AMERICAN AXLE & MANUFACTURING HOLDINGS, INC. Financials American Axle & Manufacturing Holdings, Inc.
Equities
AXL
US0240611030
Auto, Truck & Motorcycle Parts
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.835 USD | -0.82% |
|
+3.22% | -10.73% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,210 | 944.7 | 1,064 | 895.8 | 1,031 | 928.7 | - | - |
| Enterprise Value (EV) 1 | 4,319 | 3,843 | 3,638 | 3,305 | 3,280 | 2,986 | 2,741 | 2,483 |
| P/E ratio | -2.5 x | -1.68 x | 187 x | 14.8 x | -30.4 x | 30.5 x | 21 x | 13.1 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.19 x | 0.2 x | 0.21 x | 0.15 x | 0.17 x | 0.15 x | 0.15 x | 0.15 x |
| EV / Revenue | 0.66 x | 0.82 x | 0.71 x | 0.57 x | 0.54 x | 0.48 x | 0.44 x | 0.39 x |
| EV / EBITDA | 4.45 x | 5.34 x | 4.37 x | 4.42 x | 4.73 x | 4.09 x | 3.7 x | 3.26 x |
| EV / FCF | 34.2 x | 16.1 x | 10.2 x | 10.6 x | 16.3 x | 14.2 x | 12.2 x | 8.47 x |
| FCF Yield | 2.92% | 6.22% | 9.82% | 9.47% | 6.14% | 7.03% | 8.17% | 11.8% |
| Price to Book | 1.24 x | 2.65 x | 2.42 x | 1.43 x | 1.7 x | 1.45 x | 1.34 x | 1.21 x |
| Nbr of stocks (in thousands) | 112,476 | 113,273 | 114,061 | 114,554 | 117,061 | 117,553 | - | - |
| Reference price 2 | 10.76 | 8.340 | 9.330 | 7.820 | 8.810 | 7.900 | 7.900 | 7.900 |
| Announcement Date | 2/14/20 | 2/12/21 | 2/11/22 | 2/17/23 | 2/16/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 6,531 | 4,711 | 5,157 | 5,802 | 6,080 | 6,248 | 6,262 | 6,360 |
| EBITDA 1 | 970.3 | 719.8 | 833.3 | 747.3 | 693.3 | 729.9 | 741.4 | 761.5 |
| EBIT 1 | 442.5 | 199.9 | 292.7 | 255.2 | 171.8 | 245.3 | 248.7 | 278.1 |
| Operating Margin | 6.78% | 4.24% | 5.68% | 4.4% | 2.83% | 3.93% | 3.97% | 4.37% |
| Earnings before Tax (EBT) 1 | -533 | -610.3 | - | 66.3 | -24.5 | 72 | 79.3 | 185 |
| Net income 1 | -484.5 | -561.3 | 5.9 | 64.3 | -33.6 | 31.3 | 45.15 | 73.27 |
| Net margin | -7.42% | -11.92% | 0.11% | 1.11% | -0.55% | 0.5% | 0.72% | 1.15% |
| EPS 2 | -4.310 | -4.960 | 0.0500 | 0.5300 | -0.2900 | 0.2594 | 0.3757 | 0.6009 |
| Free Cash Flow 1 | 126.3 | 239.1 | 357.2 | 313 | 201.5 | 210 | 224 | 293 |
| FCF margin | 1.93% | 5.08% | 6.93% | 5.39% | 3.31% | 3.36% | 3.58% | 4.61% |
| FCF Conversion (EBITDA) | 13.02% | 33.22% | 42.87% | 41.88% | 29.06% | 28.77% | 30.21% | 38.48% |
| FCF Conversion (Net income) | - | - | 6,054.24% | 486.78% | - | 670.98% | 496.09% | 399.89% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 2/14/20 | 2/12/21 | 2/11/22 | 2/17/23 | 2/16/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,235 | 1,436 | 1,438 | 1,535 | 1,393 | 1,494 | 1,571 | 1,552 | 1,463 | 1,607 | 1,586 | 1,591 | 1,487 | 1,626 | 1,583 |
