|
Fiscal Period: September
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Capitalization1 |
36 629 | 48 888 | 65 796 | 56 694 | 51 619 | 69 737 | - | - |
Enterprise Value (EV)1 |
37 466 | 49 799 | 68 450 | 58 530 | 55 962 | 76 388 | 78 766 | 81 800 |
P/E ratio |
25,3x | 27,9x | 34,8x | 28,1x | 23,1x | 27,6x | 24,9x | 22,0x |
Yield |
2,54% | 2,06% | 1,74% | 2,28% | 2,73% | 2,20% | 2,36% | 2,95% |
Capitalization / Revenue |
4,10x | 5,48x | 7,43x | 5,49x | 4,06x | 5,22x | 4,94x | 4,38x |
EV / Revenue |
4,20x | 5,58x | 7,73x | 5,67x | 4,41x | 5,71x | 5,58x | 5,14x |
EV / EBITDA |
12,0x | 14,4x | 18,9x | 15,1x | 13,2x | 16,4x | 15,5x | 13,9x |
Enterprise Value (EV) / FCF |
38,0x | 50,8x | 90,6x | 67,2x | 229x | -99,7x | -139x | -81,2x |
FCF Yield |
2,63% | 1,97% | 1,10% | 1,49% | 0,44% | -1,00% | -0,72% | -1,23% |
Price to Book |
3,38x | 4,42x | 5,45x | 4,19x | 3,93x | 4,89x | 4,51x | 4,14x |
Nbr of stocks (in thousands) |
219 272 | 220 355 | 220 894 | 221 365 | 221 799 | 221 988 | - | - |
Reference price (USD) |
167 | 222 | 298 | 256 | 233 | 314 | 314 | 314 |
Announcement Date |
11/06/2018 | 11/07/2019 | 11/11/2020 | 11/04/2021 | 11/03/2022 | - | - | - |
1 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: September
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Net sales1 |
8 930 | 8 919 | 8 856 | 10 323 | 12 699 | 13 367 | 14 118 | 15 916 |
EBITDA1 |
3 116 | 3 468 | 3 620 | 3 883 | 4 247 | 4 647 | 5 076 | 5 872 |
Operating profit (EBIT)1 |
1 942 | 2 170 | 2 204 | 2 268 | 2 413 | 2 691 | 2 989 | 3 421 |
Operating Margin |
21,7% | 24,3% | 24,9% | 22,0% | 19,0% | 20,1% | 21,2% | 21,5% |
Pre-Tax Profit (EBT)1 |
2 015 | 2 290 | 2 424 | 2 507 | 2 755 | 3 151 | 3 472 | 3 994 |
Net income1 |
1 456 | 1 760 | 1 901 | 2 029 | 2 244 | 2 535 | 2 804 | 3 187 |
Net margin |
16,3% | 19,7% | 21,5% | 19,7% | 17,7% | 19,0% | 19,9% | 20,0% |
EPS2 |
6,59 | 7,94 | 8,55 | 9,12 | 10,1 | 11,4 | 12,6 | 14,3 |
Free Cash Flow1 |
986 | 980 | 756 | 871 | 244 | -767 | -567 | -1 008 |
FCF margin |
11,0% | 11,0% | 8,53% | 8,44% | 1,92% | -5,73% | -4,02% | -6,33% |
FCF Conversion |
31,7% | 28,3% | 20,9% | 22,4% | 5,75% | -16,5% | -11,2% | -17,2% |
Dividend per Share2 |
4,25 | 4,58 | 5,18 | 5,84 | 6,36 | 6,92 | 7,41 | 9,27 |
Announcement Date |
11/06/2018 | 11/07/2019 | 11/11/2020 | 11/04/2021 | 11/03/2022 | - | - | - |
1 USD in Million 2 USD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: September
|
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
2023 Q3 |
2023 Q4 |
2024 Q1 |
Net sales1 |
2 065 | 2 320 | 2 375 | 2 502 | 2 605 | 2 841 | 2 994 | 2 945 | 3 189 | 3 570 | 3 265 | 3 138 | 3 258 | 3 653 | 3 431 |
EBITDA1 |
881 | 938 | 932 | 934 | 976 | 1 041 | 1 003 | 1 019 | 1 081 | 1 145 | 1 115 | 1 122 | 1 180 | 1 268 | 1 277 |
