Universal Robina Corporation / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2024	€2.40B +2.6%	€172.82M -3.6%	7.2% -0.0046 pp	€372.68M +23.7%	15.5% +0.026 pp
2023	€2.34B +5.8%	€179.19M -13.4%	7.7% -0.017 pp	€301.29M -0.8%	12.9% -0.0085 pp
2022	€2.21B +27.5%	€206.83M -40.2%	9.4% -0.11 pp	€303.64M -23.2%	13.7% -0.091 pp
2021	€1.73B -12.2%	€345.65M +117.0%	19.9% +0.12 pp	€395.19M -11.3%	22.8% +0.0021 pp
2020	€1.97B -0.8%	€159.26M +10.0%	8.1% +0.0079 pp	€445.68M +22.3%	22.6% +0.043 pp
2019	€1.99B +5.0%	€144.82M +6.2%	7.3% +0.00079 pp	€364.56M +5.5%	18.3% +0.00090 pp
2018	€1.89B +2.2%	€136.41M -15.5%	7.2% -0.015 pp	€345.46M +4.1%	18.2% +0.0034 pp
2017	€1.85B +12.0%	€161.36M -28.1%	8.7% -0.049 pp	€331.78M -3.6%	17.9% -0.029 pp
2016	€1.65B +2.4%	€224.38M +22.3%	13.6% +0.022 pp	€344.24M -23.6%	20.8% -0.071 pp
2015	€1.62B +18.1%	€183.52M +7.1%	11.4% -0.012 pp	€450.52M +64.8%	27.9% +0.079 pp
2014	€1.37B +14.1%	€171.30M +15.1%	12.5% +0.0011 pp	€273.35M +7.5%	20.0% -0.012 pp
2013	€1.20B +13.8%	€148.86M +29.4%	12.4% +0.015 pp	€254.38M -5.3%	21.2% -0.043 pp
2012	€1.06B +6.0%	€115.04M +66.8%	10.9% +0.040 pp	€268.51M +32.9%	25.4% +0.052 pp
2011	€995.42M +16.4%	€68.99M -40.5%	6.9% -0.066 pp	€202.01M +10.4%	20.3% -0.011 pp
2010	€855.40M +14.4%	€115.85M +101.1%	13.5% +0.058 pp	€182.95M +33.4%	21.4% +0.030 pp
2009	€747.71M +11.0%	€57.61M +920.2%	7.7% +0.069 pp	€137.19M -16.3%	18.3% -0.060 pp
2008	€673.63M +20.5%	€5.65M -93.1%	0.8% -0.14 pp	€163.94M +59.3%	24.3% +0.059 pp
2007	€559.01M +7.2%	€82.35M +84.1%	14.7% +0.062 pp	€102.93M -27.8%	18.4% -0.089 pp
2006	€521.42M +12.8%	€44.74M +19.5%	8.6% +0.0048 pp	€142.59M +50.0%	27.3% +0.068 pp
2005	€462.37M	€37.44M	8.1%	€95.04M	20.6%