FY 2024 results: Azelis reports stable profits supported by improving trends

20 February 2025

Please click here for the Dutch version.

FY 2024 Highlights

  • Revenue of EUR 4,214.0m in 2024, representing year-on-year growth of 1.5% (2.6% on a constant currency basis). In Q4, Group revenue increased by 4.3% to EUR 1,014.2m, driven by organic growth of 1.8%, M&A revenue growth contribution of 1.7%, and FX tailwind of 0.8%.
  • Gross profit of EUR 1,031.0m represents year-on-year growth of 4.8% compared to the prior year. Gross profit margin expanded by 77bp to 24.5%, reflecting positive mix effects across our businesses.
  • Adjusted EBITA of EUR 470.7m represents a 0.9% increase compared to the prior year, with Adjusted EBITA margin stable at 11.2%. Conversion margin was 45.7% compared to 47.4% in the prior year.
  • Free cash flow was EUR 341.8m, implying a cash conversion ratio of 72.1%. The 43.1% year-on-year decline in free cash flow was driven by investments in working capital as demand recovers across the business.
  • Reported net profit was stable at EUR 189.5m, and includes EUR 26m of non-cash financial charges related to the impact of hyperinflation accounting as well as the accounting impact of the recent debt refinancing.
  • Eight acquisitions completed during the year representing combined prior year revenue of over EUR 140m.
  • Leverage ratio was 2.9x at the end of the year, compared to 2.7x at the end of June, and 2.5x at the end of 2023. Net debt incorporates the impact of higher working capital investments in view of positive order book development.
  • Launch of Impact 2030 marks the next phase of Azelis' sustainability agenda. The program incorporates comprehensive greenhouse gas emission reduction targets aligned with SBTi guidelines.
  • Proposal for a dividend of EUR 54.9m, translating to EUR 0.23 (rounded) dividend per share[1].
  • Although the pace of improvement varies across regions, the positive build-up of the order book since the beginning of the year indicates a continuation of the trend improvements in our business.

 

(in millions of €)

2024

2023

Reported change

Constant currency

Life Sciences

2,653.5

2,565.5

3.4%

4.7%

Industrial Chemicals

1,560.5

1,586.7

-1.7%

-0.9%

Revenue

4,214.0

4,152.2

1.5%

2.6%

Gross profit

1,031.0

984.1

4.8%

5.9%

Gross profit margin

24.5%

23.7%

77 bp

77 bp

Adjusted EBITDA1

512.2

500.6

2.3%

3.8%

Adjusted EBITDA margin

12.2%

12.1%

10 bp

15 bp

Adjusted EBITA1

470.7

466.3

0.9%

2.4%

Adjusted EBITA margin

11.2%

11.2%

-6 bp

-1 bp

Conversion margin1

45.7%

47.4%

-173 bp

-154 bp

Net profit

189.5

189.3

0.1%

0.0%

Cash earnings per share1

1.17

1.16

1.3%

1.2%

Earnings per share

0.74

0.74

0.1%

-6.5%

Proposed dividend per share

0.23

0.22

3.0%

 

Operating cash flow

369.2

617.6

-40.2%

 

Free cash flow1

341.8

601.2

-43.1%

 

FCF conversion ratio1

72.1%

127.4%

-5531 bp

 

Net working capital / revenue normalized for acquisitions1

15.9%

13.4%

250 bp

 

Leverage ratio1

2.9x

2.5x

+ 0,4x

 

  1. Refer to the definitions of Alternative Performance Measures in the Group's Integrated Report

 

Comment from Anna Bertona, Group CEO: "I’m pleased to share our 2024 results, which underscore the resilience of our business model and our strong position for a return to growth. I'm proud of our teams, who work tirelessly to deliver strong performance across the globe. Despite market headwinds, we have maintained stable profitability while focussing on executing our updated strategy.

We remain committed to our vision of becoming the industry reference in innovation, sustainability and digital. We made further progress towards our ambitious sustainability agenda with the launch of Impact 2030, reflecting our dedication to sustainability as a key accelerator of Azelis' growth strategy.

Recovery is underway in many of our end markets. While the pace of improvement varies by region, market sentiment is gradually improving across our businesses. Although uncertainty remains, Azelis is well-positioned to capitalise on the growth opportunities we expect through 2025."

 

Conference call

The management of Azelis invites you to a conference call and live webcast at 09:00 CET to discuss our full-year results and current operating trends. Please click here to view the webcast.

