Hermes International (RMS)

Index:

CAC 40

  2,373.00
   
  • Change Today:
     -64.00
  • 52 Week High:  2,839.00
  • 52 Week Low:  1,896.00
  • Currency: Euro
  • Shares Issued: 105.57m
  • Volume: 95,821
  • Market Cap:  250,515m
  • Beta: 1.23

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 15,170.00 13,427.00 11,602.00 8,982.00 6,389.40
Operating Profit/(Loss) 6,150.00 5,650.00 4,697.00 3,530.00 2,072.50
Profit Before Tax 6,432.00 5,840.00 4,635.00 3,435.00 1,986.40
Profit After Tax 4,631.00 4,322.00 3,380.00 2,454.00 1,389.60
           
Earnings per Share - Basic 4,393.00¢ 4,119.00¢ 3,220.00¢ 2,337.00¢ 1,327.00¢
Earnings per Share - Adjusted 4,393.00¢ 4,119.00¢ 3,220.00¢ 2,337.00¢ 1,327.00¢
           
Dividend per Share n/a n/a 1,300.00¢ 800.00¢ 455.00¢
    (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 4,766.00 4,056.00 3,589.00 3,398.00 3,092.20
Intangible Assets 465.00 297.00 213.00 300.00 263.70
Other Non-Current Assets 2,377.00 2,085.00 1,828.00 1,304.00 1,044.90
  7,608.00 6,438.00 5,630.00 5,002.00 4,400.80
Current Assets          
Inventories 2,797.00 2,414.00 1,779.00 1,449.00 1,289.40
Cash at Bank & in Hand 11,642.00 10,625.00 9,225.00 6,696.00 4,732.70
Other Current Assets 1,037.00 969.00 824.00 700.00 627.60
  15,476.00 14,008.00 11,828.00 8,845.00 6,649.70
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 23,084.00 20,446.00 17,458.00 13,847.00 11,050.50
Current Liabilities          
Borrowings 332.00 290.00 270.00 249.00 220.10
Other Current Liabilities 3,297.00 2,893.00 2,734.00 2,326.00 1,618.50
           
Current Liabilities 3,629.00 3,183.00 3,004.00 2,575.00 1,838.60
           
Net Current Assets c11,847.00 c10,825.00 c8,824.00 c6,270.00 c4,811.10
           
Borrowings 1,842.00 1,770.00 1,664.00 246.00 1,465.90
Other Non-Current Liabilities 278.00 290.00 334.00 1,614.00 355.00
Non-Current Liabilities 2,120.00 2,060.00 1,998.00 1,860.00 1,820.90
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 5,749.00 5,243.00 5,002.00 4,435.00 3,659.50
           
Net Assets 17,335.00 15,203.00 12,456.00 9,412.00 7,391.00
           
Shareholders Funds 17,327.00 15,201.00 12,440.00 9,400.00 7,380.10
           
Minority Interests/Other Equity 8.00 2.00 16.00 12.00 10.90
Total Equity 17,335.00 15,203.00 12,456.00 9,412.00 7,391.00
Cash Flow 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Net Cash Flow From Operating Activities 5,139.00 4,328.00 4,184.00 3,405.00 1,642.40
Net Cash Flow from Investing Activities (1,195.00) (995.00) (579.00) (669.00) (432.20)
Net Cash Flow from Financing Activities (2,927.00) (1,931.00) (1,077.00) (759.00) (864.80)
Net Increase/Decrease In Cash 1,017.00 1,402.00 2,528.00 1,977.00 345.40
Ratios - based on IFRS 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
PE Ratio - Adjusted 52.9 46.6 44.9 65.7 66.3
PEG - Adjusted 7.6 1.7 1.2 0.9 n/a
Earnings per Share Growth - Adjusted 7% 28% 38% 76% -10%
Dividend Cover n/a n/a 2.48 2.92 2.92
Revenue per Share 14,369.75¢ 12,718.70¢ 10,989.97¢ 85.88¢ 6,052.35¢
Pre-Tax Profit per Share 6,092.70¢ 5,531.93¢ 4,390.49¢ 32.84¢ 1,881.61¢
Operating Margin 40.54% 42.08% 40.48% 39.30% 32.44%
Return on Capital Employed 33.77% 34.42% 32.69% 0.36% 22.54%
           
Dividend Yield 0.0% 0.0% 0.9% 0.5% 0.5%
Dividend per Share Growth n/a (100.00%) 62.50% 75.82% n/a
Operating Cash Flow per Share 4,867.91¢ 4,099.69¢ 3,963.28¢ 3,225.38¢ 1,555.76¢
Cash Incr/Decr per Share 963.35¢ 1,328.04¢ 2,394.64¢ 18.90¢ 327.18¢
Net Asset Value per Share (exc. Intangibles) 15,980.07¢ 14,119.67¢ 11,597.15¢ 8,631.32¢ 6,751.32¢
Net Gearing -54.64% -56.34% -58.61% -65.97% -41.28%

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