XNASAAON
Market cap9.87bUSD
Dec 27, Last price
121.42USD
1D
-1.03%
1Q
13.38%
Jan 2017
267.38%
Name
Aaon Inc
Chart & Performance
Profile
AAON, Inc., together with its subsidiaries, engages in engineering, manufacturing, marketing, and selling air conditioning and heating equipment in the United States and Canada. The company operates through three segments: AAON Oklahoma, AAON Coil Products, and BasX. It offers rooftop units, data center cooling solutions, cleanroom systems, chillers, packaged outdoor mechanical rooms, air handling units, makeup air units, energy recovery units, condensing units, geothermal/water-source heat pumps, coils, and controls. The company markets and sells its products to retail, manufacturing, educational, lodging, supermarket, data centers, medical and pharmaceutical, and other commercial industries. It sells its products through a network of independent manufacturer representative organizations and internal sales force. The company was incorporated in 1987 and is based in Tulsa, Oklahoma.
Valuation
Title USD 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 | 1,168,518 31.47% | 888,788 66.28% | 534,517 3.88% | |||||||
Cost of revenue | 970,976 | 799,655 | 478,223 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 197,542 | 89,133 | 56,294 | |||||||
NOPBT Margin | 16.91% | 10.03% | 10.53% | |||||||
Operating Taxes | 45,531 | 24,157 | 10,424 | |||||||
Tax Rate | 23.05% | 27.10% | 18.52% | |||||||
NOPAT | 152,011 | 64,976 | 45,870 | |||||||
Net income | 177,623 76.96% | 100,376 70.83% | 58,758 -25.63% | |||||||
Dividends | (26,445) | (22,917) | (19,947) | |||||||
Dividend yield | 0.43% | 0.37% | 0.31% | |||||||
Proceeds from repurchase of equity | (25,009) | 10,403 | 272 | |||||||
BB yield | 0.41% | -0.17% | 0.00% | |||||||
Debt | ||||||||||
Debt current | 2,021 | 1,254 | 1,580 | |||||||
Long-term debt | 60,751 | 84,244 | 41,580 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 18,800 | 11,964 | 25,249 | |||||||
Net debt | 62,485 | 80,047 | 40,301 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 158,895 | 61,318 | 61,183 | |||||||
CAPEX | (104,294) | (76,024) | (55,362) | |||||||
Cash from investing activities | (109,311) | (76,213) | (158,719) | |||||||
Cash from financing activities | (46,510) | 17,357 | 18,735 | |||||||
FCF | (4,097) | (41,305) | (51,265) | |||||||
Balance | ||||||||||
Cash | 287 | 5,451 | 2,859 | |||||||
Long term investments | ||||||||||
Excess cash | ||||||||||
Stockholders' equity | 613,161 | 461,979 | 384,516 | |||||||
Invested Capital | 804,574 | 638,457 | 532,999 | |||||||
ROIC | 21.07% | 11.09% | 10.90% | |||||||
ROCE | 24.19% | 13.56% | 9.96% | |||||||
EV | ||||||||||
Common stock shares outstanding | 83,295 | 81,146 | 80,593 | |||||||
Price | 73.87 -1.93% | 75.32 -5.17% | 79.43 19.21% | |||||||
Market cap | 6,153,023 0.67% | 6,111,887 -4.52% | 6,401,540 20.71% | |||||||
EV | 6,215,508 | 6,191,934 | 6,441,841 | |||||||
EBITDA | 244,334 | 124,563 | 86,710 | |||||||
EV/EBITDA | 25.44 | 49.71 | 74.29 | |||||||
Interest | 4,843 | 2,627 | 132 | |||||||
Interest/NOPBT | 2.45% | 2.95% | 0.23% |