Income Statement PEH Wertpapier AG

Stocks

PEH

DE0006201403

Investment Management & Fund Operators

Real-time Estimate Tradegate Other stock markets 17:58:31 16/06/2026 +04			5-day change	1st Jan Change
30.10 ^EUR	-1.63%		+0.68%	+16.54%

04-29	PEH Wertpapier AG Reports Earnings Results for the Full Year Ended December 31, 2025	CI
11-29	PEH Wertpapier AG Reports Earnings Results for the Nine Months Ended September 30, 2025	CI

303408e55.qD0k_ADSqIU3OjPPkLNXqxbXQuGxHbMJeCCaIObc9dQ.yWl9unCize0ESlKd3d0lzHHiKYv0bcB9IFb7aYe5xpuZW0G2WLTKqHJ0Bw

Published financial data: PEH WERTPAPIER AG

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	191M	126M	136M	167M	209M
Interest And Invest. Income (Rev)	-	-	-	-	-
Total Revenues	191M	126M	136M	167M	209M
Cost of Goods Sold, Total	154M	91.45M	99.47M	128M	165M
Gross Profit	36.48M	34.35M	36.19M	39.32M	43.9M
Selling General & Admin Expenses, Total	23.54M	23.92M	26.96M	27.91M	31.42M
Depreciation & Amortization - (IS)	1.75M	1.83M	2M	2.32M	1.98M
Other Operating Expenses	-116K	-921K	-639K	-138K	-2.14M
Other Operating Expenses, Total	25.18M	24.83M	28.32M	30.09M	31.25M
Operating Income	11.31M	9.52M	7.87M	9.23M	12.64M
Interest Expense, Total	-71K	-145K	-95K	-320K	-131K
Interest And Investment Income	1.4M	267K	782K	682K	-
Net Interest Expenses	1.33M	122K	687K	362K	-131K
Income (Loss) On Equity Invest.	-	-	195K	73K	-
Currency Exchange Gains (Loss)	-	-	-	-	-
Other Non Operating Income (Expenses)	-23K	-1.15M	5K	27K	1.24M
EBT, Excl. Unusual Items	12.61M	8.5M	8.76M	9.7M	13.75M
Impairment of Goodwill	-	-	-	-	-
Gain (Loss) On Sale Of Investments	424K	37.93K	502K	657K	-
Gain (Loss) On Sale Of Assets	-	-	-	-	-
Insurance Settlements	11K	6K	54K	10K	-
Legal Settlements	-	-	-	-	-
Other Unusual Items	-	-	-	-	-
EBT, Incl. Unusual Items	13.05M	8.54M	9.31M	10.36M	13.75M
Income Tax Expense	3.38M	2.72M	2.79M	3.07M	3.83M
Earnings From Continuing Operations	9.66M	5.82M	6.52M	7.3M	9.92M
Net Income to Company	9.66M	5.82M	6.52M	7.3M	9.92M
Minority Interest	-3.58M	-3.56M	-2.99M	-3.22M	-4.47M
Net Income - (IS)	6.08M	2.26M	3.53M	4.08M	5.45M
Net Income to Common Incl Extra Items	6.08M	2.26M	3.53M	4.08M	5.45M
Net Income to Common Excl. Extra Items	6.08M	2.26M	3.53M	4.08M	5.45M
Per Share Items
Net EPS - Basic	3.72	1.38	2.16	2.49	3.33
Basic EPS - Continuing Operations	3.72	1.38	2.16	2.49	3.33
Basic Weighted Average Shares Outstanding	1.63M	1.63M	1.63M	1.63M	1.64M
Net EPS - Diluted	3.72	1.38	2.16	2.49	3.33
Diluted EPS - Continuing Operations	3.72	1.38	2.16	2.49	3.33
Diluted Weighted Average Shares Outstanding	1.63M	1.63M	1.63M	1.63M	1.64M
Normalized Basic EPS	2.63	1.07	1.52	1.74	2.52
Normalized Diluted EPS	2.63	1.07	1.52	1.74	2.52
Dividend Per Share	1.5	1.8	1.9	2	-
Payout Ratio	26.87	108.45	83.24	76.17	59.98
Supplemental Items
EBITDA	11.62M	9.85M	8.16M	9.6M	14.62M
EBITA	11.32M	9.53M	7.87M	9.26M	12.64M
EBIT	11.31M	9.52M	7.87M	9.23M	12.64M
EBITDAR	-	-	8.21M	-	-
Effective Tax Rate - (Ratio)	25.93	31.9	29.92	29.59	27.85
Total Current Taxes	3.32M	2.71M	2.68M	3.03M	-
Total Deferred Taxes	60K	-91K	35K	-43K	-
Normalized Net Income	4.3M	1.75M	2.48M	2.84M	4.12M
Interest on Long-Term Debt	51K	82K	79K	76K	-
Non-Cash Pension Expense	55K	-151K	8K	7K	-
Supplemental Operating Expense Items
Advertising Expense	736K	533K	603K	536K	-
Selling and Marketing Expenses	736K	533K	603K	536K	-
General and Administrative Expenses	7.6M	8.12M	9.05M	8.69M	11.72M
Net Rental Expense, Total	-	-	57K	-	-
Imputed Operating Lease Interest Expense	-	-	6.97K	-	-
Imputed Operating Lease Depreciation	-	-	50.03K	-	-

