Conference call
Capital Markets Day 2026
Thursday, October 08, 2026 | 10:00 - 13:00 am CEST
Webcast link > https://87399.choruscall.eu/links/dovalue261008.html
Financial Highlights
| €million | 2017A | 2018A | 2019A | 2020A | 2021A | 2022A | 2023A | 2024A | 2025A |
|---|---|---|---|---|---|---|---|---|---|
| Gross Revenues | 214 | 233 | 364 | 421 | 572 | 558 | 486 | 482 | 580 |
| Net Revenues | 193 | 210 | 324 | 370 | 506 | 500 | 443 | 435 | 524 |
| EBITDA ex NRI | 70 | 86 | 140 | 128 | 201 | 202 | 179 | 165 | 217 |
| EBITDA ex NRI margin | 33% | 37% | 39% | 30% | 35% | 36% | 37% | 34% | 37% |
| EBITDA | 70 | 84 | 128 | 117 | 199 | 199 | 175 | 154 | 209 |
| EBIT | 68 | 80 | 78 | 26 | 80 | 114 | 63 | 59 | 81 |
| Attributable Net Income ex NRI | 45 | 52 | 69 | 12 | 51 | 51 | (18) | 7 | 25 |
| Attributable Net Income | 45 | 50 | 38 | (30) | 24 | 17 | 1 | 1.9 | (8) |
| Capex | 7 | 5 | 8 | 20 | 30 | 31 | 21 | 24 | 35 |
| Dividend Per Share (€) | 0.39 | 0.46 | - | 0.26 | 0.50 | 0.60 | - | - | 0.09 |
| Net Debt / (Net Cash) | (39) | (68) | 236 | 411 | 402 | 430 | 476 | 514 | 439 |
| Net Debt / EBITDA PF (x) | - | - | 1.3 | 2.6 | 2.0 | 2.1 | 2.7 | 2.4 | 2.0 |
| GBV (€bn) end of period | 77 | 82 | 132 | 158 | 149 | 120 | 116 | 136 | 136 |
