Valuation Applied Industrial Technologies, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-01-24 pm EST			5-day change	1st Jan Change
260.66 ^USD	-0.33%		+1.27%	+8.85%

Jan. 02	Applied Industrial Technologies Closes Acquisition of Hydradyne	MT
Dec. 30	Applied Industrial Technologies, Inc. completed the acquisition of Hydradyne, LLC from LOR, Inc.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,415	3,539	3,697	5,598	7,489	10,021	-	-
Change	-	46.53%	4.48%	51.42%	33.77%	33.82%	-	-
Enterprise Value (EV) ¹	3,080	3,539	3,697	5,598	7,626	9,871	9,522	9,160
Change	-	14.88%	4.48%	51.42%	36.21%	29.45%	-3.54%	-3.8%
P/E ratio	101x	24.7x	14.6x	16.4x	19.7x	26.6x	24.5x	22.3x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	0.2x	0.5x	1.8x	-65.37x	2.82x	2.2x
Capitalization / Revenue	0.74x	1.09x	0.97x	1.27x	1.67x	2.21x	2.09x	1.97x
EV / Revenue	0.95x	1.09x	0.97x	1.27x	1.7x	2.17x	1.98x	1.8x
EV / EBITDA	10.6x	11.1x	9.03x	10.7x	13.8x	17.9x	16x	14.6x
EV / EBIT	13.5x	13.6x	10.3x	11.8x	15.4x	20x	17.8x	15.7x
EV / FCF	11.1x	-	-	-	22x	26.2x	24x	21.3x
FCF Yield	8.98%	-	-	-	4.54%	3.82%	4.17%	4.69%
Dividend per Share ²	1.26	1.3	1.34	1.38	1.44	1.52	1.6	1.92
Rate of return	2.02%	1.43%	1.39%	0.95%	0.74%	0.58%	0.61%	0.74%
EPS ²	0.62	3.68	6.58	8.84	9.83	9.79	10.64	11.71
Distribution rate	203%	35.3%	20.4%	15.6%	14.6%	15.5%	15%	16.4%
Net sales ¹	3,246	3,236	3,811	4,413	4,479	4,543	4,802	5,094
EBITDA ¹	291.7	317.5	409.6	524.5	553.3	553	596.6	626
EBIT ¹	229	260.1	357.9	473.2	495.8	493.5	536.1	585
Net income ¹	24.04	-	257.4	346.7	385.8	380.2	409.8	446
Net Debt ¹	665.2	-	-	-	136.7	-150	-499	-861
Reference price ²	62.39	91.06	96.17	144.83	194.00	260.66	260.66	260.66
Nbr of stocks (in thousands)	38,707	38,859	38,444	38,654	38,603	38,447	-	-
Announcement Date	8/12/20	8/17/21	8/11/22	8/10/23	8/15/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
APPLIED INDUSTRIAL TECHNOLOGIES, INC.	26.63x	2.17x	17.85x	+0.58%	10.02B
W.W. GRAINGER, INC.	28.91x	3.26x	19.39x	+0.72%	54.62B
FASTENAL COMPANY	37.28x	5.71x	25.38x	+2.06%	43.3B
DIPLOMA PLC	35.63x	4.33x	18.41x	+1.39%	7.49B
MSC INDUSTRIAL DIRECT CO., INC.	24.12x	1.36x	13.1x	+4.16%	4.63B
DXP ENTERPRISES, INC.	27.81x	-	-	-	1.67B
DISTRIBUTION SOLUTIONS GROUP, INC.	56.8x	-	-	-	1.59B
BUFAB AB	31.04x	2.49x	17.05x	+1.14%	1.6B
DNOW INC.	21.43x	-	-	-	1.6B
MRC GLOBAL INC.	19.7x	-	-	-	1.3B
Average	30.94x	3.22x	18.53x	+1.68%	12.78B
Weighted average by Cap.	31.96x	4.03x	21.07x	+1.37%