OTCMHCMLY
Market cap54bUSD
Dec 20, Last price
19.26USD
1D
-0.08%
1Q
-1.36%
Jan 2017
83.12%
Name
Holcim AG
Chart & Performance
Profile
Holcim Ltd, together with its subsidiaries, operates as a building materials and solutions company in the Asia Pacific, Europe, Latin America, the Middle East, Africa, and North America. It operates through four segments: Cement, Aggregates, Ready-mix Concrete, and Solutions & Products. The company offers cement, hydraulic binders, clinker, and other cementitious materials; aggregates, such as crushed stone, gravel, and sand; and ready-mix concrete, precast concrete products, asphalts, and mortars. In addition, it engages in the provision of contracting and other services; and retail activities, as well as waste management services. Its products are used in infrastructure projects, such as roads, mines, ports, dams, data centers, stadiums, wind farms, and electric power plants; building projects comprising individual housing, collective housing, office buildings, industrial and commercial buildings, and public buildings; and affordable housing. The company was formerly known as LafargeHolcim Ltd and changed its name to Holcim Ltd in May 2021. Holcim Ltd was founded in 1833 and is headquartered in Zug, Switzerland.
Valuation
Title CHF in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 27,009,000 -7.47% | 29,189,000 8.78% | 26,834,000 15.95% | |||||||
Cost of revenue | 22,959,000 | 26,504,000 | 23,145,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,050,000 | 2,685,000 | 3,689,000 | |||||||
NOPBT Margin | 15.00% | 9.20% | 13.75% | |||||||
Operating Taxes | 999,000 | 1,027,000 | 963,000 | |||||||
Tax Rate | 24.67% | 38.25% | 26.10% | |||||||
NOPAT | 3,051,000 | 1,658,000 | 2,726,000 | |||||||
Net income | 3,060,000 -7.50% | 3,308,000 43.95% | 2,298,000 35.42% | |||||||
Dividends | (1,414,000) | (1,330,000) | (1,222,000) | |||||||
Dividend yield | 3.76% | 4.61% | 4.29% | |||||||
Proceeds from repurchase of equity | (1,609,000) | |||||||||
BB yield | 4.28% | |||||||||
Debt | ||||||||||
Debt current | 1,334,000 | 1,622,000 | 2,360,000 | |||||||
Long-term debt | 11,785,000 | 14,362,000 | 15,386,000 | |||||||
Deferred revenue | 3,093,000 | |||||||||
Other long-term liabilities | 4,476,000 | 3,657,000 | 3,000 | |||||||
Net debt | 3,349,000 | 2,700,000 | 7,100,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 5,470,000 | 4,562,000 | 5,045,000 | |||||||
CAPEX | (1,505,000) | (1,549,000) | (1,532,000) | |||||||
Cash from investing activities | (3,469,000) | 2,081,000 | (4,710,000) | |||||||
Cash from financing activities | (5,223,000) | (3,252,000) | 1,114,000 | |||||||
FCF | 4,066,000 | 5,743,000 | 2,505,000 | |||||||
Balance | ||||||||||
Cash | 6,087,000 | 9,830,000 | 6,688,000 | |||||||
Long term investments | 3,683,000 | 3,454,000 | 3,958,000 | |||||||
Excess cash | 8,419,550 | 11,824,550 | 9,304,300 | |||||||
Stockholders' equity | 39,747,000 | 12,071,000 | 10,468,000 | |||||||
Invested Capital | 34,828,450 | 35,895,450 | 40,391,700 | |||||||
ROIC | 8.63% | 4.35% | 7.00% | |||||||
ROCE | 8.98% | 5.38% | 7.09% | |||||||
EV | ||||||||||
Common stock shares outstanding | 569,241 | 602,227 | 612,006 | |||||||
Price | 66.02 37.89% | 47.88 2.95% | 46.51 -4.34% | |||||||
Market cap | 37,581,280 30.33% | 28,834,651 1.30% | 28,464,406 -4.48% | |||||||
EV | 41,716,280 | 32,474,651 | 38,352,406 | |||||||
EBITDA | 6,027,000 | 5,530,000 | 6,026,000 | |||||||
EV/EBITDA | 6.92 | 5.87 | 6.36 | |||||||
Interest | 643,000 | 465,000 | 434,000 | |||||||
Interest/NOPBT | 15.88% | 17.32% | 11.76% |