Also trades as: LGRDY (OTC) · $vol 6M · LGRVF (OTC) · $vol 0M

€144.55 ($162.73)

+4.80 (+3.43%)

Weekly Expected Move ±6.1%

€127 €136 €145 €153 €162

PAR · Industrials · Electrical Equipment & Parts · Tech Score Buy · Power 54 · €37.9B mcap · 256M float · 0.233% daily turnover

Revenue

$9.5B +9.6% ▲

5Y CAGR: +9.2%

Gross Profit

$4.8B +7.9% ▲

5Y CAGR: +8.6%

Operating Income

$2.0B +23.3% ▲

5Y CAGR: +13.7%

Net Income

$1.2B +6.7% ▲

5Y CAGR: +12.8%

EPS (Diluted)

$4.75 +7.5% ▲

5Y CAGR: +13.4%

EBITDA

$2.4B +15.3% ▲

5Y CAGR: +11.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$7.0B	$8.3B	$8.4B	$8.6B	$9.5B
YoY Growth	+14.7%	+19.2%	+0.9%	+2.8%	+9.6%
Cost of Revenue	$3.4B	$4.2B	$4.0B	$4.2B	$4.7B
Gross Profit	$3.6B	$4.1B	$4.4B	$4.5B	$4.8B
Gross Margin	50.8%	49.7%	52.3%	51.6%	50.8%
R&D Expenses	$329M	$357M	$376M	$406M	$409M
SG&A Expenses	$1.8B	$2.1B	$2.2B	$2.3B	$2.4B
Operating Expenses	$2.2B	$2.7B	$2.8B	$2.8B	$2.8B
Operating Income	$1.3B	$1.4B	$1.6B	$1.6B	$2.0B
Operating Margin	19.2%	17.3%	18.9%	19.0%	21.4%
Interest Expense	$92M	$109M	$121M	$154M	$168M
Income Before Tax	$1.3B	$1.4B	$1.5B	$1.6B	$1.7B
Tax Expense	$352M	$384M	$401M	$409M	$439M
Net Income	$904M	$1000M	$1.1B	$1.2B	$1.2B
Net Margin	12.9%	12.0%	13.6%	13.5%	13.1%
EPS (Diluted)	$3.37	$3.73	$4.30	$4.42	$4.75
EBITDA	$1.7B	$1.9B	$2.0B	$2.1B	$2.4B
Shares Outstanding	269M	268M	267M	264M	262M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.0B	$2.4B	$2.3B	$2.5B	$2.2B	$2.5B	$2.5B	$2.9B
Cost of Revenue	$986M	$1.2B	$1.1B	$1.2B	$1.1B	$1.3B	$1.3B	$1.4B
Gross Profit	$1.0B	$1.2B	$1.2B	$1.3B	$1.1B	$1.2B	$1.3B	$1.4B
Gross Margin	51.1%	50.4%	52.4%	51.2%	50.5%	49.2%	50.5%	50.5%
R&D Expenses	$94M	$115M	$104M	$101M	$97M	$107M	$106M	$117M
SG&A Expenses	$528M	$613M	$612M	$634M	$563M	$609M	$642M	$733M
Operating Expenses	$654M	$767M	$760M	$782M	$660M	$716M	$748M	$899M
Operating Income	$378M	$453M	$434M	$497M	$450M	$519M	$534M	$545M
Operating Margin	18.7%	18.7%	19.1%	19.9%	20.5%	20.7%	21.1%	19.0%
Interest Expense	$39M	$43M	$38M	$39M	$48M	$44M	$48M	$53M
Income Before Tax	$351M	$436M	$409M	$466M	$368M	$449M	$454M	$513M
Tax Expense	$94M	$101M	$114M	$130M	$103M	$91M	$118M	$148M
Net Income	$256M	$333M	$293M	$335M	$264M	$352M	$335M	$363M
Net Margin	12.7%	13.7%	12.9%	13.4%	12.0%	14.0%	13.2%	12.7%
EPS (Diluted)	$0.97	$1.26	$1.11	$1.27	$1.00	$1.34	$1.26	$1.37
EBITDA	$475M	$597M	$541M	$609M	$517M	$601M	$604M	$696M
Shares Outstanding	264M	263M	264M	264M	265M	261M	265M	265M

LR.PA PAR