Contact information

Azelis Investor Relations
T: +32 3 613 01 27
E: investor-relations@azelis.com

Operational review

Headline results

Q4 2024

Q4 2023

Organic growth

Total growth

(in millions of €)

2024

2023

F/X trans-lation

M&A growth contri-
bution

Organic growth

Total growth

437.2

415.2

0.4%

5.3%

EMEA

1,792.7

1,793.9

-1.2%

2.9%

-1.8%

-0.1%

356.8

338.8

5.6%

5.3%

Americas

1,536.2

1,454.3

-0.3%

5.4%

0.5%

5.6%

220.1

218.8

-1.3%

0.6%

Asia Pacific

885.1

904.0

-2.1%

2.5%

-2.5%

-2.1%

1,014.2

972.7

1.8%

4.3%

Group revenue

4,214.0

4,152.2

-1.1%

3.7%

-1.1%

1.5%

 

 

 

 

 

 

 

 

 

 

 

110.7

100.8

5.1%

9.8%

EMEA

462.8

468.1

-1.3%

2.9%

-2.8%

-1.1%

90.6

82.1

10.4%

10.4%

Americas

383.2

344.3

-0.4%

6.1%

5.6%

11.3%

46.1

41.1

6.8%

12.0%

Asia Pacific

185.0

171.7

-2.0%

4.9%

4.7%

7.7%

247.3

224.0

7.4%

10.4%

Group gross profit

1,031.0

984.1

-1.1%

4.4%

1.5%

4.8%

 

 

 

 

 

 

 

 

 

 

 

47.6

42.4

6.3%

12.4%

EMEA

228.2

237.6

-1.7%

2.4%

-4.6%

-4.0%

40.2

38.0

5.1%

5.7%

Americas

189.5

184.6

-0.4%

6.1%

-3.1%

2.7%

22.1

18.6

11.1%

18.5%

Asia Pacific

88.1

78.4

-2.2%

6.2%

8.2%

12.3%

101.4

91.0

7.2%

11.4%

Group adjusted EBITA1

470.7

466.3

-1.5%

4.7%

-2.2%

0.9%

  1. Total Adjusted EBITA includes Holding companies.

 

Azelis achieved revenue of EUR 4,214.0m, representing a 1.5% increase over the prior year (+2.6% increase in constant currency), with revenue growth contribution from acquisitions offsetting organic revenue decline and FX headwind for the full year. In the fourth quarter, revenue increased by 4.3% driven by organic revenue growth of 1.8%.

Revenue from Life Sciences increased by 3.4% (+4.7% in constant currency) compared to the prior year, supported by stable organic revenue and contribution from recent acquisitions. Revenue in Industrial Chemicals declined by 1.7% (-0.9% in constant currency), driven by continued weakness in China and Canada, as well as the impact of the Group's portfolio optimisation program.

EMEA

Q4 2024

Q4 2023

Reported change

(in millions of €)

2024

2023

Reported change

Constant currency

437.2

415.2

5.3%

Revenue

1,792.7

1,793.9

-0.1%

1.2%

110.7

100.8

9.8%

Gross profit

462.8

468.1

-1.1%

0.2%

25.3%

24.3%

103 bp

Gross profit margin

25.8%

26.1%

-28 bp

-26 bp

52.3

46.3

12.9%

Adjusted EBITDA

245.7

251.7

-2.4%

-0.7%

12.0%

11.2%

81 bp

Adjusted EBITDA margin

13.7%

14.0%

-33 bp

-26 bp

47.6

42.4

12.4%

Adjusted EBITA

228.2

237.6

-4.0%

-2.3%

10.9%

10.2%

69 bp

Adjusted EBITA margin

12.7%

13.2%

-52 bp

-46 bp

43.0%

42.0%

99 bp

Conversion margin

49.3%

50.8%

-145 bp

-125 bp

 

In EMEA, revenue for the full year was stable at EUR 1,792.7m, as revenue growth of 5.3% in the fourth quarter reversed the decline in the first nine months of the year. Organic revenue declined by 1.8% for the full year, with organic revenue growth in the second half reversing part of the decline in the first half of the year. Revenue growth contribution from recent acquisitions of 2.9% offset the organic revenue decline and the 1.2% negative impact from FX translation.

Performance varied across end markets, with Industrial Chemicals performing well driven by volume improvements throughout the year. Trend improvements in Life Science end markets accelerated in the second half of the year, notably in Agricultural and Environmental Solutions (A&ES).

The Group completed five acquisitions in the region in 2024. In March, we acquired Oktrade, strengthening our lateral value chain for the Personal Care market in Turkey. In June, we closed the acquisition of DBH, expanding our footprint in Advanced Materials & Additives in the DACH region. In the fourth quarter, we acquired CPS, Hortimex and Haarla Oy, reinforcing our portfolio in Industrial Chemicals in South Africa, Food & Nutrition in Poland and the Nordics, respectively. These five companies generated combined revenue of over EUR 110m in the prior year.