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	15.34M	20.82M	15.09M	15.24M	20.93M
Short Term Investments	5.89M	6.23M	8.46M	10.34M	7.02M
Total Cash And Short Term Investments	21.23M	27.06M	23.55M	25.58M	27.94M
Accounts Receivable, Total	77.74M	13M	19.91M	29.95M	50.05M
Other Receivables	3.45M	577K	867K	1.07M	478K
Notes Receivable	-	148K	-	-	-
Total Receivables	81.19M	13.72M	20.78M	31.02M	50.53M
Other Current Assets, Total	2.53M	3.96M	3.07M	2.41M	983K
Total Current Assets	105M	44.73M	47.39M	59.01M	79.46M
Gross Property Plant And Equipment	13.22M	14.18M	16.81M	17.63M	-
Accumulated Depreciation	-6.39M	-7.86M	-9.44M	-11.08M	-
Net Property Plant And Equipment	6.82M	6.31M	7.37M	6.55M	5.3M
Long-term Investments	-	-	846K	802K	-
Goodwill	1.79M	1.79M	1.79M	1.79M	-
Other Intangibles, Total	748K	1.13M	985K	530K	2.05M
Loans Receivable Long-Term	1.9M	-	-	-	-
Deferred Tax Assets Long-Term	-	35K	2K	200K	240K
Deferred Charges Long-Term	-	-	-	-	-
Other Long-Term Assets, Total	264K	264K	266K	361K	5.07M
Total Assets	116M	54.26M	58.65M	69.25M	92.11M
Liabilities
Accounts Payable, Total	72.43M	10.13M	15.37M	24.3M	43.01M
Accrued Expenses, Total	4.72M	-	-	-	-
Short-term Borrowings	-	-	-	-	-
Current Portion of Leases	1.11M	1.13M	1.4M	1.4M	1.26M
Current Income Taxes Payable	2.36M	2.54M	907K	833K	858K
Other Current Liabilities	342K	4.36M	5.28M	6.4M	9.14M
Total Current Liabilities	80.97M	18.16M	22.95M	32.92M	54.26M
Long-Term Debt	-	-	-	-	-
Long-Term Leases	5.22M	4.73M	5.17M	4.2M	3.22M
Pension & Other Post Retirement Benefits	421K	207K	209K	200K	183K
Deferred Tax Liability Non Current	30K	-	-	156K	200K
Other Non Current Liabilities	442K	561K	786K	998K	19K
Total Liabilities	87.08M	23.65M	29.12M	38.48M	57.88M
Common Stock, Total	1.81M	1.81M	1.81M	1.81M	1.81M
Additional Paid In Capital	-	-	-	-	-
Retained Earnings	14.96M	14.86M	15.77M	17.39M	21.78M
Treasury Stock	-3.46M	-3.46M	-3.46M	-3.46M	-3.46M
Comprehensive Income and Other	9.24M	9.24M	9.24M	9.24M	9.24M
Total Common Equity	22.55M	22.45M	23.36M	24.98M	29.37M
Minority Interest	6.85M	8.16M	6.17M	5.79M	4.86M
Total Equity	29.4M	30.61M	29.53M	30.77M	34.23M
Total Liabilities And Equity	116M	54.26M	58.65M	69.25M	92.11M
Supplemental Items
ECS Total Shares Outstanding on Filing Date	1.63M	1.63M	1.63M	1.63M	1.71M
ECS Total Common Shares Outstanding	1.63M	1.63M	1.63M	1.63M	1.71M
Book Value / Share	13.8	13.74	14.3	15.29	17.19
Tangible Book Value	20.01M	19.53M	20.59M	22.66M	27.32M
Tangible Book Value Per Share	12.25	11.95	12.6	13.87	16
Total Debt	6.33M	5.86M	6.57M	5.6M	4.48M
Net Debt	-14.9M	-21.2M	-16.98M	-19.98M	-23.47M
Debt Equivalent of Unfunded Proj. Benefit Obligation	421K	207K	209K	200K	-
Debt Equivalent Oper. Leases	-	-	456K	-	-
Minority Interest, Total (Incl. Fin. Div)	6.85M	8.16M	6.17M	5.79M	4.86M
Equity Method Investments, Total	-	-	846K	802K	-
Account Code - Inventory Valuation	3	-	3	3	-
Machinery, Total	3.87M	4.14M	4.72M	5.14M	-
Full Time Employees	130	-	123	148	-

