Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Nyse  >  L Brands    LB

L BRANDS

(LB)
  Report  
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period January 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 12 574 12 632 13 237 13 236 13 576 13 918
EBITDA 2 555 2 299 1 827 1 888 1 913 1 987
Operating profit (EBIT) 2 037 1 728 1 437 1 321 1 347 1 388
Pre-Tax Profit (EBT) 1 696 1 312 857 954 1 007 977
Net income 1 158 983 644 679 727 694
P/E ratio 15,1x 14,6x 12,1x 8,13x 7,59x 8,06x
EPS ( $ ) 3,98 3,42 2,31 2,45 2,63 2,47
Dividend per Share ( $ ) 4,40 2,40 2,40 1,20 1,20 1,22
Yield 7,31% 4,79% 8,62% 6,03% 6,03% 6,12%
Reference price ( $ ) 60,210 50,090 27,840 19,920 19,920 19,920
Announcement Date 02/22/2017
09:30pm
02/28/2018
09:55pm
02/27/2019
09:15pm
- - -
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period January 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt 3 766 4 279 4 398 4 151 4 368 4 334
Finance - - - - - -
Operating income (EBITDA) 2 555 2 299 1 827 1 888 1 913 1 987
Leverage
(Debt/EBITDA)
1,47x 1,86x 2,41x 2,20x 2,28x 2,18x
Capital Expenditure 990 707 629 588 619 615
Book Value Per Share (BVPS) ( $ ) -2,50 -2,62 -3,11 -2,02 -1,68 3,10
Cash Flow per Share ( $ ) 6,49 4,90 4,94 4,23 4,98 5,49
Announcement Date 02/22/2017
09:30pm
02/28/2018
09:55pm
02/27/2019
09:15pm
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 5 505 M $ -
Entreprise Value (EV) 9 656 M $ 9 873 M $
Valuation 2020e 2021e
P/E ratio (Price / EPS) 8,13x 7,59x
Capitalization / Revenue 0,42x 0,41x
EV / Revenue 0,73x 0,71x
EV / EBITDA 5,11x 5,05x
Yield (DPS / Price) 6,03% 6,03%
Price to book (Price / BVPS) -9,86x -11,9x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 9,98% 9,92%
Operating Leverage (Delta EBIT / Delta Sales) x 0,76x
Net Margin (Net Profit / Revenue) 5,13% 5,36%
ROA (Net Profit / Asset) 7,85% 7,81%
ROE (Net Profit / Equities) -90,8% -135%
Rate of Dividend 49,0% 45,8%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   4,44% 4,56%
Cash Flow / Sales 8,84% 10,1%
Capital Intensity (Assets / Sales) 0,65x 0,69x
Financial Leverage (Net Debt / EBITDA) 2,20x 2,28x
EPS & Dividend