MRL.MC BME
MERLIN Properties SOCIMI, S.A.
1W: -1.2%
1M: -8.5%
3M: -19.9%
YTD: -8.7%
1Y: -3.7%
3Y: +64.1%
5Y: +64.3%
€12.11 ($13.64)
+0.29 (+2.45%)
Weekly Expected Move ±4.0%
€11
€12
€12
€13
€13
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ETF Exposure
Income Trends
Revenue
$539M
+7.1% ▲
5Y CAGR: +3.9%
Gross Profit
$539M
+6.0% ▲
5Y CAGR: +6.1%
Operating Income
$898M
+139.0% ▲
5Y CAGR: +30.1%
Net Income
$786M
+177.0% ▲
5Y CAGR: +69.4%
EPS (Diluted)
$1.40
+150.0% ▲
5Y CAGR: +63.5%
EBITDA
$954M
+121.6% ▲
5Y CAGR: +37.6%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $383M | $439M | $505M | $503M | $539M |
| YoY Growth | -14.2% | +14.7% | +15.0% | -0.3% | +7.1% |
| Cost of Revenue | $46M | $49M | $44M | $76M | $0 |
| Gross Profit | $337M | $390M | $421M | $509M | $539M |
| Gross Margin | 87.9% | 88.8% | 83.4% | 101.1% | 100.0% |
| R&D Expenses | $0 | $0 | $0 | $0 | $0 |
| SG&A Expenses | $11M | $13M | $12M | $14M | $13M |
| Operating Expenses | -$134M | $302M | $412M | $133M | -$359M |
| Operating Income | $471M | $88M | $9M | $376M | $898M |
| Operating Margin | 122.9% | 20.1% | 1.8% | 74.7% | 166.5% |
| Interest Expense | $113M | $103M | $110M | $130M | $136M |
| Income Before Tax | $403M | $48M | -$75M | $296M | $813M |
| Tax Expense | $8M | $7M | $9M | $12M | $27M |
| Net Income | $512M | $263M | -$83M | $284M | $786M |
| Net Margin | 133.8% | 59.9% | -16.5% | 56.4% | 145.9% |
| EPS (Diluted) | $1.10 | $0.10 | $-0.18 | $0.56 | $1.40 |
| EBITDA | $518M | $153M | $37M | $431M | $954M |
| Shares Outstanding | 466M | 468M | 468M | 510M | 563M |