Business Segments Eramet

Stocks

Market Closed - Euronext Paris 09:25:00 25/09/2026 pm IST			5-day change	1st Jan Change
44.00 ^EUR	-0.18%		+1.38%	-23.68%

23/09	Are Russian metals returning to the West-
23/09	ROI-Indonesia's nickel production curbs leave market unconvinced: Andy Home	RE

Breakdown by Business Segment (EUR)

Fiscal Period: December	2021	2022	2023	2024	2025
Ferroalloy Ores
Mining and Metals - Manganese	226.7Cr	315.1Cr	197.8Cr	202.5Cr	184.3Cr
CAPEX	-24Cr	-27Cr	-38Cr	-27Cr	-24Cr
EBITDA	91Cr	140.2Cr	50Cr	56Cr	36Cr
D&A	-	-	-	-	19Cr
Operating Income	77Cr	125.5Cr	36Cr	35Cr	16Cr
	-	-	-	-	184.3Cr
Investment Funds
Holding and Other Eliminations and Others	60L	60L	40L	40Cr	41Cr
CAPEX	-70L	-1.1Cr	-1.6Cr	-1.1Cr	-1Cr
EBITDA	-10Cr	-11Cr	-12Cr	-11Cr	-11Cr
D&A	-	-	-	-	1.6Cr
Operating Income	-11Cr	-12Cr	-13Cr	-13Cr	-12Cr
	-	-	-	-	41Cr
Diversified Metal Ores
Mining and Metals - Mineral Sands	35Cr	46Cr	28Cr	31Cr	24Cr
CAPEX	-2.1Cr	-5.2Cr	-6.5Cr	-5.9Cr	-7Cr
EBITDA	14Cr	18Cr	10Cr	12Cr	7.8Cr
D&A	-	-	-	-	3.1Cr
Operating Income	9.4Cr	14Cr	6.2Cr	8.7Cr	4.6Cr
	-	-	-	-	4.1Cr
Mining and Metals - Nickel	104.6Cr	139.2Cr	99Cr	14Cr	17Cr
CAPEX	-3.5Cr	-8.5Cr	-2Cr	-2.8Cr	-10L
EBITDA	11Cr	8.6Cr	-12Cr	-50L	-70L
Operating Income	3.7Cr	1.4Cr	-15Cr	-50L	-80L
	-	-	-	-	24Cr
SLN	-	-	-	5.4Cr	4.7Cr
CAPEX	-	-	-	1.2Cr	-1.9Cr
EBITDA	-	-	-	-17Cr	-14Cr
D&A	-	-	-	-	1.4Cr
Operating Income	-	-	-	-18Cr	-14Cr
Mining and Metals - Lithium	-	-	-	-	4.1Cr
CAPEX	-50L	-11Cr	-23Cr	-33Cr	-14Cr
EBITDA	-50L	-1.2Cr	-1.7Cr	-2.6Cr	-5.1Cr
D&A	-	-	-	-	1.5Cr
Operating Income	-50L	-1.3Cr	-1.7Cr	-2.6Cr	-6.6Cr
	-	-	-	-	4.7Cr
	-	-	-	-	17Cr
Unallocated Contribution Joint Ventures	-	-	-	-	-
CAPEX	-	-	-	-	-
Fabricated Structural Metal Products
High Performance Alloys	-	-	-	-	-
CAPEX	-	-	-	-	-
EBITDA	-	-	-	-	-
Operating Income	-	-	-	-	-

Geographical breakdown of sales (EUR)

Fiscal Period: December	2021	2022	2023	2024	2025
Other Asia	98Cr	126.1Cr	94Cr	86Cr	85Cr
Total Assets	9.7Cr	30Cr	32Cr	39Cr	37Cr
CAPEX	-	-	-	-10L	-
Europe (Excluding France)	97Cr	121.5Cr	66Cr	76Cr	68Cr
Total Assets	46Cr	40Cr	31Cr	33Cr	31Cr
CAPEX	-4.2Cr	-5Cr	-6.9Cr	-3.4Cr	-4Cr
	-	-	-	-	42Cr
China	60Cr	105.7Cr	101.1Cr	70Cr	66Cr
Total Assets	20L	30L	-	-	-
CAPEX	-	-10L	-	-	-
	-	-	-	-	85Cr
North America	66Cr	29Cr	40Cr	5.2Cr	42Cr
Total Assets	24Cr	39Cr	7Cr	7Cr	5.8Cr
CAPEX	-20L	-1.3Cr	-2.9Cr	-30L	-50L
	-	-	-	-	2.5Cr
Africa	12Cr	13Cr	7.5Cr	10Cr	8.7Cr
Total Assets	150.6Cr	163Cr	180.4Cr	188.1Cr	183.9Cr
CAPEX	-22Cr	-26Cr	-33Cr	-27Cr	-26Cr
	-	-	-	-	1.6Cr
France	25Cr	31Cr	4.3Cr	3.4Cr	2.5Cr
Total Assets	22Cr	13Cr	30Cr	32Cr	19Cr
CAPEX	-90L	-90L	-3.5Cr	-3.2Cr	-1.3Cr
	-	-	-	-	8.7Cr
South America	3.1Cr	67Cr	4.1Cr	41Cr	2.1Cr
Total Assets	-	-	37Cr	87Cr	97Cr
CAPEX	-50L	-11Cr	-23Cr	-33Cr	-14Cr
Oceania	5.7Cr	7.6Cr	7.1Cr	2.4Cr	1.6Cr
Total Assets	56Cr	29Cr	7.6Cr	9.9Cr	8.6Cr
CAPEX	-3.5Cr	-8.4Cr	-1.9Cr	-1.5Cr	-2Cr
	-	-	-	-	2.1Cr
Unallocated Contribution of Joint Ventures	-	-	-	-	-
CAPEX	-	-	-	-	-
	-	-	-	-	66Cr
Asia	-	-	-	-	-
Total Assets	-	-	-	-	-
CAPEX	-	-	-	-	-
	-	-	-	-	68Cr