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	6.08M	2.26M	3.53M	4.08M	5.45M
Depreciation & Amortization - CF	1.4M	1.52M	1.58M	1.82M	1.98M
Amortization of Goodwill and Intangible Assets - (CF)	7K	6K	6K	24K	-
Depreciation & Amortization, Total	1.41M	1.52M	1.58M	1.85M	1.98M
Amortization of Deferred Charges, Total - (CF)	346K	311K	419K	466K	-
(Gain) Loss From Sale Of Asset	26K	-	-	-	-86K
(Gain) Loss on Sale of Investments - (CF)	-424K	846K	-744K	-611K	-
Asset Writedown & Restructuring Costs	-	-	-	-	-
(Income) Loss On Equity Investments - (CF)	-	-	-195K	-73K	-
Other Operating Activities, Total	3.39M	6.72M	513K	2.29M	4.1M
Change In Accounts Receivable	-47.01M	64.88M	-7.73M	-9.4M	-20.09M
Change In Accounts Payable	46.6M	-63.1M	6.25M	10.26M	21.49M
Change in Other Net Operating Assets	441K	111K	166K	212K	-978K
Cash from Operations	10.86M	13.55M	3.79M	9.07M	11.85M
Capital Expenditure	-336K	-342K	-638K	-604K	-367K
Sale of Property, Plant, and Equipment	102K	25K	6K	57K	176K
Divestitures	842K	-	-	-	675K
Sale (Purchase) of Intangible assets	-152K	-705K	-282K	-35K	-3K
Investment in Marketable and Equity Securities, Total	1.43M	-1.29M	173K	-1.35M	2.67M
Net (Increase) Decrease in Loans Originated / Sold - Investing	-	20K	148K	0	-2.13M
Other Investing Activities, Total	40K	37K	516K	734K	469K
Cash from Investing	1.93M	-2.26M	-77K	-1.2M	1.49M
Long-Term Debt Repaid, Total	-1.1M	-1.17M	-1.27M	-1.55M	-1.53M
Total Debt Repaid	-1.1M	-1.17M	-1.27M	-1.55M	-1.53M
Repurchase of Common Stock	-	-	-1.54M	-	-
Common Dividends Paid	-1.63M	-2.45M	-2.94M	-3.1M	-3.27M
Common & Preferred Stock Dividends Paid	-1.63M	-2.45M	-2.94M	-3.1M	-3.27M
Other Financing Activities, Total	-4.53M	-2.2M	-3.69M	-3.07M	-2.86M
Cash from Financing	-7.27M	-5.82M	-9.44M	-7.73M	-7.66M
Miscellaneous Cash Flow Adjustments	-1K	-	-	1K	-
Net Change in Cash	5.52M	5.48M	-5.73M	148K	5.69M
Supplemental Items
Cash Interest Paid	59K	82K	145K	130K	-
Cash Income Tax Paid (Refund)	2.23M	-308K	4.73M	3.58M	-
Levered Free Cash Flow	8.44M	9.87M	4.3M	7.64M	12.82M
Unlevered Free Cash Flow	8.48M	9.96M	4.36M	7.84M	12.9M
Change In Net Working Capital	-149K	-3.22M	1.64M	-391K	-3.39M
Net Debt Issued / Repaid	-1.1M	-1.17M	-1.27M	-1.55M	-1.53M

