| TIDM | 0HAG |
|---|---|
| Ticker Code | 0HAG.L |
| ISIN | FI4000552500 |
| Currency | EUR |
| Issue Country | FI |
| Sector | - |
| Year End | 31-Dec-25 |
| Shares in Issue | 2.65b |
|---|---|
| Market Cap. | €24.53b |
| Market Size | 3,000 |
| PE Ratio | 12.49459 |
| Earnings | 0.74 |
| Dividend | 0.34 |
| Yield | 3.677% |
| # of Trades | 155 |
|---|---|
| Vol Sold | 3,154 |
| Vol Bought | 110,174 |
| 52 Week High | 10.4375 |
| 52 Week High Date | 29-Dec-2025 |
| 52 Week Low | 8.426 |
| 52 Week Low Date | 12-May-2026 |
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|---|---|---|---|---|
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
| Revenue | 10,272.00 | 9,450.00 | 8,417.00 | 8,382.00 | 13,451.00 |
| Operating Profit / Loss | 2,519.00 | 1,662.00 | 1,481.00 | 2,032.00 | 2,916.00 |
| Net Interest | n/a | n/a | (93.00) | (98.00) | (146.00) |
| Pre Tax Profit | 2,436.00 | 1,559.00 | 1,481.00 | 1,924.00 | 3,171.00 |
| Post Tax Profit | 1,998.00 | 1,229.00 | 1,142.00 | 1,559.00 | 2,748.00 |
| Profit for the Period | 1,998.00 | 1,229.00 | 1,393.00 | 2,240.00 | 2,748.00 |
| Equity Holders of Parent Company | n/a | n/a | 1,393.00 | 2,107.00 | 2,567.00 |
| Minority Interests | n/a | n/a | n/a | 133.00 | 181.00 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 74.00EUX | 45.00EUX | 262.00EUX | 397.00EUX | 463.00EUX |
| Earnings per Share (Diluted) | 74.00EUX | 45.00EUX | 212.00EUX | 288.00EUX | 463.00EUX |
| Earnings per Share (Adjusted) | 74.00EUX | 45.00EUX | 262.00EUX | 397.00EUX | 463.00EUX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 74.00EUX | 45.00EUX | 262.00EUX | 397.00EUX | 463.00EUX |
| Earnings per Share (Diluted) | 74.00EUX | 45.00EUX | 212.00EUX | 288.00EUX | 463.00EUX |
| Earnings per Share (Adjusted) | 74.00EUX | 45.00EUX | 262.00EUX | 397.00EUX | 463.00EUX |
| Dividend per Share | n/a | n/a | n/a | €2.60 | €4.10 |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
| Non-Current Assets | |||||
| Intangible Assets | 3,492.00 | 3,637.00 | 3,637.00 | 3,494.00 | 3,794.00 |
| Property, Plant and Equipment | 301.00 | 284.00 | 318.00 | 355.00 | 375.00 |
| Investments | 5.00 | 4.00 | 12.00 | 9,946.00 | 20,488.00 |
| Investment Properties | n/a | n/a | n/a | 166.00 | 568.00 |
| Other Financial Assets | 17,154.00 | 16,090.00 | 15,757.00 | 19,565.00 | 23,321.00 |
| Other Non-Current Assets | n/a | n/a | n/a | 11.00 | 39.00 |
| Total Non-Current Assets | 20,952.00 | 20,015.00 | 19,724.00 | 33,537.00 | 48,585.00 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | n/a | n/a | n/a | n/a | n/a |
| Cash at Bank and in Hand | 1,319.00 | 962.00 | n/a | 3,073.00 | 4,819.00 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Current Assets | 1,319.00 | 962.00 | n/a | 3,073.00 | 4,819.00 |
| Other Assets | 964.00 | 883.00 | 2,219.00 | 775.00 | 5,362.00 |
| Total Assets | 25,723.00 | 24,478.00 | 24,225.00 | 39,212.00 | 61,061.00 |
| Current Liabilities | |||||
| Borrowings | n/a | n/a | n/a | n/a | n/a |
| Other Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 1,317.00 | 1,642.00 | 1,645.00 | 1,983.00 | 2,016.00 |
| Provisions | 553.00 | 535.00 | 567.00 | 666.00 | 864.00 |
| Other Non-Current Liabilities | n/a | n/a | n/a | 1,457.00 | n/a |
| Total Non-Current Liabilities | 1,870.00 | 2,177.00 | 2,212.00 | 4,106.00 | 2,880.00 |
| Net Assets | 8,092.00 | 7,059.00 | 7,687.00 | 10,178.00 | 13,464.00 |
| Capital and Reserves | |||||
| Share Capital | 98.00 | 98.00 | 98.00 | 98.00 | 98.00 |
| Share Premium Account | 3,531.00 | 3,531.00 | n/a | n/a | n/a |
| Other Reserves | (464.00) | (746.00) | 787.00 | 1,038.00 | 2,738.00 |
| Retained Earnings | 4,927.00 | 4,176.00 | 6,378.00 | 8,482.00 | 9,952.00 |
| Shareholders Funds | 8,092.00 | 7,059.00 | 7,263.00 | 9,618.00 | 12,788.00 |
| Minority Interests / Other Equity | n/a | n/a | 424.00 | 560.00 | 676.00 |
| Total Equity | 8,092.00 | 7,059.00 | 7,687.00 | 10,178.00 | 13,464.00 |
| 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | |
| Operating Margin | 24.52% | 17.59% | 17.60% | 24.24% | 21.68% |
| Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
| Dividend Cover | n/a | n/a | 1.46 | 1.53 | 1.13 |
| Dividend Yield | n/a | n/a | 4.50 | 5.30 | 9.30 |
| PE Ratio | 13.90 | 86.60 | 15.10 | 12.50 | 9.50 |
| PEG | 0.20 | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a | n/a | (30.77%) | (36.59%) | 141.18% |
| Net Asset Value per Share | €9.16 | €6.81 | €8.06 | €13.31 | €19.25 |