Gross profit in EMEA declined by 1.1% (+0.2% in constant currency) to EUR 462.8m, driving a 28bp contraction in gross profit margin to 25.8%, reflecting the mix shift towards Industrial Chemicals during the year. Adjusted EBITA decreased by 4.0% to EUR 228.2m, resulting in a 52 bp contraction in Adjusted EBITA margin due mainly to dilution from new acquisitions as well as labor cost inflation in the region. Conversion margin for the year was 49.3%, representing a 145bp contraction versus the prior year.

Americas

Q4 2024

Q4 2023

Reported change

(in millions of €)

2024

2023

Reported change

Constant currency

356.8

338.8

5.3%

Revenue

1,536.2

1,454.3

5.6%

5.9%

90.6

82.1

10.4%

Gross profit

383.2

344.3

11.3%

11.8%

25.4%

24.2%

116 bp

Gross profit margin

24.9%

23.7%

127 bp

132 bp

43.7

41.3

5.8%

Adjusted EBITDA

204.2

196.1

4.2%

4.5%

12.2%

12.2%

5 bp

Adjusted EBITDA margin

13.3%

13.5%

-19 bp

-17 bp

40.2

38.0

5.7%

Adjusted EBITA

189.5

184.6

2.7%

3.0%

11.3%

11.2%

3 bp

Adjusted EBITA margin

12.3%

12.7%

-36 bp

-34 bp

44.3%

46.3%

-198 bp

Conversion margin

49.4%

53.6%

-417 bp

-421 bp

 

In the Americas, revenue increased by 5.3% in the fourth quarter, bringing revenue for the full year to EUR 1,536.2m, representing growth of 5.6% over the prior year, of which 0.5% was organic, and 5.4% came from revenue contribution from recent acquisitions.

The Group's Life Science business in the region delivered strong growth reflecting progressive improvement in trends across all end markets throughout the year. Performance from Industrial Chemicals remained muted given continued demand weakness in Canada and the impact from an acceleration in the Group's portfolio optimisation program in Colombia, mitigated by the recovery in US CASE.

During the year, Azelis completed the acquisition of Localpack, reinforcing our footprint in Colombia. Localpack generated revenue of over EUR 10m in 2023.

Gross profit in the region increased by 11.3% to EUR 383.2m, driving gross profit margin to 24.9%. The 127bp expansion reflects the positive mix shift towards Life Sciences in the US, as well as margin improvements in Latin America. Adjusted EBITA increased by 2.7% year-on-year to EUR 189.5m, resulting in an Adjusted EBITA margin of 12.3%. The slower growth in EBITA compared to gross profit growth reflects the impact of dilution from Latin America, as well as higher bonus accruals given the improved performance in the region. Conversion margin for the year was 49.4% versus 53.6% in the prior year.

Asia Pacific

Q4 2024

Q4 2023

Reported change

(in millions of €)

2024

2023

Reported change

Constant currency

220.1

218.8

0.6%

Revenue

885.1

904.0

-2.1%

0.0%

46.1

41.1

12.0%

Gross profit

185.0

171.7

7.7%

9.7%

20.9%

18.8%

212 bp

Gross profit margin

20.9%

19.0%

190 bp

187 bp

24.1

20.7

16.6%

Adjusted EBITDA

96.4

86.3

11.6%

13.7%

11.0%

9.5%

150 bp

Adjusted EBITDA margin

10.9%

9.5%

134 bp

134 bp

22.1

18.6

18.5%

Adjusted EBITA

88.1

78.4

12.3%

14.5%

10.0%

8.5%

152 bp

Adjusted EBITA margin

9.9%

8.7%

128 bp

128 bp

47.9%

45.2%

266 bp

Conversion margin

47.6%

45.7%

195 bp

204 bp

 

APAC revenue was EUR 220.1m in the fourth quarter, bringing full-year revenue to EUR 885.1m, representing a 2.1% decline over the prior year. Revenue growth contribution of 2.5% from recent acquisitions mitigated some of the impact of the 2.5% organic revenue decline and 2.1% negative impact from FX translation during the year.

Revenue from Life Sciences in the region was stable, supported by strong performance in Flavours & Fragrance, Homecare and Pharma while Industrial Chemicals remained weak especially in China. The results from APAC also include the impact from the Group's portfolio optimisation program, specifically in India, Australia and New Zealand.

