XETRLXS
Market cap2.10bUSD
Dec 23, Last price
23.36EUR
1D
-0.26%
1Q
-13.35%
Jan 2017
-62.53%
IPO
-34.36%
Name
Lanxess AG
Chart & Performance
Profile
LANXESS Aktiengesellschaft, a specialty chemicals company, develops, manufactures, and markets chemical intermediates, additives, specialty chemicals, and plastics worldwide. It operates through four segments: Advanced Intermediates, Specialty Additives, Consumer Protection, and Engineering Materials. The Advanced Intermediates segment provides advanced industrial intermediates, basic and fine chemicals, organometallics, and inorganic pigments for the agrochemical, automotive, construction, aromas and flavors, semiconductors and photovoltaic, and color pigments industries. The Specialty Additives segment offers additives, including lubricants, flame retardants, plasticizers, and bromine derivatives for various applications of rubber, plastic, paint, construction, and electrical industries. The Consumer Protection segment provides material protection products; disinfectant, hygiene, and preservative solutions; flavors and fragrances; and precursors and intermediates for the agrochemicals, pharmaceuticals, and specialty chemicals industries, as well as technologies for the treatment of water and other liquids. The Engineering Materials segment produces technical plastics, glass fibers, fiber composites, and elastomers on a urethane basis for application in the automotive and electrical/electronics, construction, and medicine industries, as well as sports and leisure sectors. The company was founded in 1863 and is headquartered in Cologne, 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 | 6,714,000 -16.99% | 8,088,000 7.03% | 7,557,000 23.80% | |||||||
Cost of revenue | 6,757,000 | 7,636,000 | 7,082,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (43,000) | 452,000 | 475,000 | |||||||
NOPBT Margin | 5.59% | 6.29% | ||||||||
Operating Taxes | (105,000) | 72,000 | 84,000 | |||||||
Tax Rate | 15.93% | 17.68% | ||||||||
NOPAT | 62,000 | 380,000 | 391,000 | |||||||
Net income | 443,000 139.46% | 185,000 -30.71% | 267,000 -69.83% | |||||||
Dividends | (91,000) | (91,000) | (86,000) | |||||||
Dividend yield | 3.71% | 2.80% | 1.83% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 122,000 | 815,000 | 649,000 | |||||||
Long-term debt | 3,142,000 | 3,607,000 | 3,031,000 | |||||||
Deferred revenue | 12,000 | 12,000 | 8,000 | |||||||
Other long-term liabilities | 840,000 | 723,000 | 1,320,000 | |||||||
Net debt | 1,637,000 | 3,907,000 | 2,490,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 838,000 | 159,000 | 407,000 | |||||||
CAPEX | (326,000) | (407,000) | (479,000) | |||||||
Cash from investing activities | 423,000 | (1,051,000) | (432,000) | |||||||
Cash from financing activities | (1,466,000) | 613,000 | 389,000 | |||||||
FCF | 1,630,000 | (638,000) | (526,000) | |||||||
Balance | ||||||||||
Cash | 496,000 | 403,000 | 1,234,000 | |||||||
Long term investments | 1,131,000 | 112,000 | (44,000) | |||||||
Excess cash | 1,291,300 | 110,600 | 812,150 | |||||||
Stockholders' equity | 4,507,000 | 3,446,000 | 2,798,000 | |||||||
Invested Capital | 7,127,700 | 9,193,400 | 7,666,850 | |||||||
ROIC | 0.76% | 4.51% | 5.18% | |||||||
ROCE | 4.71% | 5.46% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 86,346 | 86,346 | 86,346 | |||||||
Price | 28.37 -24.75% | 37.70 -30.83% | 54.50 -13.16% | |||||||
Market cap | 2,449,645 -24.75% | 3,255,256 -30.83% | 4,705,874 -13.40% | |||||||
EV | 4,092,645 | 7,168,256 | 7,201,874 | |||||||
EBITDA | 519,000 | 998,000 | 988,000 | |||||||
EV/EBITDA | 7.89 | 7.18 | 7.29 | |||||||
Interest | 96,000 | 90,000 | 79,000 | |||||||
Interest/NOPBT | 19.91% | 16.63% |