Business Segments Samsonite Group S.A.

Stocks

1910

LU0633102719

Apparel & Accessories

Market Closed - Hong Kong S.E. Other stock markets 09:08:36 10/07/2026 BST			5-day change	1st Jan Change
13.94 ^HKD	+2.50%		+0.36%	-29.95%

06-05	Samsonite Group S.A. Approves Final Ordinary Cash Dividend for the Year Ended December 31, 2025, Payable on 15 July 2026	CI
06-05	Samsonite Group S.A. Announces Director Changes	CI

Sales 2025 by Business Segment

Sales 2025 by Geography

Historical Breakdown of Revenue by Business Segments

Net Income: Breakdown by Business Segment

Breakdown by Business Segment (USD)

Fiscal Period: December	2021	2022	2023	2024	2025
Luggage and Handbags
Asia	688M	916M	1.43B	1.34B	1.3B
Total Assets	1.1B	1.26B	1.41B	1.38B	1.41B
Interest Expense	-7.3M	-6.9M	-10.8M	-13M	-8M
Income Tax Expense	11.2M	11.6M	53M	42.1M	27M
CAPEX	-13.1M	-19.5M	-47.1M	-48.5M	-38.9M
EBITDA	67.7M	165M	339M	299M	274M
D&A	65.8M	54.7M	59.7M	75.9M	92.8M
Operating Income	34.2M	149M	327M	287M	240M
Net Income	-37.2M	83.6M	198M	171M	148M
North America	808M	1.12B	1.27B	1.25B	1.18B
Total Assets	1.23B	1.42B	1.56B	1.55B	1.53B
Interest Expense	-11.5M	-10M	-13M	-15.8M	-16.9M
Income Tax Expense	15.7M	41M	45.9M	45.6M	34.4M
CAPEX	-2.5M	-10.9M	-27.7M	-31.2M	-19.9M
EBITDA	108M	216M	258M	256M	221M
D&A	68.6M	66.3M	69.9M	75.9M	82.2M
Operating Income	95.5M	209M	249M	248M	208M
Net Income	21.4M	124M	149M	147M	116M
Europe	419M	676M	777M	788M	821M
Total Assets	630M	686M	779M	815M	853M
Interest Expense	-6.8M	-11.1M	-8.8M	-8.2M	-12.2M
Income Tax Expense	-4.8M	-12.2M	33.9M	39.2M	42.2M
CAPEX	-3.1M	-18.7M	-25.6M	-25M	-28.8M
EBITDA	52.9M	124M	148M	164M	168M
D&A	47.7M	38.9M	45.2M	50.8M	61.2M
Operating Income	42.1M	103M	134M	153M	173M
Net Income	30.6M	105M	94.5M	113M	125M
Latin America	105M	169M	210M	204M	194M
Total Assets	110M	146M	198M	197M	203M
Interest Expense	-1.5M	-3.6M	-10.1M	-9.1M	-5.8M
Income Tax Expense	-	1.5M	-18.3M	3.6M	1M
CAPEX	-2M	-2.3M	-7.2M	-5.6M	-4.2M
EBITDA	600K	21M	29.1M	23.1M	10M
D&A	12.4M	12.5M	14.7M	16.8M	18.1M
Operating Income	2M	20.6M	27.1M	22.5M	6.4M
Net Income	-2.5M	14.4M	35.4M	7.3M	-3.3M
Corporate	1.9M	1.5M	1.1M	700K	200K
Total Assets	1.78B	1.21B	1.17B	1.14B	1.16B
Interest Expense	-142M	-107M	-130M	-106M	-76.6M
Income Tax Expense	-78.2M	-17.6M	20.1M	-12.2M	400K
CAPEX	-100K	-200K	-2.5M	-1.2M	-1.9M
EBITDA	-47.4M	-53.7M	-65M	-59.7M	-66.2M
D&A	3.1M	2.9M	2.8M	2.6M	2.1M
Operating Income	-41.2M	10.2M	6.2M	-80.9M	-99.2M
Net Income	11.2M	11.3M	-25.7M	-65.6M	-73.3M