In 2024, Azelis acquired Agspec and PT Marga Dwi Kencana, strengthening the Group's lateral value chains for the agricultural market in Australia and the personal care market in Indonesia, respectively. These two companies generated combined revenue of over EUR 20m in 2023.

Gross profit increased by 7.7% to EUR 185.0m, driving gross profit margin to 20.9%. The 190bp expansion reflects the positive mix shift across the business, including the positive margin impact of the portfolio optimisation program. Adjusted EBITA was EUR 88.1m, representing a 12.3% increase, of which 8.2% was organic. The 128bp step-up in Adjusted EBITA margin drove a 195bp increase in conversion margin in the region to 47.6%.

Holding companies

Q4 2024

Q4 2023

Reported change

 

2024

2023

Reported change

Constant currency

-8.4

-7.9

5.7%

Adjusted EBITA (in millions of €)

-35.1

-34.3

2.1%

2.1%

-0.8%

-0.8%

-1 bp

As % of group revenue

-0.8%

-0.8%

-1 bp

0 bp

 

Operating costs at the Group’s holding companies, relating to the Group’s non-operating entities as well as the head office in Belgium, were EUR 35.1m, compared to EUR 34.3m in the prior year. Relative to revenue, operating costs at the group’s holding companies were stable compared to 2023 despite multiple growth initiatives, reflecting our commitment to controlling our costs at all levels across the Group.

Outlook

The market for specialty chemical and food ingredient distribution remains highly attractive. Azelis is confident that it has the right strategy to navigate the challenges, and benefit from the opportunities generated by the trends shaping its industry.

Financial review

Q4 2024

Q4 2023

Reported Change

(in millions of €)

2024

2023

F/X trans-lation

M&A growth contri-
bution

Organic growth

Total growth

1,014.2

972.7

4.3%

Revenue

4,214.0

4,152.2

-1.1%

3.7%

-1.1%

1.5%

247.3

224.0

10.4%

Gross profit

1,031.0

984.1

-1.1%

4.4%

1.5%

4.8%

101.4

91.0

11.4%

Adjusted EBITA

470.7

466.3

-1.5%

4.7%

-2.2%

0.9%

 

Q4 2024

Q4 2023

Reported change

(in millions of €)

2024

2023

Reported change

Constant currency

643.9

600.1

7.3%

Life Sciences

2,653.5

2,565.5

3.4%

4.7%

370.2

372.6

-0.6%

Industrial Chemicals

1,560.5

1,586.7

-1.7%

-0.9%

1,014.2

972.7

4.3%

Group revenue

4,214.0

4,152.2

1.5%

2.6%

247.3

224.0

10.4%

Gross profit

1,031.0

984.1

4.8%

5.9%

24.4%

23.0%

135 bp

Gross profit margin

24.5%

23.7%

77 bp

77 bp

112.0

100.6

11.4%

Adjusted EBITDA

512.2

500.6

2.3%

3.8%

11.0%

10.3%

70 bp

Adjusted EBITDA margin

12.2%

12.1%

10 bp

15 bp

101.4

91.0

11.4%

Adjusted EBITA

470.7

466.3

0.9%

2.4%

10.0%

9.4%

64 bp

Adjusted EBITA margin

11.2%

11.2%

-6 bp

-1 bp

41.0%

40.6%

38 bp

Conversion margin

45.7%

47.4%

-173 bp

-154 bp

51.7

33.4

54.7%

Net profit

189.5

189.3

0.1%

0.0%

 

Revenue

Revenue increased by 4.3% in the fourth quarter, driven by organic revenue growth of 1.8%. This brought full-year revenue to EUR 4,214.0m, representing a 1.5% increase over the prior year, as revenue growth contribution from acquisitions of 3.7% offset the organic revenue decline and the negative revenue impact of FX translation. In 2024, the Group's organic revenue result includes the impact of its continuous portfolio optimisation program, which represented 0.3% of group revenue for the full year 2024.

Revenue in Life Sciences increased by 3.4% (+4.7% in constant currency) to EUR 2,653.5m in 2024, supported by a recovery in the Agricultural & Environmental Solutions (A&ES) and Flavours & Fragrance market segments, improvements in Personal Care, and continued strong performance in Homecare & Industrial Cleaning (HIC). In Industrial Chemicals, revenue declined by 1.7% (-0.9% in constant currency) to EUR 1,560.5m, due mainly to continued weakness in China and Canada, as well as the impact of the Group's portfolio optimisation program.

