Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Nyse  >  L Brands, Inc.    LB

L BRANDS, INC.

(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 12 884 13 027 13 181
EBITDA 2 555 2 299 1 827 1 756 1 760 1 731
Operating profit (EBIT) 2 037 1 728 1 437 1 209 1 194 1 188
Pre-Tax Profit (EBT) 1 696 1 312 857 738 862 860
Net income 1 158 983 644 339 624 610
P/E ratio 15,1x 7,51x 7,84x 19,8x 10,8x 11,1x
EPS ( $ ) 3,98 3,42 2,31 1,22 2,24 2,17
Dividend per Share ( $ ) 4,40 2,40 2,40 1,20 1,20 1,22
Yield 7,31% 9,35% 13,2% 4,99% 4,99% 5,07%
Reference price ( $ ) 60,220 25,670 18,120 24,090 24,090 24,090
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 4 111 4 350 4 343
Finance - - - - - -
Operating income (EBITDA) 2 555 2 299 1 827 1 756 1 760 1 731
Leverage
(Debt/EBITDA)
1,47x 1,86x 2,41x 2,34x 2,47x 2,51x
Capital Expenditure 990 707 629 506 526 550
Free Cash Flow (FCF) 900 699 748 769 652 589
Book Value Per Share (BVPS) ( $ ) -2,50 -2,62 -3,11 -3,16 -2,44 -1,43
Cash Flow per Share ( $ ) 6,49 4,90 4,94 4,34 4,33 -
Announcement Date 02/22/2017
09:30pm
02/28/2018
09:55pm
02/27/2019
09:15pm
- - -
Balance Sheet Analysis
Assessed data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 6 660 M $ -
Entreprise Value (EV) 10 771 M $ 11 010 M $
Valuation 2020e 2021e
P/E ratio (Price / EPS) 19,8x 10,8x
Capitalization / Revenue 0,52x 0,51x
EV / Revenue 0,84x 0,83x
EV / EBITDA 6,13x 6,12x
Yield (DPS / Price) 4,99% 4,99%
Price to book (Price / BVPS) -7,63x -9,86x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 9,38% 9,17%
Operating Leverage (Delta EBIT / Delta Sales) -5,96x -
Net Margin (Net Profit / Revenue) 2,63% 4,79%
ROA (Net Profit / Asset) 6,44% 5,05%
ROE (Net Profit / Equities) - -
Rate of Dividend 98,7% 53,7%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   3,92% 4,04%
Cash Flow / Sales 9,31% 9,20%
Capital Intensity (Assets / Sales) 0,41x 0,95x
Financial Leverage (Net Debt / EBITDA) 2,34x 2,47x
EPS & Dividend