TIDM | 0HAG |
---|---|
Ticker Code | 0HAG.L |
ISIN | FI4000552500 |
Currency | EUR |
Issue Country | FI |
Sector | - |
Year End | 31-Dec-23 |
Shares in Issue | 501.80m |
---|---|
Market Cap. | €20.25b |
Market Size | 500 |
PE Ratio | 15.40267 |
Earnings | 2.62 |
Dividend | 1.80 |
Yield | 4.46% |
# of Trades | 14 |
---|---|
Vol Sold | 797 |
Vol Bought | 263 |
52 Week High | 46.295 |
52 Week High Date | 03-May-2023 |
52 Week Low | 35.615 |
52 Week Low Date | 10-Oct-2023 |
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|---|---|---|---|---|
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
Revenue | 9,423.00 | 8,382.00 | 13,451.00 | 9,913.00 | 11,324.00 |
Operating Profit / Loss | 1,573.00 | 2,032.00 | 2,916.00 | 41.00 | 1,233.00 |
Net Interest | (93.00) | (98.00) | (146.00) | (112.00) | (13.00) |
Pre Tax Profit | 1,481.00 | 1,924.00 | 3,171.00 | 380.00 | 1,541.00 |
Post Tax Profit | 1,142.00 | 1,559.00 | 2,748.00 | 112.00 | 1,237.00 |
Profit for the Period | 1,393.00 | 2,240.00 | 2,748.00 | 112.00 | 1,237.00 |
Equity Holders of Parent Company | 1,323.00 | 2,107.00 | 2,567.00 | 37.00 | 1,130.00 |
Minority Interests | 70.00 | 133.00 | 181.00 | 75.00 | 107.00 |
Continuing EPS | |||||
Earnings per Share (Basic) | 262.00EUX | 397.00EUX | 463.00EUX | 7.00EUX | 204.00EUX |
Earnings per Share (Diluted) | 212.00EUX | 288.00EUX | 463.00EUX | 7.00EUX | 204.00EUX |
Earnings per Share (Adjusted) | 262.00EUX | 397.00EUX | 463.00EUX | 7.00EUX | 204.00EUX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 262.00EUX | 397.00EUX | 463.00EUX | 7.00EUX | 204.00EUX |
Earnings per Share (Diluted) | 212.00EUX | 288.00EUX | 463.00EUX | 7.00EUX | 204.00EUX |
Earnings per Share (Adjusted) | 262.00EUX | 397.00EUX | 463.00EUX | 7.00EUX | 204.00EUX |
Dividend per Share | n/a | €2.60 | €4.10 | €1.70 | €1.50 |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
Non-Current Assets | |||||
Intangible Assets | 3,637.00 | 3,494.00 | 3,794.00 | 3,761.00 | 2,151.00 |
Property, Plant and Equipment | 318.00 | 355.00 | 375.00 | 371.00 | 302.00 |
Investments | 12.00 | 9,946.00 | 20,488.00 | 20,207.00 | 20,192.00 |
Investment Properties | n/a | 166.00 | 568.00 | 666.00 | 679.00 |
Other Financial Assets | 15,757.00 | 19,565.00 | 23,321.00 | 24,420.00 | 23,443.00 |
Other Non-Current Assets | 3.00 | 11.00 | 39.00 | 49.00 | 19.00 |
Total Non-Current Assets | 19,727.00 | 33,537.00 | 48,585.00 | 49,474.00 | 46,786.00 |
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 | 1,415.00 | 3,073.00 | 4,819.00 | 2,520.00 | 2,677.00 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 1.00 | n/a | n/a | n/a | n/a |
Total Current Assets | 1,416.00 | 3,073.00 | 4,819.00 | 2,520.00 | 2,677.00 |
Other Assets | 800.00 | 775.00 | 5,362.00 | 4,535.00 | 2,187.00 |
Total Assets | 24,225.00 | 39,212.00 | 61,061.00 | 56,529.00 | 51,939.00 |
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 | 1,645.00 | 1,983.00 | 2,016.00 | 2,158.00 | 1,202.00 |
Provisions | 567.00 | 666.00 | 864.00 | 737.00 | 20.00 |
Other Non-Current Liabilities | 1,269.00 | 1,457.00 | n/a | n/a | n/a |
Total Non-Current Liabilities | 3,481.00 | 4,106.00 | 2,880.00 | 2,895.00 | 1,222.00 |
Net Assets | 7,687.00 | 10,178.00 | 13,464.00 | 12,258.00 | 12,542.00 |
Capital and Reserves | |||||
Share Capital | 98.00 | 98.00 | 98.00 | 98.00 | 98.00 |
Share Premium Account | n/a | n/a | n/a | n/a | n/a |
Other Reserves | 787.00 | 1,038.00 | 2,738.00 | 2,038.00 | 1,747.00 |
Retained Earnings | 6,378.00 | 8,482.00 | 9,952.00 | 9,282.00 | 10,063.00 |
Shareholders Funds | 7,263.00 | 9,618.00 | 12,788.00 | 11,418.00 | 11,908.00 |
Minority Interests / Other Equity | 424.00 | 560.00 | 676.00 | 840.00 | 634.00 |
Total Equity | 7,687.00 | 10,178.00 | 13,464.00 | 12,258.00 | 12,542.00 |
31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | |
Operating Margin | 16.69% | 24.24% | 21.68% | 0.41% | 10.89% |
Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
Dividend Cover | 1.46 | 1.53 | 1.13 | 0.04 | 1.36 |
Dividend Yield | 4.50 | 5.30 | 9.30 | 4.90 | 3.90 |
PE Ratio | 15.10 | 12.50 | 9.50 | 497.50 | 18.70 |
PEG | n/a | 0.20 | 0.60 | n/a | n/a |
Dividend per Share Growth | n/a | 44.44% | 57.69% | (58.54%) | (11.76%) |
Net Asset Value per Share | €8.06 | €13.30 | €19.24 | €16.91 | €20.67 |