Profitability

In the fourth quarter, gross profit increased by 10.4% year-on-year to EUR 247.3m, bringing full year gross profit to EUR 1,031.0m, representing an increase of 4.8% over the prior year. The 77bp gross profit margin expansion to 24.5% reflects positive mix effect from higher contribution from Life Sciences.

Adjusted EBITA in the fourth quarter was EUR 101.4m, bringing full year Adjusted EBITA to EUR 470.7m, representing a year-on-year increase of 0.9%. Adjusted EBITA margin remained stable at 11.2%. The slower Adjusted EBITA growth in 2024 reflects salary cost inflation, as well as higher bonus accruals given improving performance especially in the US. Conversion margin in 2024 was 45.7%, compared to 47.4% in the prior year.

Net financial expense for the year was EUR 129.8m, with increased financial income partially offsetting the higher financial expense. This was driven by increased interest expense from higher gross debt, as well as a larger negative impact from FX translation. The Group's financial expense includes EUR 26m of non-cash financial cost from the impact of hyperinflation accounting (EUR 22m) and a one-off non-cash P&L charge of EUR 4m related to transaction costs from previous loans that were recently refinanced. Tax expense in 2024 was EUR 66.6m, implying an effective tax rate of 26.0%, versus 23.4% in 2023, and includes the tax impact of the non-cash costs associated with hyperinflation accounting and fair value adjustment of acquisition-related liabilities, which are not tax-deductible.

Reported net profit for 2024 was stable compared to the prior year at EUR 189.5m, translating to earnings per share (EPS) of EUR 0.74, and cash earnings per share of EUR 1.17.

(in millions of €)

2024

2023

Operating profit

385.9

386.9

Net financial expense

-129.8

-139.8

Financial income

48.4

17.7

Financial expense

-178.2

-157.4

Interest expense on bank loans and overdrafts

-97.8

-92.8

Interest lease commitments

-8.2

-4.6

Other financial cost

-72.2

-60.1

Share of associates' result

0.0

0.1

Profit before tax

256.1

247.2

Tax expense

-66.6

-57.9

Net profit

189.5

189.3

 

 

 

Earnings per share

0.74

0.74

Cash earnings per share

1.17

1.16

 

Cash flow and financing

Net working capital to revenue normalised for acquisitions was 15.9% at the end of 2024, versus 15.4% at the end of June, and 13.4% at the end of 2023. The increase in the Group's working capital investments was mainly driven by higher inventory levels to support demand recovery.

Free cash flow decreased by 43.1% to EUR 341.8m, driven by higher investments in working capital as volumes continue to recover. This drove the FCF conversion ratio to 72.1% in 2024, compared to the exceptional level of 127.4% achieved in 2023, when weak demand required limited working capital outlay.

At the end of December 2024, net debt was EUR 1,532.0m, reflecting lower operating cash flows driven by higher investments in working capital consistent with a strengthening of the order book. Leverage ratio stood at 2.9x, versus 2.7x at the end of June 2024, and 2.5x at the end of December 2023. In September, Azelis issued EUR 600m 4.75% 5Y Senior Unsecured Notes and a new EUR 600m Term Loan B to refinance its EUR 1.05bn loan facilities expiring in 2026, extending the majority of its debt maturity to 2029. Furthermore, the Group also re-paid EUR 78.5m of its remaining EUR 108.5m Schuldschein loans in December. At the end of the period, the Group had liquidity of EUR 803.9m in cash and unused credit facilities.

(in millions of €)

2024

2023

Operating cash flow

369.2

617.6

Free cash flow

341.8

601.2

FCF conversion

72.1%

127.4%

 

 

 

Net working capital / revenue normalized for acquisitions

15.9%

13.4%

Net indebtedness

1,532.0

1,275.4

Leverage ratio

2.9x

2.5x

Non-financial performance

In January 2025 Azelis launched Impact 2030, the next phase of its long-term sustainability program, leading the industry in environmental stewardship, social responsibility, and ethical governance. The program is built on four pillars and incorporates SBTi-guided greenhouse gas emission reduction targets:
 

  • Portfolio ensures sustainable products, solutions, and procurement by partnering with like-minded principals and enhancing product transparency.
  • Environment covers decarbonisation, climate risk, and environmental stewardship, addressing full supply chain emissions (Scopes 1, 2, and 3) related to Azelis with clear disclosure and Science Based Targets.
  • People embeds workforce development, a culture of care, and diversity, equity, and inclusion into sustainability efforts.
  • Governance upholds high ethical and fair business practices in our daily operations without exception.

Impact 2030 enables customers to gain greater product transparency for better choices and principals to accelerate their sustainability strategies. The program aims to reduce greenhouse gas emissions and foster sustainable innovation, with a focus on effective governance, the wellbeing of Azelis’ employees, as well as on creating positive impacts across the supply chain and the communities in which we operate. 