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	8.03	6.97	8.71	9.02	9.8
Return on Total Capital	22.41	16.49	13.55	15.93	21.05
Return On Equity %	35.57	19.39	21.7	24.2	30.53
Return on Common Equity	31.07	10.04	15.42	16.86	20.04
Margin Analysis
Gross Profit Margin %	19.14	27.31	26.68	23.52	21.02
SG&A Margin	12.35	19.01	19.87	16.69	15.05
EBITDA Margin %	6.09	7.83	6.01	5.74	7
EBITA Margin %	5.94	7.57	5.8	5.54	6.06
EBIT Margin %	5.93	7.57	5.8	5.52	6.06
Income From Continuing Operations Margin %	5.07	4.62	4.81	4.36	4.75
Net Income Margin %	3.19	1.8	2.6	2.44	2.61
Net Avail. For Common Margin %	3.19	1.8	2.6	2.44	2.61
Normalized Net Income Margin	2.26	1.39	1.83	1.7	1.97
Levered Free Cash Flow Margin	4.43	7.84	3.17	4.57	6.14
Unlevered Free Cash Flow Margin	4.45	7.91	3.21	4.69	6.18
Asset Turnover
Asset Turnover	2.17	1.47	2.4	2.61	2.59
Fixed Assets Turnover	39.11	19.15	19.83	24.03	35.26
Receivables Turnover (Average Receivables)	3.5	2.77	8.24	6.71	5.22
Short Term Liquidity
Current Ratio	1.3	2.46	2.07	1.79	1.46
Quick Ratio	1.27	2.24	1.93	1.72	1.45
Operating Cash Flow to Current Liabilities	0.13	0.75	0.17	0.28	0.22
Days Sales Outstanding (Average Receivables)	104.28	131.64	44.27	54.57	69.92
Average Days Payable Outstanding	117.75	164.76	46.79	56.77	74.47
Long Term Solvency
Total Debt/Equity	21.53	19.13	22.25	18.2	13.08
Total Debt / Total Capital	17.71	16.06	18.2	15.4	11.57
LT Debt/Equity	17.76	15.44	17.52	13.65	9.41
Long-Term Debt / Total Capital	14.61	12.96	14.33	11.55	8.32
Total Liabilities / Total Assets	74.76	43.59	49.65	55.57	62.84
EBIT / Interest Expense	159.27	65.68	82.82	28.86	96.53
EBITDA / Interest Expense	179.1	76.17	99.48	34.63	111.62
(EBITDA - Capex) / Interest Expense	174.37	73.81	92.77	32.75	108.82
Total Debt / EBITDA	0.5	0.53	0.7	0.51	0.31
Net Debt / EBITDA	-1.17	-1.92	-1.8	-1.8	-1.6
Total Debt / (EBITDA - Capex)	0.51	0.55	0.75	0.53	0.31
Net Debt / (EBITDA - Capex)	-1.2	-1.98	-1.93	-1.91	-1.65
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	63.5	-34	7.83	23.25	24.9
Gross Profit, 1 Yr. Growth %	20.54	-5.85	5.35	8.65	11.64
EBITDA, 1 Yr. Growth %	53.5	-15.2	-17.19	17.73	52.28
EBITA, 1 Yr. Growth %	55.13	-15.78	-17.37	17.58	36.85
EBIT, 1 Yr. Growth %	55.16	-15.79	-17.38	17.36	36.94
