|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Capitalization1 |
90 093 | 130 270 | 184 605 | 262 925 | 216 998 | 200 629 | - | - |
Enterprise Value (EV)1 |
106 980 | 145 623 | 196 015 | 293 318 | 242 962 | 225 477 | 224 036 | 222 004 |
P/E ratio |
30,9x | 35,4x | 29,2x | 34,3x | 31,2x | 29,5x | 24,0x | 20,0x |
Yield |
0,30% | 0,23% | 0,19% | 0,16% | 0,22% | 0,25% | 0,27% | 0,29% |
Capitalization / Revenue |
3,70x | 5,10x | 5,73x | 6,71x | 4,83x | 4,43x | 4,12x | 3,82x |
EV / Revenue |
4,39x | 5,70x | 6,08x | 7,48x | 5,41x | 4,98x | 4,60x | 4,22x |
EV / EBITDA |
17,4x | 22,3x | 19,2x | 22,6x | 20,3x | 19,0x | 17,1x | 15,4x |
Enterprise Value (EV) / FCF |
28,3x | 36,0x | 28,8x | 41,8x | 35,0x | 32,8x | 26,0x | 23,4x |
FCF Yield |
3,54% | 2,78% | 3,48% | 2,39% | 2,85% | 3,05% | 3,84% | 4,27% |
Price to Book |
3,26x | 4,38x | 5,39x | 6,45x | 4,89x | 4,28x | 3,89x | 3,52x |
Nbr of stocks (in thousands) |
402 576 | 400 991 | 396 335 | 394 048 | 394 048 | 385 721 | - | - |
Reference price (USD) |
224 | 325 | 466 | 667 | 551 | 520 | 520 | 520 |
Announcement Date |
01/30/2019 | 01/30/2020 | 02/01/2021 | 02/02/2022 | 02/01/2023 | - | - | - |
1 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Net sales1 |
24 358 | 25 542 | 32 218 | 39 211 | 44 915 | 45 264 | 48 693 | 52 562 |
EBITDA1 |
6 141 | 6 537 | 10 214 | 12 969 | 11 971 | 11 869 | 13 089 | 14 437 |
Operating profit (EBIT)1 |
5 615 | 5 973 | 9 556 | 12 138 | 10 985 | 10 738 | 11 902 | 13 141 |
Operating Margin |
23,1% | 23,4% | 29,7% | 31,0% | 24,5% | 23,7% | 24,4% | 25,0% |
Pre-Tax Profit (EBT)1 |
3 262 | 4 070 | 7 225 | 8 841 | 7 835 | 7 755 | 9 976 | 11 933 |
Net income1 |
2 938 | 3 696 | 6 375 | 7 725 | 6 950 | 6 852 | 8 336 | 9 655 |
Net margin |
12,1% | 14,5% | 19,8% | 19,7% | 15,5% | 15,1% | 17,1% | 18,4% |
EPS2 |
7,24 | 9,17 | 16,0 | 19,5 | 17,6 | 17,6 | 21,7 | 26,0 |
Free Cash Flow1 |
3 785 | 4 047 | 6 815 | 7 020 | 6 935 | 6 868 | 8 607 | 9 476 |
FCF margin |
15,5% | 15,8% | 21,2% | 17,9% | 15,4% | 15,2% | 17,7% | 18,0% |
FCF Conversion |
61,6% | 61,9% | 66,7% | 54,1% | 57,9% | 57,9% | 65,8% | 65,6% |
Dividend per Share2 |
0,68 | 0,76 | 0,88 | 1,04 | 1,20 | 1,31 | 1,41 | 1,50 |
Announcement Date |
01/30/2019 | 01/30/2020 | 02/01/2021 | 02/02/2022 | 02/01/2023 | - | - | - |
1 USD in Million 2 USD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
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 |
2024 Q2 |
Net sales1 |
10 550 | 9 906 | 9 273 | 9 330 | 10 702 | 11 818 | 10 970 | 10 677 | 11 450 | 10 710 | 11 000 | 11 284 | 12 276 | 11 561 | 11 850 |
EBITDA1 |
3 703 | 3 708 | 2 900 | 2 983 | 3 378 | 3 700 | 2 841 | 2 614 | 2 816 | 2 583 | 2 755 | 3 043 | 3 412 | 2 869 | 3 084 |