Details of the program will be provided in Azelis’ Integrated Report 20241, which contains information on both financial and non-financial performance.

  1. To be published 6 March 2025

 

Financial calendar

Date

Event

6 March 2025

2024 Integrated report

24 April 2025

Q1 2025 trading update

8 May 2025

Annual General Meeting 2025

27 June 2025

Ex-dividend date

30 June 2025

Dividend record date

1 July 2025

Dividend payment date

31 July 2025

Half year 2025 results

23 October 2025

Q3 2025 trading update

 

Alternative performance measures

Throughout its financial communication (annual and interim reports, website, press releases, presentations, etc.), Azelis presents certain financial measures and adjustments that are not in accordance with IFRS, or any other internationally accepted accounting principles. Certain of these measures are termed 'alternative performance measures' ("APM's") because they exclude amounts that are included in, or include amounts that are excluded from, the most directly comparable measure calculated and presented in accordance with IFRS, or are calculated using financial measures that are not calculated in accordance with IFRS. For more information regarding these APMs, including definitions and calculation methodology, refer to the section 'alternative performance measures' in the Azelis Group Integrated reports.

Appendix

All figures and tables contained in the appendix have been compiled in accordance with the IFRS accounting and valuation principles, as adopted within the European Union.

Statutory auditor’s note on the consolidated financial information for the year ended 31 December 2024

The statutory auditor, PwC Bedrijfsrevisoren BV / Reviseurs d’Entreprises SRL, represented by Peter Van den Eynde, has substantially completed the audit of the Azelis Group NV draft consolidated statements, which comprise the consolidated statement of financial position as at 31 December 2024, the consolidated statement of profit or loss and other comprehensive income, the consolidated statement of changes in equity and the consolidated statement of cash flows for the year then ended, and notes to the consolidated financial statements, including a summary of significant accounting policies and other explanatory information, and which is characterised by a consolidated statement of financial position total of EUR 5,762,880 thousand and a profit for the year of EUR 189,468 thousand. The audit has not to date revealed any material misstatement in the draft consolidated statements, and the accounting data reported in this press release is consistent, in all material respects, with the draft accounts from which it has been derived.

The Integrated Report 2024 including the full audit report of the statutory auditor will be published on 6 March 2025.

Consolidated income statement for the period ended 31 December

(in thousands of €)

2024

2023

Revenue

4,214,014

4,152,225

Other operating income

23,956

23,448

Total income

4,237,970

4,175,673

Costs for goods and consumables

-3,206,924

-3,191,553

Gross profit

1,031,046

984,120

Employee benefits expenses

-314,552

-303,793

External services and other expenses

-215,646

-192,325

Depreciation of tangible assets

-41,478

-34,339

Amortization of intangible assets

-73,444

-66,760

Operating profit / loss (-)

385,926

386,903

Financial income

48,376

17,674

Financial expenses

-178,213

-157,439

Net financial expense

-129,837

-139,765

Share of result of associates

19

100

Profit / loss (-) before tax

256,108

247,238

Income tax income / expense (-)

-66,640

-57,926

Net profit / loss (-) for the period from continuing operations

189,468

189,312

 

 

 

Attributable to:

 

 

Equity holders of the parent

180,693

177,704

Non-controlling interests

8,775

11,608

Net profit / loss (-) for the period

189,468

189,312

 

 

 

 

in €

in €

Basic earnings per share

0.74

0.74

Diluted earnings per share

0.74

0.74

 

Consolidated statement of financial position

(in thousands of €)

31 December, 2024

31 December, 2023

Assets

 

 

Goodwill

2,536,844

2,409,251

Intangible assets

1,391,781

1,349,133

Property, plant and equipment

66,063

73,577

Right of Use assets

161,546

123,048

Investments in associates

254

285

Other financial assets

1,388

7,749

Deferred tax assets

22,100

15,693

Total non-current assets

4,179,976

3,978,736

 

 

 

Inventories

677,945

562,790

Trade and other receivables

589,031

521,896

Income tax receivables

11,379

23,872

Other financial assets

604

60

Cash and cash equivalents

303,945

484,874

Total current assets

1,582,904

1,593,492

Total assets

5,762,880

5,572,228

 

 

 

Equity

 

 

Share capital

5,880,000

5,880,000

Reserves

-3,880,188

-3,927,077

Retained earnings

695,633

459,372

Unappropriated result

180,693

177,704

Issued capital and reserves attributable to owners of the parent

2,876,138

2,589,999

Non-controlling interests

44,008

86,579

Total equity

2,920,146

2,676,578

 

