stockrow
Monday 2 November 2026
Export INIO’s income statement to Excel — free account
INNIO N.V.
INIO Industrials Specialty Industrial Machinery
INNIO N.V.’s revenue for fiscal 2025 (year ended December 2025) was $2.6 billion, up 22.1% from fiscal 2024.
- Revenue
- +57.3%
- EPS
- +176.3%
- Total debt
- +57.3%
Quarter to September 2026, against a year earlier
16.36
0.06
+0.37%
Follow INIO
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Sep ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 2,015 | 2,159 | 2,637 | 3,515 | +14.4% | 4,006 | 5,324 | 6,194 | +32.9% | |
| Gross margin, % | — | — | — | — | — | — | — | 33.42 | 35.73 | 34.58 | 33.08 | +1.2 pt | ||||||
| EBT | — | — | — | — | — | — | — | 109 | 106 | 184 | 144 | +30.1% | ||||||
| EBT margin, % | — | — | — | — | — | — | — | 5.40 | 4.91 | 6.99 | 4.11 | +1.6 pt | ||||||
| Net income | — | — | — | — | — | — | — | 79 | 92 | 142 | 88 | +34.2% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 80,600.00 | 86,364.00 | 105,472.00 | 4.69 | +14.4% | |||||
| Earnings | — | — | — | — | — | — | — | 3,148.00 | 3,680.00 | 5,672.00 | 4,271.98 | +34.2% | ||||||
| Cash flow | — | — | — | — | — | — | — | 5,972.00 | 15,680.00 | 21,916.00 | 1.31 | +91.6% | ||||||
| Capex | — | — | — | — | — | — | — | (3,128.00) | (3,464.00) | (6,848.00) | (0.38) | +48.0% | ||||||
| Free cash flow | — | — | — | — | — | — | — | 2,844.00 | 12,216.00 | 15,068.00 | 0.92 | +130.2% | ||||||
| Book value | — | — | — | — | — | — | — | 0.00 | 30,508.00 | 9,124.00 | 0.46 | n/m | ||||||
| Shares, m | — | — | — | — | — | — | — | 0 | 0 | 0 | 563 | 0.0% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | 0.01 | 0.01 | 0.01 | 0.00 | 0.0 | |||||
| P/S | — | — | — | — | — | — | — | 8.88 | 8.88 | 8.88 | 3.49 | 8.9 | ||||||
| P/B | — | — | — | — | — | — | — | 105.74 | 105.74 | 105.74 | 35.44 | 105.7 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 9.53 | 9.53 | 9.53 | 3.94 | 9.5 | ||||||
| EV/FCF | — | — | — | — | — | — | — | 51.63 | 51.63 | 51.63 | 20.02 | 51.6 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | 149 | 392 | 548 | 980 | +91.6% | |||||
| Capex | — | — | — | — | — | — | — | (78) | (87) | (171) | (288) | +48.0% | ||||||
| Free cash flow | — | — | — | — | — | — | — | 71 | 305 | 377 | 692 | +130.2% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | — | 140 | 418 | 626 | +198.6% | |||||
| Net debt | — | — | — | — | — | — | — | — | 1,394 | 2,017 | 1,593 | +44.7% | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | — | 763 | 228 | 346 | (70.1%) | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | 0.00 | 3.30 | 1.91 | +3.3 pt | |||||
| ROIC | — | — | — | — | — | — | — | 0.00 | 8.63 | 9.64 | 12.28 | +9.6 pt | ||||||
| ROE | — | — | — | — | — | — | — | 0.00 | 0.00 | 29.13 | 17.19 | +29.1 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | — | 5,467 | — | — | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.48 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Sep 2026 · fundamentals updated 2 Nov 2026
INNIO N.V. vs peers in Specialty Industrial Machinery (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| INIO INNIO N.V. | $12.2B | 0.0× | 51.4× | — | — | — | 32.84% | 4.81% | |
| GNRC Generac Holdings Inc. | $11.7B | 44.9× | 25.5× | +10.59% (above 0%: growing) | +92.13% (above 0%: growing) | +336.44% (above 0%: growing) | 44.47% | 17.93% | Compare |
| WTS Watts Water Technologies, Inc. | $11.6B | 30.4× | 28.0× | +18.56% (above 0%: growing) | +17.28% (above 0%: growing) | +53.95% (above 0%: growing) | 49.02% | 20.18% | Compare |
| CR Crane Company | $11.5B | 34.3× | 31.3× | +25.55% (above 0%: growing) | +8.67% (above 0%: growing) | +21.15% (above 0%: growing) | 42.43% | 19.91% | Compare |
| GGG Graco Inc. | $10.8B | 20.8× | 21.7× | +3.28% (above 0%: growing) | +15.58% (above 0%: growing) | −1.13% (below 0%: shrinking) | 53.67% | 29.65% | Compare |
| PNR Pentair plc | $10.6B | 16.5× | 17.5× | −16.96% (below 0%: shrinking) | −11.11% (below 0%: shrinking) | −7.20% (below 0%: shrinking) | 42.35% | 17.85% | Compare |
| RRX Regal Rexnord Corporation | $10.5B | 32.2× | 27.7× | +4.16% (above 0%: growing) | +47.06% (above 0%: growing) | −68.44% (below 0%: shrinking) | 39.25% | 13.81% | Compare |
| FLS Flowserve Corporation | $10.0B | 27.4× | 22.9× | −1.59% (below 0%: shrinking) | +25.81% (above 0%: growing) | −18.46% (below 0%: shrinking) | 32.91% | 15.78% | Compare |
| DCI Donaldson Company, Inc. | $9.6B | 21.2× | 19.3× | +7.96% (above 0%: growing) | +13.27% (above 0%: growing) | +23.80% (above 0%: growing) | 36.26% | 16.68% | Compare |
| Median of peers | $10.7B | 28.9× | 24.2× | +6.06% | +16.43% | +10.01% | 42.39% | 17.89% |