt |
|
3,302 |
|
3,064 |
|
2,097 |
|
1,360 |
|
1,320 |
Non Controlling Interests |
|
238 |
|
247 |
|
252 |
|
254 |
|
254 |
Equity |
|
3,291 |
|
3,006 |
|
2,814 |
|
2,331 |
|
2,278 |
(€ Million) |
|
2025 |
|
2024 |
|
2023 |
|
2022 |
|
2021 |
||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales & Services |
|
35,991 |
|
33,464 |
|
30,608 |
|
25,385 |
|
20,889 |
||||
EBITDA |
|
2,480 |
|
2,232 |
|
2,168 |
|
1,854 |
|
1,585 |
||||
EBITDA margin |
|
6.9% |
|
6.7% |
|
7.1% |
|
7.3% |
|
7.6% |
||||
Depreciation |
|
(1,142) |
|
(1,043) |
|
(902) |
|
(782) |
|
(745) |
||||
EBIT |
|
1,338 |
|
1,189 |
|
1,266 |
|
1,071 |
|
840 |
||||
EBIT margin |
|
3.7% |
|
3.6% |
|
4.1% |
|
4.2% |
|
4.0% |
||||
Financial Results |
|
(322) |
|
(267) |
|
(174) |
|
(162) |
|
(154) |
||||
Profit/Losses in Associated Companies |
|
(2) |
|
(1) |
|
(1) |
|
– |
|
– |
||||
Other Profits/Losses1 |
|
(131) |
|
(119) |
|
(79) |
|
(95) |
|
(34) |
||||
EBT |
|
883 |
|
801 |
|
1,012 |
|
814 |
|
652 |
||||
Taxes |
|
(225) |
|
(195) |
|
(239) |
|
(207) |
|
(168) |
||||
Net Income |
|
658 |
|
606 |
|
773 |
|
607 |
|
484 |
||||
Non Controlling Interests |
|
(11) |
|
(7) |
|
(16) |
|
(17) |
|
(21) |
||||
Net Income attributable to JM |
|
646 |
|
599 |
|
756 |
|
590 |
|
463 |
||||
|
||||||||||||||
|
|
2025 |
|
2024 |
|
2023 |
|
2022 |
|
2021 |
|---|---|---|---|---|---|---|---|---|---|---|
Share Capital (€) |
|
629,293,220 |
|
629,293,220 |
|
629,293,220 |
|
629,293,220 |
|
629,293,220 |
Total Number of Shares |
|
629,293,220 |
|
629,293,220 |
|
629,293,220 |
|
629,293,220 |
|
629,293,220 |
Own Shares |
|
859,000 |
|
859,000 |
|
859,000 |
|
859,000 |
|
859,000 |
Free Float |
|
43.9% |
|
43.9% |
|
43.9% |
|
43.9% |
|
37.7% |
EPS (€) |
|
1.03 |
|
0.95 |
|
1.20 |
|
0.94 |
|
0.74 |
Dividend per share (€) |
|
0.59 |
|
0.66 |
|
0.55 |
|
0.79 |
|
0.29 |
Stock Market Performance |
|
|
|
|
|
|
|
|
|
|
High (close) (€) |
|
23.10 |
|
23.10 |
|
26.86 |
|
23.22 |
|
21.61 |
Low (close) (€) |
|
18.28 |
|
15.29 |
|
19.18 |
|
18.20 |
|
12.65 |
Average (close) (€) |
|
20.78 |
|
18.87 |
|
22.27 |
|
20.57 |
|
16.49 |
Closing (End of year) (€) |
|
20.26 |
|
18.45 |
|
23.04 |
|
20.18 |
|
20.10 |
Market Capitalisation (31 Dec) (€ 000,000) |
|
12,749 |
|
11,610 |
|
14,499 |
|
12,699 |
|
12,649 |
Transactions (volume) (1,000 shares) |
|
172,452 |
|
213,016 |
|
167,121 |
|
198,279 |
|
186,528 |
Annual Growth |
|
9.8% |
|
(19.9)% |
|
14.2% |
|
0.4% |
|
45.4% |
Annual Growth – PSI |
|
29.6% |
|
(0.3)% |
|
11.7% |
|
2.8% |
|
13.7% |