Valuation Linde plc

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2025-01-17 pm EST			5-day change	1st Jan Change
436.00 ^USD	+0.81%		+5.28%	+4.14%

07:45am	LINDE PLC : JP Morgan maintains a Buy rating	ZD
Jan. 16	Itm Power plc Announces Board Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	113,883	137,919	176,328	160,663	199,149	207,605	207,605	-
Change	-	21.11%	27.85%	-8.88%	23.95%	4.25%	0%	-
Enterprise Value (EV) ¹	125,139	150,319	187,712	173,141	213,858	224,133	224,858	225,219
Change	-	20.12%	24.88%	-7.76%	23.52%	4.8%	0.32%	0.16%
P/E ratio	50.8x	55.9x	47.3x	39.6x	32.6x	32.1x	27.9x	25.2x
PBR	2.32x	2.91x	4x	4.07x	5.09x	5.21x	5.09x	4.97x
PEG	-	4.5x	0.9x	3.2x	0.6x	4.08x	1.9x	2.4x
Capitalization / Revenue	4.03x	5.06x	5.73x	4.82x	6.06x	6.25x	5.97x	5.64x
EV / Revenue	4.43x	5.52x	6.1x	5.19x	6.51x	6.74x	6.47x	6.12x
EV / EBITDA	15.3x	17.4x	18.4x	15.9x	17.6x	17.4x	16.5x	15.4x
EV / EBIT	23.7x	25.9x	26.2x	21.9x	23.6x	23.2x	21.7x	20.1x
EV / FCF	51.3x	37.3x	28.3x	30.4x	38.8x	41.7x	35.5x	33.8x
FCF Yield	1.95%	2.68%	3.54%	3.29%	2.58%	2.4%	2.81%	2.96%
Dividend per Share ²	3.5	3.85	4.24	4.68	5.1	5.539	5.971	6.477
Rate of return	1.64%	1.46%	1.22%	1.43%	1.24%	1.27%	1.37%	1.49%
EPS ²	4.19	4.71	7.33	8.23	12.59	13.58	15.61	17.28
Distribution rate	83.5%	81.7%	57.8%	56.9%	40.5%	40.8%	38.2%	37.5%
Net sales ¹	28,228	27,243	30,793	33,364	32,854	33,242	34,750	36,826
EBITDA ¹	8,178	8,645	10,179	10,873	12,133	12,864	13,643	14,591
EBIT ¹	5,272	5,797	7,176	7,900	9,070	9,641	10,377	11,214
Net income ¹	2,285	2,501	3,826	4,147	6,199	6,557	7,319	7,912
Net Debt ¹	11,256	12,400	11,384	12,478	14,709	16,528	17,254	17,614
Reference price ²	212.90	263.51	346.43	326.18	410.71	436.00	436.00	436.00
Nbr of stocks (in thousands)	534,914	523,393	508,987	492,561	484,890	476,158	476,158	-
Announcement Date	2/13/20	2/5/21	2/10/22	2/7/23	2/6/24	-	-	-

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. ($)
LINDE PLC	32.1x	6.74x	17.42x	+1.27%	208B
AIR PRODUCTS & CHEMICALS, INC.	24.85x	6.82x	15.76x	+2.35%	70.67B
NIPPON SANSO HOLDINGS CORPORATION	16.91x	1.96x	8.57x	+1.18%	11.72B
LINDE INDIA LIMITED	105.72x	16.59x	60.9x	+0.23%	5.72B
SOL S.P.A.	22.61x	2.44x	9.56x	+1.05%	3.56B
JIANGSU NATA OPTO-ELECTRONIC MATERIAL CO., LTD.	76.26x	-	-	+0.24%	2.97B
HANGZHOU OXYGEN PLANT GROUP CO.,LTD.	19.97x	1.67x	9.75x	+2.98%	2.78B
AIR WATER INC.	8.5x	0.73x	6.24x	+3.61%	2.66B
PERIC SPECIAL GASES CO., LTD.	42.75x	-	-	-	2.02B
Average	38.85x	5.28x	18.32x	+1.61%	34.41B
Weighted average by Cap.	31.30x	6.61x	17.25x	+1.52%