| EBITDA 1 | 164.6 | 196.1 | 195.1 | 198.4 | 157.7 | 175.4 | 191.6 | 156.8 | 169.5 | 205.6 | 184.5 | 181.1 | 173 | 202.7 | 184.4 |
| EBIT 1 | 41 | 79.2 | 67.3 | 70.2 | 32.7 | 40.9 | 65.7 | 27.4 | 37.8 | 79.5 | 61.24 | 55.68 | 49.46 | 71.6 | 53.78 |
| Operating Margin | 3.32% | 5.51% | 4.68% | 4.57% | 2.35% | 2.74% | 4.18% | 1.77% | 2.58% | 4.95% | 3.86% | 3.5% | 3.33% | 4.4% | 3.4% |
| Earnings before Tax (EBT) 1 | -48.6 | 4 | 23.5 | 20.8 | 18 | -5.1 | 13.3 | -19.4 | -13.3 | 36.4 | 18 | 14.5 | 1.2 | - | - |
| Net income 1 | -46.3 | 1 | 22.9 | 26.5 | 13.9 | -5.1 | 8 | -17.4 | -19.1 | 20.5 | 11.2 | 3.519 | -1.177 | 18.4 | 4.681 |
| Net margin | -3.75% | 0.07% | 1.59% | 1.73% | 1% | -0.34% | 0.51% | -1.12% | -1.31% | 1.28% | 0.71% | 0.22% | -0.08% | 1.13% | 0.3% |
| EPS 2 | -0.4100 | 0.0100 | 0.1900 | 0.2200 | 0.1100 | -0.0400 | 0.0700 | -0.1500 | -0.1600 | 0.1700 | 0.0965 | 0.0319 | -0.009320 | 0.1507 | 0.0383 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/11/22 | 5/6/22 | 8/5/22 | 11/4/22 | 2/17/23 | 5/5/23 | 8/4/23 | 11/3/23 | 2/16/24 | 5/3/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 3,109 | 2,898 | 2,574 | 2,410 | 2,249 | 2,057 | 1,812 | 1,554 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.204 x | 4.026 x | 3.089 x | 3.224 x | 3.244 x | 2.819 x | 2.445 x | 2.041 x |
| Free Cash Flow 1 | 126 | 239 | 357 | 313 | 202 | 210 | 224 | 293 |
| ROE (net income / shareholders' equity) | 15.3% | 2.35% | 26.7% | 13.3% | -5.45% | 6.91% | 8.76% | 12% |
| ROA (Net income/ Total Assets) | 2.66% | 0.25% | 1.91% | 1.3% | -0.19% | 0.78% | 1.18% | 2.41% |
| Assets 1 | -18,232 | -222,509 | 308.7 | 4,942 | 17,329 | 4,032 | 3,811 | 3,034 |
| Book Value Per Share 2 | 8.680 | 3.140 | 3.860 | 5.470 | 5.190 | 5.460 | 5.880 | 6.500 |
| Cash Flow per Share 2 | 4.980 | 3.860 | 4.540 | 3.730 | 3.400 | 3.930 | 4.450 | 4.720 |
| Capex 1 | 433 | 216 | 181 | 171 | 195 | 249 | 269 | 269 |
| Capex / Sales | 6.63% | 4.58% | 3.51% | 2.95% | 3.2% | 3.99% | 4.3% | 4.22% |
| Announcement Date | 2/14/20 | 2/12/21 | 2/11/22 | 2/17/23 | 2/16/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B+
Sell
Buy
Mean consensus
HOLD
Number of Analysts
10
Last Close Price
7.9
USD
Average target price
8.056
USD
Spread / Average Target
+1.97%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -10.33% | 929M | |
| +20.15% | 39.37B | |
| +93.10% | 12.38B | |
| +73.82% | 5.42B | |
| -10.55% | 3.05B | |
| +10.49% | 2.86B | |
| +28.95% | 2.52B | |
| -2.07% | 2.14B | |
| +77.22% | 1.86B | |
| -15.92% | 1.2B |
- Stock Market
- Equities
- AXL Stock
- Financials American Axle & Manufacturing Holdings, Inc.