Operating profit (EBIT)1 |
539 | 560 | 539 | 535 | 577 | 617 | 523 | 562 | 627 | 700 | 636 | 638 | 676 | 761 | - |
Operating Margin |
26,1% | 24,1% | 22,7% | 21,4% | 22,2% | 21,7% | 17,5% | 19,1% | 19,7% | 19,6% | 19,5% | 20,3% | 20,8% | 20,8% | - |
Pre-Tax Profit (EBT)1 |
566 | 595 | 590 | 599 | 626 | 692 | 663 | 660 | 721 | 711 | 747 | 740 | 810 | 895 | 859 |
Net income1 |
447 | 487 | 482 | 473 | 534 | 559 | 560 | 531 | 582 | 571 | 598 | 597 | 647 | 718 | 690 |
Net margin |
21,6% | 21,0% | 20,3% | 18,9% | 20,5% | 19,7% | 18,7% | 18,0% | 18,3% | 16,0% | 18,3% | 19,0% | 19,9% | 19,7% | 20,1% |
EPS2 |
2,01 | 2,19 | 2,17 | 2,13 | 2,40 | 2,51 | 2,52 | 2,38 | 2,62 | 2,56 | 2,69 | 2,68 | 2,88 | 3,15 | 3,08 |
Dividend per Share2 |
1,34 | 1,34 | 1,34 | 1,50 | 1,50 | 1,50 | 1,50 | 1,62 | 1,62 | 1,62 | 1,62 | 1,66 | 1,76 | 1,76 | 1,77 |
Announcement Date |
07/23/2020 | 11/11/2020 | 02/04/2021 | 05/10/2021 | 08/09/2021 | 11/04/2021 | 02/04/2022 | 05/05/2022 | 08/04/2022 | 11/03/2022 | - | - | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: September
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Net Debt1 |
837 | 911 | 2 655 | 1 836 | 4 343 | 6 651 | 9 028 | 12 062 |
Net Cash position1 |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
0,27x | 0,26x | 0,73x | 0,47x | 1,02x | 1,43x | 1,78x | 2,05x |
Free Cash Flow1 |
986 | 980 | 756 | 871 | 244 | -767 | -567 | -1 008 |
ROE (Net Profit / Equities) |
15,7% | 16,1% | 16,4% | 15,8% | 17,4% | 18,3% | 18,7% | 19,5% |
Shareholders' equity1 |
9 265 | 10 955 | 11 567 | 12 810 | 12 926 | 13 837 | 14 998 | 16 382 |
ROA (Net Profit / Asset) |
8,74% | 9,23% | 8,44% | 7,80% | 8,30% | 8,95% | 8,88% | 9,20% |
Assets1 |
16 654 | 19 068 | 22 519 | 26 014 | 27 027 | 28 309 | 31 572 | 34 641 |
Book Value Per Share2 |
49,4 | 50,2 | 54,7 | 61,1 | 59,2 | 64,3 | 69,7 | 75,8 |
Cash Flow per Share2 |
11,6 | 13,4 | 14,7 | 15,0 | 14,2 | 18,2 | 19,3 | 21,7 |
Capex1 |
1 568 | 1 990 | 2 509 | 2 464 | 2 927 | 4 031 | 4 034 | 5 034 |
Capex / Sales |
17,6% | 22,3% | 28,3% | 23,9% | 23,0% | 30,2% | 28,6% | 31,6% |
Announcement Date |
11/06/2018 | 11/07/2019 | 11/11/2020 | 11/04/2021 | 11/03/2022 | - | - | - |
1 USD in Million 2 USD |
|
| |
|
|
Momentum Picks Q1 2023 : 5 stocks for the winter |
|
AIR PRODUCTS & CHEMICALS, INC. An example of resilience |
Capitalization (USD) |
69 737 438 154 |
Net sales (USD) |
12 698 600 000 |
Number of employees |
20 805 |
Sales / Employee (USD) |
610 363 |
Free-Float |
88,5% |
Free-Float capitalization (USD) |
61 734 236 851 |
Avg. Exchange 20 sessions (USD) |
299 247 839 |
Average Daily Capital Traded |
0,43% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|