Earnings From Cont. Operations, 1 Yr. Growth %	86.12	-39.8	12.15	11.83	35.96
Net Income, 1 Yr. Growth %	154.12	-62.84	56.33	15.34	33.67
Normalized Net Income, 1 Yr. Growth %	125.41	-59.21	41.39	14.44	45.16
Diluted EPS Before Extra, 1 Yr. Growth %	154.79	-62.9	56.52	15.28	33.73
Accounts Receivable, 1 Yr. Growth %	149.46	-83.28	53.18	50.43	67.12
Net Property, Plant and Equip., 1 Yr. Growth %	133.26	-7.47	16.68	-11.08	-19.15
Total Assets, 1 Yr. Growth %	95.87	-53.41	8.08	18.07	33.02
Tangible Book Value, 1 Yr. Growth %	44.24	-2.41	5.41	10.07	20.59
Common Equity, 1 Yr. Growth %	35.9	-0.45	4.07	6.93	17.59
Cash From Operations, 1 Yr. Growth %	40.86	24.85	-72.03	134.44	30.65
Capital Expenditures, 1 Yr. Growth %	33.86	1.79	86.55	-5.33	-39.24
Levered Free Cash Flow, 1 Yr. Growth %	30.57	16.92	-56.46	77.79	67.79
Unlevered Free Cash Flow, 1 Yr. Growth %	30.02	17.38	-56.26	79.96	64.55
Dividend Per Share, 1 Yr. Growth %	50	20	5.56	5.26	-
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	27.15	3.88	-15.64	15.28	24.07
Gross Profit, 2 Yr. CAGR %	11.14	6.53	-0.41	6.99	10.13
EBITDA, 2 Yr. CAGR %	43.67	14.09	-16.2	-1.26	33.9
EBITA, 2 Yr. CAGR %	46.71	14.3	-16.58	-1.43	26.72
EBIT, 2 Yr. CAGR %	46.75	14.31	-16.59	-1.53	26.77
Earnings From Cont. Operations, 2 Yr. CAGR %	56.66	5.85	-17.83	11.99	23.31
Net Income, 2 Yr. CAGR %	173.32	-2.82	-23.78	34.28	24.17
Normalized Net Income, 2 Yr. CAGR %	722.88	-4.11	-24.06	27.2	28.89
Diluted EPS Before Extra, 2 Yr. CAGR %	175.53	-2.78	-23.8	34.33	24.16
Accounts Receivable, 2 Yr. CAGR %	84.95	-35.42	-49.39	51.8	58.56
Net Property, Plant and Equip., 2 Yr. CAGR %	26.1	46.91	3.9	1.86	-15.21
Total Assets, 2 Yr. CAGR %	50.13	-4.48	-29.04	12.96	25.32
Tangible Book Value, 2 Yr. CAGR %	24.1	18.65	1.43	7.72	15.21
Common Equity, 2 Yr. CAGR %	20.08	16.31	1.78	5.49	12.13
Cash From Operations, 2 Yr. CAGR %	135.82	32.61	-40.91	-18.18	75.02
Capital Expenditures, 2 Yr. CAGR %	4.11	16.73	37.8	32.89	-24.16
Levered Free Cash Flow, 2 Yr. CAGR %	119.94	23.56	-28.65	-12.01	72.72
Unlevered Free Cash Flow, 2 Yr. CAGR %	116.07	23.54	-28.34	-11.27	72.09
Dividend Per Share, 2 Yr. CAGR %	36.93	34.16	12.55	5.41	-
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	16.34	2.19	5.18	-4.27	18.4
