E. On SE (EOAN)

Index:

Xetra DAX

  16.15
   
  • Change Today:
     0.17
  • 52 Week High:  16.15
  • 52 Week Low:  10.50
  • Currency: Euro
  • Shares Issued: 2,612.00m
  • Volume: 4,310,183
  • Market Cap:  42,171m
  • Beta: 0.01

Fundamentals - based on IFRS

    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Income Statement 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
Revenue 81,841.00 95,404.00 117,122.00 77,358.00 34.50
Operating Profit/(Loss) 8,332.00 1,195.00 791.00 6,509.00 1,805.30
Profit Before Tax 7,331.00 1,297.00 2,487.00 6,123.00 1,805.30
Profit After Tax 5,562.00 699.00 2,242.00 5,305.00 2,114.00
           
Earnings per Share - Basic 173.00¢ 18.00¢ 70.00¢ 180.00¢ 41.00¢
Earnings per Share - Adjusted 173.00¢ 18.00¢ 70.00¢ 180.00¢ 41.00¢
           
Dividend per Share 55.00¢ 53.00¢ 51.00¢ 49.00¢ 47.00¢
    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Balance Sheet 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Assets          
Non-Current Assets          
Property, Plant & Equipment 47,212.00 43,459.00 39,796.00 39,284.00 45,749.20
Intangible Assets 20,284.00 20,718.00 20,470.00 20,961.00 45.80
Other Non-Current Assets 17,811.00 18,857.00 21,503.00 20,392.00 n/a
  85,307.00 83,034.00 81,769.00 80,637.00 45,795.00
Current Assets          
Inventories 1,243.00 1,940.00 2,204.00 1,051.00 n/a
Cash at Bank & in Hand 5,752.00 5,585.00 7,324.00 3,634.00 2,646.60
Other Current Assets 19,059.00 22,947.00 42,712.00 34,437.00 n/a
  26,054.00 30,472.00 52,240.00 39,122.00 2,646.60
           
Other Assets n/a n/a n/a n/a 11,469.40
Total Assets 111,361.00 113,506.00 134,009.00 119,759.00 59,911.00
Current Liabilities          
Borrowings 4,964.00 4,617.00 5,186.00 6,530.00 n/a
Other Current Liabilities 25,013.00 32,996.00 49,022.00 33,981.00 n/a
           
Current Liabilities 29,977.00 37,613.00 54,208.00 40,511.00 n/a
           
Net Current Assets c(3,923.00) c(7,141.00) c(1,968.00) c(1,389.00) c2,646.60
           
Borrowings 41,251.00 30,823.00 28,965.00 38,949.00 11,839.30
Other Non-Current Liabilities 15,967.00 25,100.00 28,969.00 22,410.00 n/a
Non-Current Liabilities 57,218.00 55,923.00 57,934.00 61,359.00 11,839.30
           
Other Liabilities n/a n/a n/a n/a 37,428.90
Total Liabilities 87,195.00 93,536.00 112,142.00 101,870.00 49,268.20
           
Net Assets 24,166.00 19,970.00 21,867.00 17,889.00 10,642.80
           
Shareholders Funds 24,166.00 14,114.00 15,923.00 12,053.00 10,642.80
           
Minority Interests/Other Equity n/a 5,856.00 5,944.00 5,836.00 n/a
Total Equity 24,166.00 19,970.00 21,867.00 17,889.00 10,642.80
Cash Flow 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Net Cash Flow From Operating Activities 5,673.00 5,654.00 10,045.00 4,069.00 5,287.00
Net Cash Flow from Investing Activities (6,626.00) (5,588.00) (3,146.00) (5,399.00) (1,877.00)
Net Cash Flow from Financing Activities 1,106.00 (1,844.00) (2,637.00) 2,263.00 (2,624.00)
Net Increase/Decrease In Cash 153.00 (1,778.00) 4,262.00 933.00 786.00
Ratios - based on IFRS 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
PE Ratio - Adjusted 6.5 67.5 13.3 6.8 22.1
PEG - Adjusted 0.0 n/a n/a 0.0 0.3
Earnings per Share Growth - Adjusted 861% -74% -61% 339% 71%
Dividend Cover 3.15 0.34 1.37 3.67 0.87
Revenue per Share 3,133.27¢ 3,652.53¢ 4,484.00¢ 2,961.64¢ 1.32¢
Pre-Tax Profit per Share 280.67¢ 49.66¢ 95.21¢ 234.42¢ 69.12¢
Operating Margin 10.18% 1.25% 0.68% 8.41% 5,232.75%
Return on Capital Employed 14.63% 3.74% 7.00% 14.44% 8.05%
           
Dividend Yield 4.9% 4.4% 5.5% 4.0% 5.2%
Dividend per Share Growth 3.77% 3.92% 4.08% 4.26% 2.17%
Operating Cash Flow per Share 217.19¢ 216.46¢ 384.57¢ 155.78¢ 202.41¢
Cash Incr/Decr per Share 5.86¢ (68.07¢) 163.17¢ 35.72¢ 30.09¢
Net Asset Value per Share (exc. Intangibles) 148.62¢ (28.64¢) 53.48¢ (117.61¢) 405.70¢
Net Gearing 167.44% 211.53% 168.48% 347.17% 86.37%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: Forecast figures based on normalised accounts.

 

Top of Page