Geographical Revenue Distribution History

Geographical breakdown of sales (USD)

Fiscal Period: December	2021	2022	2023	2024	2025
United States	776M	1.06B	1.19B	1.18B	1.11B
Total Assets	1.22B	1.27B	1.42B	1.45B	1.43B
China	228M	166M	298M	292M	284M
Total Assets	39M	40.5M	44.9M	42.5M	55.8M
Belgium	98.1M	158M	182M	205M	217M
Total Assets	68.7M	69.9M	75.4M	71.7M	87.2M
India	140M	218M	260M	210M	210M
Total Assets	37.9M	38.7M	59.9M	65.2M	68.3M
Other	-	-	194M	189M	203M
Japan	96.7M	121M	189M	195M	200M
Total Assets	60.6M	46.3M	43.4M	55.3M	63.9M
South Korea	75.3M	108M	162M	150M	130M
Total Assets	16.8M	15.9M	17.5M	14.6M	20.5M
Germany	53.1M	85.1M	109M	99M	106M
Total Assets	18.1M	16.5M	21M	20.5M	25.1M
Hong Kong (Includes Macau)	51.5M	58.8M	115M	95.3M	84.9M
Total Assets	19.3M	16.6M	22.6M	32M	33.7M
Australia	19.3M	57M	78.2M	88.6M	83.2M
Italy	43.8M	67.1M	82.3M	79.2M	80.1M
Total Assets	18M	19.2M	26.5M	25.4M	29.2M
France	39.7M	65.8M	75.1M	70.3M	73.5M
Total Assets	12.3M	16.3M	23.3M	31.5M	32.1M
Spain	33.2M	56.5M	67.4M	71.1M	72.7M
Total Assets	10.3M	9.2M	13.6M	14.1M	17.7M
United Kingdom	27.4M	68.9M	74.2M	71.9M	72.3M
Total Assets	11.6M	15.9M	23.2M	24.7M	26.7M
Singapore	9.3M	32.8M	86.2M	76.2M	68.5M
Total Assets	504M	510M	517M	518M	506M
Canada	31.3M	58.7M	75.6M	67.8M	65.8M
Total Assets	13.3M	10M	9.2M	9.6M	12.7M
Indonesia	22.7M	47M	64.6M	63.8M	63.3M
Total Assets	-	-	-	12.9M	17.6M
Mexico	29M	48.7M	71.5M	76.7M	61.9M
Total Assets	14.3M	13.6M	21.6M	24.1M	25.9M
Thailand	8.4M	26.8M	49.5M	52.7M	56.2M
Chile	42.2M	55.5M	63.2M	55.6M	54.8M
Total Assets	19M	20.9M	27.5M	29.5M	31.9M
United Arab Emirates	21.2M	35.1M	45.2M	46.6M	42.7M
Turkey	14.3M	32.9M	36.9M	40.6M	40.5M
Netherlands	14.9M	33.4M	40.5M	40.8M	39.5M
Brazil	12.3M	24.3M	27.9M	27.2M	27.6M
Switzerland	10.8M	18.6M	21.1M	20.1M	22.3M
Austria	8.4M	16.2M	20.5M	20.3M	21.8M
Total Assets	-	-	-	-	11.7M
Luxembourg	1.9M	1.5M	1.1M	700K	200K
Total Assets	117M	144M	113M	113M	121M
Norway	6.3M	9.6M	-	-	-
Total Assets	22.7M	21.3M	22.4M	26.5M	30.8M
Total Assets	-	-	-	11.4M	13.6M
Sweden	7.6M	11.6M	-	-	-
Other Asia	4.3M	30.9M	-	-	-
Other Latin America	21.3M	40.2M	-	-	-
Taiwan	10.9M	13.9M	-	-	-
Russia	40.3M	9.8M	-	-	-
Total Assets	6.2M	-	-	-	-
Other Europe	21.1M	41.7M	-	-	-