 

 

Loans and borrowings

1,613,916

1,550,634

Lease obligations

134,475

100,347

Employee benefit obligations

13,882

13,637

Provisions

2,517

3,158

Other non-current liabilities

33,166

69,816

Deferred tax liabilities

225,904

218,306

Total non-current liabilities

2,023,860

1,955,898

 

 

 

Bank overdrafts

19,146

18,286

Loans and borrowings

47,175

80,560

Lease obligations

29,278

26,271

Provisions

2,487

3,670

Income tax payables

20,221

11,495

Trade and other payables

700,567

799,470

Total current liabilities

818,874

939,752

Total liabilities

2,842,734

2,895,650

Total equity and liabilities

5,762,880

5,572,228

 

Consolidated statement of cash flows

(in thousands of €)

2024

2023

Cash flows from operating activities

 

 

Net profit / loss (-) for the period

189,468

189,312

Adjustments for:

 

 

Depreciation, amortization and impairment expenses

114,922

101,099

Net financial expense

129,837

139,765

Cost of share-based payment

1,278

1,373

Income tax income / expense

66,640

57,926

Share of result of associates

-19

-100

Change in inventories

-98,108

123,604

Change in trade and other receivables and other investments

-55,167

79,347

Change in trade and other payables

22,713

-77,762

Change in provisions

-2,337

3,011

Cash flow from operating activities

369,227

617,575

 

 

 

Interest received

14,824

10,689

Income tax paid

-61,112

-103,166

Net cash flow from operating activities

322,939

525,098

 

 

 

Cash flow from investing activities

 

 

Acquisition of property, plant and equipment and intangible assets

-13,877

-15,485

Acquisition of subsidiaries, net of cash acquired

-241,453

-584,570

Net cash flow from investing activities

-255,330

-600,055

 

 

 

Cash flows from financing activities

 

 

Payments of lease obligation

-38,073

-28,704

Acquisition of non-controlling interests

-53,397

-

Dividend payment to shareholders of the group

-53,311

-67,772

Purchase of treasury shares

-2,507

-3,408

Capital increase

-

200,000

Expenses related to capital increase

-

-2,234

Interest paid

-122,410

-99,337

Proceeds from loans and borrowings

1,281,601

768,147

Repayments of loans and borrowings

-1,237,254

-453,376

Transaction costs related to loans and borrowings

-13,037

-8,074

Other cash flows from financing activities

-8,606

-320

Net cash flow from financing activities

-246,994

304,922

 

 

 

Net (decrease) increase in cash and cash equivalents

-179,385

229,964

 

 

 

Effect of exchange rate fluctuations on cash held

-2,404

-1,125

Cash and cash equivalents minus Bank overdraft at beginning of the period

466,588

237,748

 

 

 

Cash and cash equivalents minus Bank overdraft at 31 December

284,799

466,587

 

Condensed notes to the consolidated financial statements


Business combinations

The Group completed eight acquisitions during 2024. In 2024, these acquisitions together added €58.6 million of revenue, €11.2 million of adjusted EBITA and €5.4 million of net profit to the Group's net result. If these acquisitions would have occurred at the start of 2024, management estimates that, for 2024, the consolidated revenue would have been €4,312.5 million, the consolidated adjusted EBITA would have been €481.3 million and the consolidated net result for the year would have been €198.6 million.

Inventories

(in thousands of €)

2024

2023

Inventories

714,574

619,636

Valuation allowance/write downs

-36,629

-56,845

Net carrying amount of inventories

677,945

562,790

Trade and other receivables

(in thousands of €)

2024

2023

Trade receivables

496,379

444,863

Other receivables

92,653

77,033

 

589,031

521,896

Loans and borrowings

2024

 

 

 

 

 

(in thousands of €)

Interest rate (base)

Interest rate (margin)

Expiration

Notional amount

Carrying amount

EUR term loan

3.20%

1.90%

2029

600,000

592,664

Revolving Credit Facility

n/a

1.65%

2029

0

0

Bond 2023

5.75%

n/a

2028

400,000

395,083

Bond 2024

4.75%

n/a

2029

600,000

595,663

Schuldschein

2,64% (variable) & 4.74% (fixed)

2.55%

2027 & 2029

30,000

29,949

Other bank loans

1,00% - 14,56%

n/a

2026

23,698

23,698

Accrued interest

 

 

 

24,032

24,032

 

 

 

 

1,677,730

1,661,091

 

 

 

 

 

 

Non-current borrowings and loans

 

 

 

