XNYSASH
Market cap3.25bUSD
Jan 10, Last price
68.92USD
1D
-2.03%
1Q
-19.63%
Jan 2017
-36.94%
Name
Ashland Inc
Chart & Performance
Profile
Ashland Inc. provides additives and specialty ingredients worldwide. It operates through Life Sciences; Personal Care & Household; Specialty Additives; and Intermediates and Solvents segments. The Life Sciences segment offers pharmaceutical solutions, including controlled release polymers, disintegrants, tablet coatings, thickeners, solubilizers, and tablet binders; nutrition solutions, such as thickeners, stabilizers, emulsifiers, and additives; and nutraceutical solutions comprising products for weight management, joint comfort, stomach and intestinal health, sports nutrition, and general wellness, as well as custom formulation, toll processing, and particle engineering solutions. The Personal Care & Household segment provides a range of nature-based, biodegradable, and performance ingredients; solutions for toothpastes, mouth washes and rinses, denture cleaning, and care for teeth; and household supplies nature-derived rheology ingredients, biodegradable surface wetting agents, performance encapsulates, and specialty polymers. The Specialty Additives segment offers rheology modifiers, foam control agents, surfactants and wetting agents, pH neutralizers, advanced ceramics used in catalytic converters, environmental filters, ingredients for the manufacturing of ceramic capacitors, plasma display panels and solar cells, ingredients for textile printing, thermoplastic metals, and alloys for welding. The Intermediates and Solvents segment produces 1,4 butanediol and related derivatives, including n-methylpyrrolidone. It offers its products to customers in a range of consumer and industrial markets, such as architectural coatings, construction, energy, food and beverage, nutraceuticals, personal care, and pharmaceutical. The company was formerly known as Ashland Global Holdings Inc. Ashland Inc. was founded in 1924 and is based in Wilmington, Delaware.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑09 | 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | 2016‑09 | 2015‑09 | |
Income | ||||||||||
Revenues | 2,113,000 -3.56% | 2,191,000 -8.36% | 2,391,000 13.26% | |||||||
Cost of revenue | 1,954,000 | 1,939,000 | 2,009,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 159,000 | 252,000 | 382,000 | |||||||
NOPBT Margin | 7.52% | 11.50% | 15.98% | |||||||
Operating Taxes | (223,000) | (8,000) | 25,000 | |||||||
Tax Rate | 6.54% | |||||||||
NOPAT | 382,000 | 260,000 | 357,000 | |||||||
Net income | 169,000 -5.06% | 178,000 -1.66% | 181,000 4.62% | |||||||
Dividends | (78,000) | (76,000) | (70,000) | |||||||
Dividend yield | 1.79% | 1.72% | 1.32% | |||||||
Proceeds from repurchase of equity | (380,000) | (300,000) | (200,000) | |||||||
BB yield | 8.74% | 6.80% | 3.76% | |||||||
Debt | ||||||||||
Debt current | 20,000 | 38,000 | 19,000 | |||||||
Long-term debt | 1,567,000 | 1,548,000 | 1,477,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 839,000 | 818,000 | 900,000 | |||||||
Net debt | 1,284,000 | 734,000 | 847,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 462,000 | 243,000 | (213,000) | |||||||
CAPEX | (137,000) | (170,000) | (113,000) | |||||||
Cash from investing activities | (102,000) | (109,000) | 1,556,000 | |||||||
Cash from financing activities | (479,000) | (371,000) | (896,000) | |||||||
FCF | 706,000 | 127,000 | 248,000 | |||||||
Balance | ||||||||||
Cash | 300,000 | 417,000 | 646,000 | |||||||
Long term investments | 3,000 | 435,000 | 3,000 | |||||||
Excess cash | 197,350 | 742,450 | 529,450 | |||||||
Stockholders' equity | 2,868,000 | 3,093,000 | 3,085,000 | |||||||
Invested Capital | 4,977,650 | 4,630,550 | 5,020,550 | |||||||
ROIC | 7.95% | 5.39% | 6.64% | |||||||
ROCE | 3.07% | 4.56% | 6.67% | |||||||
EV | ||||||||||
Common stock shares outstanding | 50,000 | 54,000 | 56,000 | |||||||
Price | 86.97 6.48% | 81.68 -13.99% | 94.97 6.56% | |||||||
Market cap | 4,348,500 -1.41% | 4,410,720 -17.07% | 5,318,320 -2.17% | |||||||
EV | 5,632,500 | 5,144,720 | 6,165,320 | |||||||
EBITDA | 433,000 | 495,000 | 623,000 | |||||||
EV/EBITDA | 13.01 | 10.39 | 9.90 | |||||||
Interest | 43,000 | 6,000 | 62,000 | |||||||
Interest/NOPBT | 27.04% | 2.38% | 16.23% |