€369.00 ($412.21)

+13.00 (+3.65%)

Weekly Expected Move ±2.7%

€349 €359 €369 €379 €389

PAR · Consumer Cyclical · Auto - Parts · Tech Score Strong Sell · Power 37 · €646.9M mcap · 252051 float · 0.041% daily turnover

Analysis Technicals Weather Peers

Revenue

$10.2B -2.6% ▼

5Y CAGR: +7.6%

Gross Profit

$980M -15.9% ▼

5Y CAGR: +9.1%

Operating Income

$436M -2.2% ▼

5Y CAGR: +30.2%

Net Income

$121M +5.2% ▲

EPS (Diluted)

$68.84 +4.9% ▲

EBITDA

$951M +8.8% ▲

5Y CAGR: +60.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$7.2B	$8.5B	$10.3B	$10.5B	$10.2B
YoY Growth	+2.3%	+18.0%	+20.8%	+1.7%	-2.6%
Cost of Revenue	$6.4B	$7.6B	$9.2B	$9.3B	$9.3B
Gross Profit	$808M	$935M	$1.2B	$1.2B	$980M
Gross Margin	11.2%	10.9%	11.2%	11.1%	9.6%
R&D Expenses	$267M	$277M	$310M	$262M	$0
SG&A Expenses	$90M	$113M	$450M	$148M	$0
Operating Expenses	$555M	$611M	$762M	$719M	$544M
Operating Income	$253M	$364M	$397M	$446M	$436M
Operating Margin	3.5%	4.3%	3.8%	4.2%	4.3%
Interest Expense	$50M	$68M	$0	$123M	$118M
Income Before Tax	$160M	$264M	$192M	$258M	$262M
Tax Expense	$53M	$62M	$56M	$75M	$66M
Net Income	$90M	$126M	$111M	$115M	$121M
Net Margin	1.2%	1.5%	1.1%	1.1%	1.2%
EPS (Diluted)	$51.10	$71.98	$63.32	$65.61	$68.84
EBITDA	$507M	$593M	$680M	$874M	$951M
Shares Outstanding	2M	2M	2M	2M	3M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$4.6B	$5.3B	$5.0B	$5.4B	$5.1B	$5.3B	$4.9B	$5.2B
Cost of Revenue	$4.1B	$4.8B	$4.5B	$4.8B	$4.6B	$4.7B	$4.5B	$4.7B
Gross Profit	$502M	$454M	$557M	$604M	$454M	$615M	$365M	$511M
Gross Margin	10.9%	8.6%	11.1%	11.1%	8.9%	11.5%	7.5%	9.8%
R&D Expenses	$159M	$70M	$150M	$201M	$61M	$139M	$227M	$55M
SG&A Expenses	$189M	$215M	$255M	$252M	$214M	$234M	-$98M	$252M
Operating Expenses	$346M	$273M	$390M	$407M	$312M	$354M	$454M	$295M
Operating Income	$156M	$181M	$167M	$265M	$181M	$261M	-$9M	$216M
Operating Margin	3.4%	3.4%	3.3%	4.9%	3.6%	4.9%	-0.2%	4.1%
Interest Expense	$43M	$50M	$56M	$60M	$63M	$54M	$64M	$60M
Income Before Tax	$92M	$115M	$77M	$174M	$108M	$129M	-$49M	$145M
Tax Expense	$25M	$38M	$18M	$34M	$27M	$38M	-$153M	$41M
Net Income	$60M	$60M	$51M	$62M	$53M	$55M	$66M	$65M
Net Margin	1.3%	1.1%	1.0%	1.1%	1.1%	1.0%	1.3%	1.2%
EPS (Diluted)	$34.23	$33.96	$29.36	$35.12	$30.48	$31.38	$37.55	$37.08
EBITDA	$307M	$430M	$295M	$477M	$397M	$445M	$322M	$453M
Shares Outstanding	2M	2M	2M	2M	2M	2M	3M	2M

BUR.PA PAR