1,630,555

1,613,916

Current borrowings and loans

 

 

 

47,175

47,175

 

 

 

 

1,677,730

1,661,091

 

2023

 

 

 

 

 

(in thousands of €)

Interest rate (base)

Interest rate (margin)

Expiration

Notional amount

Carrying amount

First lien €

4.07%

1.90%

2026

900,000

896,911

First lien GBP

5.26%

2.15%

2026

148,196

147,623

Revolving Credit Facility

n/a

1.65%

2028

0

0

Bond 2023

5.75%

n/a

2028

400,000

392,478

Schuldschein

2.64%-3.92% (variable & fixed)

1.9%-2.5%

2025-2029

108,500

108,439

Other bank loans

0,50% - 17,62%

n/a

2026

59,215

59,215

Accrued interest

 

 

 

26,528

26,528

 

 

 

 

1,642,439

1,631,194

 

 

 

 

 

 

Non-current borrowings and loans

 

 

 

1,561,879

1,550,634

Current borrowings and loans

 

 

 

80,560

80,560

 

 

 

 

1,642,439

1,631,194

 

Net financial expenses

(in thousands of €)

2024

2023

Financial income

 

 

Interest income

14,824

10,689

Gains on financial instruments at FV through P&L

32,451

6,663

Other financial income

1,101

321

 

48,376

17,674

Financial expenses

 

 

Interest expense on loans and borrowings

-97,770

-92,805

Interest lease commitments

-8,206

-4,562

Transaction costs for bank loans

-7,558

-3,113

Losses on changes in fair value of derivatives

-4,657

-6,741

Monetary loss on hyperinflation

-22,055

-21,071

Foreign exchange losses

-12,119

-7,677

Other financial expenses

-25,848

-21,470

 

-178,213

-157,439

 

Notes and disclaimer

This press release may contain statements relevant to Azelis Group NV (the "Company") and/or its affiliated companies (collectively "Azelis" or the "Azelis Group") which are not historical facts, contain wording like “potential”, “believes”, “anticipates”, “expects”, “intends”, “plans”, “seeks”, “estimates”, “may”, “will”, “continue” and similar expressions, and are hereby identified as "forward-looking statements". Such forward-looking statements, include, without limitation, those relating to the future business prospects, revenue, working capital, liquidity, capital needs, interest costs, and income, in each case relating to the Azelis Group.

The forward-looking statements and estimates contained herein represent the judgment of and are based on the information available to the Board of Directors and the Company’s management as of the date of this press release. They are subject to a number of known and unknown risks, uncertainties, assumptions and other factors that could cause actual results, financial condition, performance or achievements, or industry results to differ materially from those expressed or implied by the forward-looking statements.

These forward-looking statements should not be considered as guarantees for the future performance of the Azelis Group and should, therefore, be considered in light of various important factors that could cause actual results to differ materially from estimates or projections contained in the forward-looking statements. These include without limitation global spread and impact of military conflicts and pandemics, changes in economic, and business cycles, the terms and conditions of the Azelis’ financing arrangements, foreign currency rate fluctuations, competition in Azelis’ key markets, acquisitions or disposals of businesses or assets, potential or actual data security breaches, changes in laws and regulations, changes or uncertainties in tax laws or the administration thereof, hiring and retention of employees, and trends in Azelis’ principal industries or economies. Azelis efforts to acquire and integrate businesses may not be as successful as Azelis may have believed at the moment of acquisition. Last but not least, a breakdown, cyberattack or information security breach could compromise the confidentiality, integrity and availability of Azelis’ data and systems.

The foregoing list of important factors is not exhaustive. When considering forward-looking statements, careful consideration should be given to the foregoing factors and other uncertainties and events, as well as factors described in any other document published by the Company with the Belgian Financial Services and Markets Authority (FSMA) or on the Azelis website from time to time. No undue reliance should be placed on such forward-looking statements, which are relevant only as of the date of this publication and do not reflect any potential impacts from the evolving military conflicts, pandemics or other adversity, unless indicated otherwise. Except as required by the FSMA, Euronext, or otherwise in accordance with applicable law, the Company disclaims any obligation to update publicly or revise any forward-looking statements, whether as a result of new information, future events, or otherwise. Certain financial information in this press release has been rounded according to established commercial standards. As a result, this press release may show minor rounding differences versus comparable periods as presented earlier. Pursuant to Belgian Law, Azelis is required to prepare this press release in Dutch. Azelis has also made this report available in English.

 

[1]Based on 2024 net profit attributable to equity shareholders of EUR 180.7m and 243.5m shares outstanding as of 31/12/2024.