Investor Presentaiton
M&A financials
Acquisitions largely funded by cash flow and India equity raise
Base business vs Group, €m
2024 EBITDA from M&A guidance €80m¹
RHI MAGNESITA
543
561
487
4.98
4.48
56
80
Base Business
Group incl. M&A
35
Synergy targets
mostly delivered
within first two
years
Group Pro Forma
EBITDA
21
2023 acquisitions
2022 acquisitions
Adjusted EBITDA
Adjusted EPS
M&A EBITDA 2023
2024e
2025
M&A funding bridge
Group net debt bridge, €m
1,163 258
78
8
30
29
88
100
325
1,304
M&A Net debt
impact €314m
2
Net Debt
RHIM
Dividends Others
FY 2022 Group FCF
M&A
Consideration
M&A Net
Debt
M&A
Working
Capital
M&A CF
India
Equity
Raise
Net Debt
FY 2023
Investor Presentation | March 2024
Completion dates
Chongqing
MIRECO
SORMAS
DBRL
Hi-Tech
Dalmia GSB
Jinan New Emei
Seven
P-D Refractories
Jan-
22
Mar May- Jul- Sep- Nov- Jan- Mar- May- Jul- Sep- Dec- Jan- Mar-
22 22
22
22
22
23
23
23
23
23
23
24
24
1. €80m guidance Includes EBITDA contribution from 2023 M&A only - DBRL, Hi-Tech, New Emei. Dalmia GSB, Seven, P-D Refractories
2. Others include: FX €1 million, Right of use assets €15m plus others €(9)million
24
24View entire presentation