XNYSAXL
Market cap676mUSD
Dec 23, Last price
5.75USD
1D
-0.52%
1Q
-6.05%
Jan 2017
-70.21%
Name
American Axle & Manufacturing Holdings Inc
Chart & Performance
Profile
American Axle & Manufacturing Holdings, Inc., together with its subsidiaries, designs, engineers, and manufactures driveline and metal forming technologies that supports electric, hybrid, and internal combustion vehicles in the United States, Mexico, South America, China, other Asian countries, and Europe. It operates through Driveline and Metal Forming segments. The Driveline segment offers front and rear axles, driveshafts, differential assemblies, clutch modules, balance shaft systems, disconnecting driveline technology, and electric and hybrid driveline products and systems for light trucks, sport utility vehicles, crossover vehicles, passenger cars, and commercial vehicles. The Metal Forming segment provides axle and transmission shafts, ring and pinion gears, differential gears and assemblies, and connecting rods and variable valve timing products for original equipment manufacturers and tier 1 automotive suppliers. American Axle & Manufacturing Holdings, Inc. has technology development agreement with Suzhou Inovance Automotive Ltd. and REE Automotive Ltd. American Axle & Manufacturing Holdings, Inc. was founded in 1994 and is headquartered in Detroit, Michigan.
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 | 6,079,500 4.78% | 5,802,400 12.52% | 5,156,600 9.46% | |||||||
Cost of revenue | 5,610,600 | 5,241,500 | 4,550,700 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 468,900 | 560,900 | 605,900 | |||||||
NOPBT Margin | 7.71% | 9.67% | 11.75% | |||||||
Operating Taxes | 9,100 | 2,000 | (4,700) | |||||||
Tax Rate | 1.94% | 0.36% | ||||||||
NOPAT | 459,800 | 558,900 | 610,600 | |||||||
Net income | (33,600) -152.26% | 64,300 989.83% | 5,900 -101.05% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (14,700) | (1,900) | (4,300) | |||||||
BB yield | 1.43% | 0.21% | 0.40% | |||||||
Debt | ||||||||||
Debt current | 55,100 | 97,000 | 43,400 | |||||||
Long-term debt | 3,117,500 | 3,040,600 | 3,310,100 | |||||||
Deferred revenue | 70,400 | 73,400 | 94,800 | |||||||
Other long-term liabilities | 528,200 | 626,400 | 844,100 | |||||||
Net debt | 2,646,500 | 2,612,700 | 2,622,200 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 396,100 | 448,900 | 538,400 | |||||||
CAPEX | (194,600) | (171,400) | (181,200) | |||||||
Cash from investing activities | (184,500) | (243,000) | (161,100) | |||||||
Cash from financing activities | (205,500) | (217,200) | (401,400) | |||||||
FCF | 622,300 | 618,200 | 818,900 | |||||||
Balance | ||||||||||
Cash | 519,900 | 511,500 | 530,200 | |||||||
Long term investments | 6,200 | 13,400 | 201,100 | |||||||
Excess cash | 222,125 | 234,780 | 473,470 | |||||||
Stockholders' equity | (544,800) | (523,700) | (677,400) | |||||||
Invested Capital | 4,738,100 | 4,872,600 | 5,291,100 | |||||||
ROIC | 9.57% | 11.00% | 11.11% | |||||||
ROCE | 11.14% | 12.87% | 13.09% | |||||||
EV | ||||||||||
Common stock shares outstanding | 116,600 | 115,500 | 114,100 | |||||||
Price | 8.81 12.66% | 7.82 -16.18% | 9.33 11.87% | |||||||
Market cap | 1,027,246 13.73% | 903,210 -15.16% | 1,064,553 12.86% | |||||||
EV | 3,673,746 | 3,515,910 | 3,686,753 | |||||||
EBITDA | 956,100 | 1,053,000 | 1,150,200 | |||||||
EV/EBITDA | 3.84 | 3.34 | 3.21 | |||||||
Interest | 201,700 | 174,500 | 195,200 | |||||||
Interest/NOPBT | 43.02% | 31.11% | 32.22% |