FINANCIAL HIGHLIGHTS
Revenues
€ million
| Revenues drivers | ∆ '20 vs. '19 |
∆ '21 vs. '20 |
∆ '22 vs. '21 |
∆ '23 vs. '22 |
∆ '24 vs. '23 |
| Volumes | -15.3% | +15.7% | -1.0% | -1.8% | +1.9% |
| Price/Mix | +1.2% | +9.1% | +19.7% | +8.6% | +2.5% |
| Foreign Exchange | -5.1% | -0.9% | +5.4% | -6.3% | -2.5% |
| Total | -19.2% | +23.9% | +24.1% | +0.5% | +1.9% |
Adjusted2 EBIT
€ million
| € million | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | ∆ '24 vs. '23 |
| Revenues | 4,302 | 5,331 | 6,616 | 6,650 | 6,773 | +1.9% |
| Of which High Value | 70% | 71% | 71% | 75% | 76% | |
| Of which Standard | 30% | 29% | 29% | 25% | 24% | |
| Adjusted1 EBITDA | 893 | 1,211 | 1,408 | 1,446 | 1,520 | +5.1% |
| Adjusted1 EBITDA margin | 20.7% | 22.7% | 21.3% | 21.7% | 22.4% | |
| Adjusted2 EBIT | 501 | 816 | 978 | 1,002 | 1,061 | +5.9% |
| Adjusted2 EBIT margin | 11.6% | 15.3% | 14.8% | 15.1% | 15.7% | |
| Net Income adjusted3 | 246 | 469 | 570 | 595 | 614 | |
| Net Income adjusted3 margin | 5.7% | 8.8% | 8.6% | 9.0% | 9.1% | |
| Adjusted1 EBITDA - CapEx | 753 | 865 | 1,011 | 1,040 | 1,105 | |
| Cash conversion ratio4 | 84% | 71% | 72% | 72% | 73% | |
| CapEx on Revenues | 3.3% | 6.5% | 6.0% | 6.1% | 6.1% | |
| Net Financial Position | 3,258 | 2,907 | 2,553 | 2,262 | 1,926 | |
| Research & Development costs | 195 | 240 | 264 | 289 | 290 | |
| R&D costs / Revenues | 4.5% | 4.5% | 4.0% | 4.3% | 4.3% |
- 1. Adjusted EBITDA: calculated by adjusting EBITDA for non-recurring and restructuring expenses, the contribution to the consolidated financial statements made by Pirelli Venezuela C.A. and the contribution to the consolidated financial statements made by the Steelcord activities.
- 2. Adjusted EBIT: calculating by adjusting Operating profit (EBIT) for amortization of intangible assets included in PPA, non-recurring and restructuring expenses, the contribution to the consolidated financial statements made by Pirelli Venezuela C.A. and the contribution to the consolidated financial statements made by the Steelcord activities.
- 3. Net income adjusted: calculated by adjusting Total net income (loss) for EBIT adjustments, the Venezuela deconsolidation, Net financial expenses and Tax.
- 4. Cash conversion ratio: calculated by dividing Adjusted EBITDA - CapEx by Adjusted EBITDA.
Revenues
€ million
| Revenues drivers | ∆ YoY |
| Volumes | -0.2% |
| Price/Mix | +3.9% |
| Foreign Exchange | -3.4% |
| Scope | -0.1% |
| Total | +0.2% |
Adjusted2 EBIT
€ million
| € million | 9M 2024 | 9M 2025 | ∆ YoY |
| Revenues | 5,185 | 5,195 | +0.2% |
| Of which High Value | 3,963 | 4,110 | +3.7% |
| Of which Standard | 1,221 | 1,088 | -11.1% |
| Adjusted1 EBITDA | 1,157 | 1,185 | +2.4% |
| Adjusted1 EBITDA margin | 22.3% | 22.8% | |
| Adjusted2 EBIT | 816 | 835 | +2.4% |
| Adjusted2 EBIT margin | 15.7% | 16.1% | |
| Net income | 371 | 401 | +8.0% |
| Net Income margin | 7.2% | 7.7% | |
- 1. Adjusted EBITDA: calculated by adjusting EBITDA for non-recurring and restructuring expenses.
- 2. Adjusted EBIT: calculating by adjusting Operating profit (EBIT) for amortization of intangible assets included in PPA, non-recurring and restructuring expenses.