Operating profit (EBIT)1 |
3 512 | 3 510 | 2 689 | 2 778 | 3 161 | 3 450 | 2 605 | 2 370 | 2 560 | 2 330 | 2 504 | 2 768 | 3 173 | 2 646 | 2 813 |
Operating Margin |
33,3% | 35,4% | 29,0% | 29,8% | 29,5% | 29,2% | 23,7% | 22,2% | 22,4% | 21,8% | 22,8% | 24,5% | 25,8% | 22,9% | 23,7% |
Pre-Tax Profit (EBT)1 |
- | - | 2 047 | 2 173 | 1 862 | 2 540 | 1 917 | 1 601 | 1 777 | 1 363 | 1 716 | 2 037 | 2 384 | - | - |
Net income1 |
2 498 | 2 337 | 1 828 | 1 902 | 1 658 | 2 215 | 1 664 | 1 495 | 1 576 | 1 289 | 1 531 | 1 819 | 2 145 | 1 748 | 1 907 |
Net margin |
23,7% | 23,6% | 19,7% | 20,4% | 15,5% | 18,7% | 15,2% | 14,0% | 13,8% | 12,0% | 13,9% | 16,1% | 17,5% | 15,1% | 16,1% |
EPS2 |
6,24 | 5,88 | 4,61 | 4,79 | 4,17 | 5,61 | 4,22 | 3,79 | 4,01 | 3,32 | 3,95 | 4,66 | 5,58 | 4,73 | 5,17 |
Dividend per Share2 |
0,22 | 0,26 | 0,26 | 0,26 | 0,26 | 0,30 | 0,30 | 0,30 | 0,30 | - | 0,35 | 0,35 | 0,35 | 0,35 | 0,35 |
Announcement Date |
02/01/2021 | 04/29/2021 | 07/28/2021 | 10/27/2021 | 02/02/2022 | 04/28/2022 | 07/28/2022 | 10/26/2022 | 02/01/2023 | 04/26/2023 | - | - | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Net Debt1 |
16 887 | 15 353 | 11 410 | 30 393 | 25 964 | 24 848 | 23 407 | 21 375 |
Net Cash position1 |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
2,75x | 2,35x | 1,12x | 2,34x | 2,17x | 2,09x | 1,79x | 1,48x |
Free Cash Flow1 |
3 785 | 4 047 | 6 815 | 7 020 | 6 935 | 6 868 | 8 607 | 9 476 |
ROE (Net Profit / Equities) |
17,0% | 17,4% | 24,3% | 26,5% | 21,6% | 19,9% | 21,6% | 25,2% |
Shareholders' equity1 |
17 259 | 21 269 | 26 195 | 29 129 | 32 163 | 34 468 | 38 546 | 38 332 |
ROA (Net Profit / Asset) |
8,00% | 8,70% | 12,3% | 9,43% | 9,52% | 9,32% | 10,2% | 11,1% |
Assets1 |
36 748 | 42 502 | 52 009 | 81 921 | 73 003 | 73 539 | 81 519 | 86 961 |
Book Value Per Share2 |
68,6 | 74,2 | 86,5 | 103 | 113 | 122 | 134 | 148 |
Cash Flow per Share2 |
11,2 | 12,3 | 20,8 | 24,0 | 23,2 | 22,9 | 28,1 | 31,9 |
Capex1 |
758 | 926 | 1 474 | 2 523 | 2 243 | 2 062 | 1 993 | 2 078 |
Capex / Sales |
3,11% | 3,63% | 4,58% | 6,43% | 4,99% | 4,56% | 4,09% | 3,95% |
Announcement Date |
01/30/2019 | 01/30/2020 | 02/01/2021 | 02/02/2022 | 02/01/2023 | - | - | - |
1 USD in Million 2 USD |
|
| |
|
|
Marketmind: Cloud control - tech trumps banks |
|
THERMO FISHER SCIENTIFIC A moat stock priced to perfection |
Capitalization (USD) |
200 629 069 700 |
Net sales (USD) |
44 915 000 000 |
Number of employees |
130 000 |
Sales / Employee (USD) |
345 500 |
Free-Float |
87,1% |
Free-Float capitalization (USD) |
174 826 194 067 |
Avg. Exchange 20 sessions (USD) |
951 842 316 |
Average Daily Capital Traded |
0,47% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|