OTCMHENKY
Market cap35bUSD
Dec 20, Last price
19.25USD
1D
0.68%
1Q
-5.88%
Jan 2017
-81.67%
Name
Henkel AG & Co KGaA
Chart & Performance
Profile
Henkel AG & Co. KGaA, together with its subsidiaries, engages in the adhesive technologies, beauty care, and laundry and home care businesses worldwide. The company's Adhesive Technologies segment offers adhesives, sealants, and functional coatings for various business areas, including packaging and consumer goods; automotive and metals; electronics and industrials; and craftsmen, construction, and professional industries. This segment markets its products primarily under the Loctite, Technomelt, Bonderite, Teroson, and Aquence brands. Its Beauty Care segment provides hair cosmetics; and body, skin, and oral care products, as well as operates professional hair salons. This segment distributes its products through brick-and-mortar stores, hair salons, third-party online platforms, and direct-to-consumer channels primarily under the Schwarzkopf, Dial, and Syoss brands. The company's Laundry & Home Care segment offers heavy-duty and specialty detergents, fabric softeners, laundry performance enhancers, and other fabric care products; hand and automatic dishwashing products; cleaners for bathroom and WC applications; household, glass, and specialty cleaners; and air fresheners and insect control products for household applications. This segment markets its products primarily under the Persil, Bref, Purex, all, and other brands. Henkel AG & Co. KGaA was founded in 1876 and is headquartered in Düsseldorf, Germany.
Valuation
Title EUR 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 | 21,514,000 -3.94% | 22,397,000 11.62% | 20,066,000 4.24% | |||||||
Cost of revenue | 19,306,000 | 20,687,000 | 17,960,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,208,000 | 1,710,000 | 2,106,000 | |||||||
NOPBT Margin | 10.26% | 7.63% | 10.50% | |||||||
Operating Taxes | 549,000 | 436,000 | 519,000 | |||||||
Tax Rate | 24.86% | 25.50% | 24.64% | |||||||
NOPAT | 1,659,000 | 1,274,000 | 1,587,000 | |||||||
Net income | 1,318,000 4.69% | 1,259,000 -22.95% | 1,634,000 16.05% | |||||||
Dividends | (771,000) | (795,000) | (798,000) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (195,000) | (803,000) | ||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 528,000 | 1,192,000 | 1,415,000 | |||||||
Long-term debt | 2,987,000 | 3,072,000 | 2,630,000 | |||||||
Deferred revenue | 853,000 | |||||||||
Other long-term liabilities | 930,000 | 743,000 | 11,000 | |||||||
Net debt | 1,090,000 | 3,039,000 | 1,814,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,255,000 | 1,247,000 | 2,141,000 | |||||||
CAPEX | (608,000) | (593,000) | (647,000) | |||||||
Cash from investing activities | (684,000) | (217,000) | (479,000) | |||||||
Cash from financing activities | (1,653,000) | (1,888,000) | (1,294,000) | |||||||
FCF | 2,597,000 | 297,000 | 1,552,000 | |||||||
Balance | ||||||||||
Cash | 2,251,000 | 1,399,000 | 2,465,000 | |||||||
Long term investments | 174,000 | (174,000) | (234,000) | |||||||
Excess cash | 1,349,300 | 105,150 | 1,227,700 | |||||||
Stockholders' equity | 21,231,000 | 20,375,000 | 19,233,000 | |||||||
Invested Capital | 22,471,700 | 23,617,850 | 21,933,300 | |||||||
ROIC | 7.20% | 5.59% | 7.34% | |||||||
ROCE | 9.01% | 6.99% | 8.82% | |||||||
EV | ||||||||||
Common stock shares outstanding | 419,721 | 428,417 | 434,278 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 2,910,000 | 2,585,000 | 3,084,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 117,000 | 80,000 | 53,000 | |||||||
Interest/NOPBT | 5.30% | 4.68% | 2.52% |