XNYSCBT
Market cap4.77bUSD
Jan 08, Last price
87.70USD
1D
-1.15%
1Q
-20.83%
Jan 2017
73.53%
Name
Cabot Corp
Chart & Performance
Profile
Cabot Corporation operates as a specialty chemicals and performance materials company. It operates through three segments: Reinforcement Materials, Performance Chemicals, and Purification Solutions. The company offers reinforcing carbons used in tires as a rubber reinforcing agent and performance additive, as well as in industrial products, such as hoses, belts, extruded profiles, and molded goods; and engineered elastomer composites. It also provides specialty carbons used in inks, coatings, plastics, adhesives, toners, batteries, and displays applications; masterbatch and conductive compound products for use in automotive, industrial, packaging, infrastructure, agriculture, consumer products, and electronics industries; inkjet colorants used in the inkjet printing applications; fumed silica used in adhesives, sealants, cosmetics, batteries, inks, toners, silicone elastomers, coatings, polishing slurries, and pharmaceuticals; fumed alumina used in various products, including inkjet media, lighting, coatings, cosmetics, and polishing slurries; and aerogel, a hydrophobic, silica-based particle for use in various thermal insulation and specialty chemical applications. In addition, the company offers activated carbon products used for the purification of water, air, food and beverages, pharmaceuticals, and other liquids and gases; and activated carbon solutions for activated carbon injection in coal-fired utilities, mobile water filter units, and carbon reactivation services. The company sells its products through distributors and sales representatives in the Americas, Europe, the Middle East, Africa, and the Asia Pacific. Cabot Corporation was founded in 1882 and is headquartered in Boston, Massachusetts.
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 | 3,994,000 1.60% | 3,931,000 -9.03% | 4,321,000 26.75% | |||||||
Cost of revenue | 3,097,000 | 3,149,000 | 3,491,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 897,000 | 782,000 | 830,000 | |||||||
NOPBT Margin | 22.46% | 19.89% | 19.21% | |||||||
Operating Taxes | 111,000 | (28,000) | 102,000 | |||||||
Tax Rate | 12.37% | 12.29% | ||||||||
NOPAT | 786,000 | 810,000 | 728,000 | |||||||
Net income | 380,000 -14.61% | 445,000 112.92% | 209,000 -16.40% | |||||||
Dividends | (93,000) | (88,000) | (84,000) | |||||||
Dividend yield | 1.49% | 2.26% | 2.31% | |||||||
Proceeds from repurchase of equity | (94,000) | (47,000) | ||||||||
BB yield | 2.42% | 1.29% | ||||||||
Debt | ||||||||||
Debt current | 53,000 | 182,000 | 354,000 | |||||||
Long-term debt | 1,087,000 | 1,262,000 | 1,172,000 | |||||||
Deferred revenue | (84,000) | |||||||||
Other long-term liabilities | 245,000 | 147,000 | 234,000 | |||||||
Net debt | 894,000 | 1,186,000 | 1,300,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 692,000 | 595,000 | 100,000 | |||||||
CAPEX | (241,000) | (244,000) | (211,000) | |||||||
Cash from investing activities | (235,000) | (214,000) | (118,000) | |||||||
Cash from financing activities | (415,000) | (403,000) | 145,000 | |||||||
FCF | 750,000 | 739,000 | 526,000 | |||||||
Balance | ||||||||||
Cash | 223,000 | 238,000 | 206,000 | |||||||
Long term investments | 23,000 | 20,000 | 20,000 | |||||||
Excess cash | 46,300 | 61,450 | 9,950 | |||||||
Stockholders' equity | 1,593,000 | 1,410,000 | 1,035,000 | |||||||
Invested Capital | 2,928,700 | 2,856,550 | 2,655,050 | |||||||
ROIC | 27.17% | 29.39% | 28.47% | |||||||
ROCE | 29.73% | 26.35% | 30.40% | |||||||
EV | ||||||||||
Common stock shares outstanding | 55,700 | 56,100 | 56,900 | |||||||
Price | 111.77 61.35% | 69.27 8.42% | 63.89 27.47% | |||||||
Market cap | 6,225,589 60.20% | 3,886,047 6.90% | 3,635,341 27.70% | |||||||
EV | 7,284,589 | 5,215,047 | 5,069,341 | |||||||
EBITDA | 1,048,000 | 926,000 | 976,000 | |||||||
EV/EBITDA | 6.95 | 5.63 | 5.19 | |||||||
Interest | 81,000 | 90,000 | 56,000 | |||||||
Interest/NOPBT | 9.03% | 11.51% | 6.75% |