XNASPCAR
Market cap55bUSD
Dec 24, Last price
105.18USD
1D
0.46%
1Q
7.20%
Jan 2017
249.44%
Name
Paccar Inc
Chart & Performance
Profile
PACCAR Inc designs, manufactures, and distributes light, medium, and heavy-duty commercial trucks in the United States, Europe, Mexico, South America, Australia, and internationally. It operates through three segments: Truck, Parts, and Financial Services. The Truck segment designs, manufactures, and distributes trucks for the over-the-road and off-highway hauling of commercial and consumer goods. It sells its trucks through a network of independent dealers under the Kenworth, Peterbilt, and DAF nameplates. The Parts segment distributes aftermarket parts for trucks and related commercial vehicles. The Financial Services segment conducts full-service leasing operations under the PacLease trade name, as well as provides finance and leasing products and services to customers and dealers. This segment also offers equipment financing and administrative support services for its franchisees; retail loan and leasing services for small, medium, and large commercial trucking companies, as well as independent owners/operators and other businesses; and truck inventory financing services to independent dealers. In addition, this segment offers loans and leases directly to customers for the acquisition of trucks and related equipment. The company also manufactures and markets industrial winches under the Braden, Carco, and Gearmatic nameplates. PACCAR Inc was founded in 1905 and is headquartered in Bellevue, Washington.
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 | 35,127,400 21.89% | 28,819,700 22.52% | 23,522,300 25.60% | |||||||
Cost of revenue | 28,396,400 | 24,409,300 | 20,554,500 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 6,731,000 | 4,410,400 | 2,967,800 | |||||||
NOPBT Margin | 19.16% | 15.30% | 12.62% | |||||||
Operating Taxes | 1,117,400 | 837,100 | 526,500 | |||||||
Tax Rate | 16.60% | 18.98% | 17.74% | |||||||
NOPAT | 5,613,600 | 3,573,300 | 2,441,300 | |||||||
Net income | 4,600,800 52.77% | 3,011,600 61.44% | 1,865,500 43.37% | |||||||
Dividends | (1,518,600) | (1,004,700) | (708,000) | |||||||
Dividend yield | 2.96% | 3.06% | 2.56% | |||||||
Proceeds from repurchase of equity | (3,500) | 33,600 | 36,000 | |||||||
BB yield | 0.01% | -0.10% | -0.13% | |||||||
Debt | ||||||||||
Debt current | 5,085,700 | 3,265,500 | 3,025,100 | |||||||
Long-term debt | 9,365,300 | 13,132,000 | 8,064,900 | |||||||
Deferred revenue | 683,200 | 329,100 | ||||||||
Other long-term liabilities | 2,909,400 | (1,307,600) | 2,991,400 | |||||||
Net debt | 5,446,700 | (6,941,000) | (5,647,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,190,000 | 3,027,000 | 2,186,700 | |||||||
CAPEX | (1,262,500) | (1,390,500) | (1,632,800) | |||||||
Cash from investing activities | (2,871,000) | (2,033,000) | (1,362,700) | |||||||
Cash from financing activities | 1,102,200 | 304,900 | (882,900) | |||||||
FCF | (11,851,800) | 5,834,600 | 1,510,400 | |||||||
Balance | ||||||||||
Cash | 9,004,300 | 6,158,900 | 4,813,000 | |||||||
Long term investments | 17,179,600 | 11,924,000 | ||||||||
Excess cash | 7,247,930 | 21,897,515 | 15,560,885 | |||||||
Stockholders' equity | 15,609,700 | 12,971,000 | 11,295,400 | |||||||
Invested Capital | 25,848,670 | 15,760,000 | 14,223,400 | |||||||
ROIC | 26.98% | 23.84% | 16.92% | |||||||
ROCE | 20.34% | 15.02% | 11.37% | |||||||
EV | ||||||||||
Common stock shares outstanding | 525,000 | 523,350 | 522,600 | |||||||
Price | 97.65 55.54% | 62.78 18.81% | 52.84 5.64% | |||||||
Market cap | 51,266,250 56.03% | 32,855,912 18.98% | 27,614,183 5.94% | |||||||
EV | 56,712,950 | 25,914,912 | 21,967,183 | |||||||
EBITDA | 7,654,900 | 5,200,600 | 3,871,100 | |||||||
EV/EBITDA | 7.41 | 4.98 | 5.67 | |||||||
Interest | 520,400 | 109,100 | 1,120,300 | |||||||
Interest/NOPBT | 7.73% | 2.47% | 37.75% |