Gross Profit, 3 Yr. CAGR %	9.19	5.16	6.14	2.53	8.52
EBITDA, 3 Yr. CAGR %	27.58	20.51	2.53	-6.15	14.08
EBITA, 3 Yr. CAGR %	30.04	21.93	2.58	-6.47	9.89
EBIT, 3 Yr. CAGR %	42	21.95	2.59	-6.53	9.91
Earnings From Cont. Operations, 3 Yr. CAGR %	78.09	13.89	7.91	-8.94	19.47
Net Income, 3 Yr. CAGR %	75.97	40.55	13.87	-12.49	34.08
Normalized Net Income, 3 Yr. CAGR %	129.63	202.28	9.14	-12.93	32.93
Diluted EPS Before Extra, 3 Yr. CAGR %	75.93	41.22	13.95	-12.52	34.13
Accounts Receivable, 3 Yr. CAGR %	92.34	-16.99	-13.87	-27.24	56.74
Net Property, Plant and Equip., 3 Yr. CAGR %	105.34	13.73	36.05	-1.35	-5.69
Total Assets, 3 Yr. CAGR %	37.97	1.64	-0.46	-15.92	19.29
Tangible Book Value, 3 Yr. CAGR %	28.02	14.55	14.06	4.23	11.85
Common Equity, 3 Yr. CAGR %	9.23	12.8	12.08	3.47	9.37
Cash From Operations, 3 Yr. CAGR %	27.66	90.77	-21.06	-5.8	-4.36
Capital Expenditures, 3 Yr. CAGR %	14.99	3.33	36.47	21.59	2.38
Levered Free Cash Flow, 3 Yr. CAGR %	14.84	78.17	-12.73	-3.27	9.11
Unlevered Free Cash Flow, 3 Yr. CAGR %	14.88	76.31	-12.6	-2.6	9.01
Dividend Per Share, 3 Yr. CAGR %	0	31.04	23.86	10.06	-
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	21.46	0.5	2.31	7.24	12.37
Gross Profit, 5 Yr. CAGR %	9.53	4.84	5.25	5.89	7.72
EBITDA, 5 Yr. CAGR %	15.94	-1.1	7.84	11.28	14.08
EBITA, 5 Yr. CAGR %	17.15	-0.91	8.88	11.98	11.63
EBIT, 5 Yr. CAGR %	19.46	0.41	14.78	11.95	11.65
Earnings From Cont. Operations, 5 Yr. CAGR %	52.43	-0.59	30.7	13.13	13.82
Net Income, 5 Yr. CAGR %	50.94	-8.6	25.92	38.01	17.88
Normalized Net Income, 5 Yr. CAGR %	115.35	-11.54	47.51	113.82	-2.63
Diluted EPS Before Extra, 5 Yr. CAGR %	50.92	-8.64	25.89	38.42	17.93
Accounts Receivable, 5 Yr. CAGR %	39.44	-22.66	12.75	5.67	9.94
Net Property, Plant and Equip., 5 Yr. CAGR %	50.27	42.63	56.37	8.83	12.61
Total Assets, 5 Yr. CAGR %	26.21	-4.87	5.75	6.03	9.15
Tangible Book Value, 5 Yr. CAGR %	39.64	25.72	16.64	11.77	14.52
Common Equity, 5 Yr. CAGR %	18.66	13.87	6.19	9.82	12.1
Cash From Operations, 5 Yr. CAGR %	25.33	17.74	-6.19	35.97	9
Capital Expenditures, 5 Yr. CAGR %	0.48	-2.34	23.62	14.27	7.89
Levered Free Cash Flow, 5 Yr. CAGR %	13.8	17.6	-5.07	34.36	14.68
Unlevered Free Cash Flow, 5 Yr. CAGR %	9.87	17.08	-4.88	33.96	14.6
Dividend Per Share, 5 Yr. CAGR %	13.4	10.35	4.84	20.11	-