MYERS INDUSTRIES, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 22.04 USD | +0.05% |
|
+2.18% | +12.74% |
| Mar. 19 | Myers Industries Seeks Acquisitions | CI |
| Mar. 19 | Transcript : Myers Industries, Inc. - Analyst/Investor Day |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 592.5 | 744.4 | 725.1 | 811.3 | 720.2 | 812.6 | - | - |
| Enterprise Value (EV) 1 | 594.1 | 793.7 | 798.4 | 891.1 | 720.2 | 812.6 | 812.6 | 812.6 |
| P/E ratio | 24.5 x | 20.4 x | 21.8 x | 13.6 x | 14.8 x | 16.1 x | 13 x | 11.4 x |
| Yield | 3.24% | 2.6% | 2.7% | 2.43% | - | - | - | - |
| Capitalization / Revenue | 1.15 x | 1.46 x | 0.95 x | 0.9 x | 0.89 x | 0.86 x | 0.82 x | 0.79 x |
| EV / Revenue | 1.15 x | 1.46 x | 0.95 x | 0.9 x | 0.89 x | 0.86 x | 0.82 x | 0.79 x |
| EV / EBITDA | 9.09 x | 11.2 x | 10 x | 7.43 x | 7.35 x | 5.65 x | 4.57 x | 3.94 x |
| EV / FCF | 13,456,440 x | 22,500,308 x | 26,810,602 x | 16,787,786 x | - | - | - | - |
| FCF Yield | 0% | 0% | 0% | 0% | - | - | - | - |
| Price to Book | 3.57 x | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 35,520 | 35,825 | 36,239 | 36,497 | 36,838 | 36,868 | - | - |
| Reference price 2 | 16.68 | 20.78 | 20.01 | 22.23 | 19.55 | 22.04 | 22.04 | 22.04 |
| Announcement Date | 3/3/20 | 3/11/21 | 3/10/22 | 3/1/23 | 3/5/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 515.7 | 510.4 | 761.4 | 899.5 | 813.1 | 941.7 | 991.5 | 1,035 |
| EBITDA 1 | 65.2 | 66.43 | 72.37 | 109.2 | 98.05 | 143.9 | 177.9 | 206.3 |
| EBIT 1 | 42.04 | 45.9 | 51.95 | 87.95 | 75.26 | 101.1 | 115.1 | 123.5 |
| Operating Margin | 8.15% | 8.99% | 6.82% | 9.78% | 9.26% | 10.74% | 11.61% | 11.93% |
| Earnings before Tax (EBT) 1 | 33.18 | 48.86 | 45.09 | 78.21 | 66.06 | 68.2 | 84.7 | 96.7 |
| Net income 1 | 24.33 | 36.77 | 33.54 | 60.27 | 48.87 | 51.2 | 63.5 | 72.5 |
| Net margin | 4.72% | 7.2% | 4.4% | 6.7% | 6.01% | 5.44% | 6.4% | 7% |
| EPS 2 | 0.6800 | 1.020 | 0.9200 | 1.640 | 1.320 | 1.370 | 1.700 | 1.940 |
| Free Cash Flow | 44.03 | 33.09 | 27.05 | 48.33 | - | - | - | - |
| FCF margin | 8.54% | 6.48% | 3.55% | 5.37% | - | - | - | - |
| FCF Conversion (EBITDA) | 67.53% | 49.81% | 37.37% | 44.27% | - | - | - | - |
| FCF Conversion (Net income) | 180.94% | 89.98% | 80.65% | 80.19% | - | - | - | - |
| Dividend per Share | 0.5400 | 0.5400 | 0.5400 | 0.5400 | - | - | - | - |
| Announcement Date | 3/3/20 | 3/11/21 | 3/10/22 | 3/1/23 | 3/5/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 200.1 | 199.6 | 225.5 | 233.2 | 228.1 | 212.8 | 215.7 | 208.5 | 197.8 | 191.1 | 241.8 | 244.3 | 232.6 | 223.1 |
| EBITDA 1 | 17.29 | 17.6 | 31.03 | 28.86 | 27.17 | 22.1 | 25.92 | 24.7 | 25.65 | 21.78 | 35.3 | 37.4 | 36 | 35.2 |
| EBIT 1 | 12.53 | 12.47 | 25.83 | 23.62 | 22.01 | 16.48 | 20.3 | 19.03 | 20.04 | 15.89 | 24.7 | 26.7 | 25.4 | 24.3 |
| Operating Margin | 6.26% | 6.25% | 11.46% | 10.13% | 9.65% | 7.75% | 9.41% | 9.13% | 10.13% | 8.32% | 10.22% | 10.93% | 10.92% | 10.89% |
| Earnings before Tax (EBT) 1 | 10.76 | 9.592 | 23.26 | 21.41 | 18.18 | 15.37 | 17.31 | - | 17.16 | 17.23 | 16.1 | 18.4 | 17.3 | 16.4 |
| Net income 1 | 7.903 | 7.255 | 17.34 | 15.83 | 13.67 | 13.43 | 12.98 | - | 12.75 | 12.54 | 12.1 | 13.8 | 13 | 12.3 |
| Net margin | 3.95% | 3.64% | 7.69% | 6.79% | 5.99% | 6.31% | 6.01% | - | 6.44% | 6.56% | 5% | 5.65% | 5.59% | 5.51% |
| EPS 2 | 0.2200 | 0.2000 | 0.4700 | 0.4300 | 0.3700 | 0.3600 | 0.3500 | - | 0.3400 | 0.3400 | 0.3200 | 0.3700 | 0.3500 | 0.3300 |
| Dividend per Share | 0.1350 | 0.1350 | 0.1350 | 0.1350 | 0.1350 | 0.1350 | 0.1350 | 0.1350 | - | - | - | - | - | - |
| Announcement Date | 11/4/21 | 3/10/22 | 5/5/22 | 8/2/22 | 10/27/22 | 3/1/23 | 5/4/23 | 8/3/23 | 11/1/23 | 3/5/24 | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | 1.65 | 49.3 | 73.3 | 79.7 | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 0.0253 x | 0.7418 x | 1.013 x | 0.7305 x | - | - | - | - |
| Free Cash Flow | 44 | 33.1 | 27 | 48.3 | - | - | - | - |
| ROE (net income / shareholders' equity) | 15.1% | 17.1% | 17.7% | 26.5% | 18.8% | - | - | - |
| ROA (Net income/ Total Assets) | 6.93% | 9.76% | 7.99% | 12% | 9.53% | - | - | - |
| Assets 1 | 350.9 | 376.6 | 419.9 | 502 | 512.6 | - | - | - |
| Book Value Per Share | 4.670 | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 10.3 | 13.4 | 17.9 | 24.3 | 22.9 | 37.5 | 37.5 | - |
| Capex / Sales | 2% | 2.63% | 2.35% | 2.7% | 2.81% | 3.98% | 3.78% | - |
| Announcement Date | 3/3/20 | 3/11/21 | 3/10/22 | 3/1/23 | 3/5/24 | - | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
22.04
USD
Average target price
30
USD
Spread / Average Target
+36.12%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +12.74% | 813M | |
| -6.95% | 12.96B | |
| +15.94% | 9.48B | |
| -15.34% | 6.61B | |
| +26.40% | 1.39B | |
| +7.61% | 1.33B | |
| -15.31% | 1.29B | |
| +27.87% | 1.26B | |
| -24.91% | 997M | |
| +21.08% | 855M |
- Stock Market
- Equities
- MYE Stock
- Financials Myers Industries, Inc.
