XNYSCF
Market cap14bUSD
Dec 26, Last price
85.09USD
1D
-0.36%
1Q
-0.64%
Jan 2017
170.30%
IPO
2,270.19%
Name
CF Industries Holdings Inc
Chart & Performance
Profile
CF Industries Holdings, Inc. manufactures and sells hydrogen and nitrogen products for energy, fertilizer, emissions abatement, and other industrial activities worldwide. Its principal products include anhydrous ammonia, granular urea, urea ammonium nitrate, and ammonium nitrate products. The company also offers diesel exhaust fluid, urea liquor, nitric acid, and aqua ammonia products; and compound fertilizer products with nitrogen, phosphorus, and potassium. It primarily serves cooperatives, independent fertilizer distributors, traders, wholesalers, and industrial users. The company was founded in 1946 and is headquartered in Deerfield, Illinois.
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 | 6,631,000 -40.72% | 11,186,000 71.09% | 6,538,000 58.54% | |||||||
Cost of revenue | 4,375,000 | 5,615,000 | 4,374,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,256,000 | 5,571,000 | 2,164,000 | |||||||
NOPBT Margin | 34.02% | 49.80% | 33.10% | |||||||
Operating Taxes | 410,000 | 1,158,000 | 283,000 | |||||||
Tax Rate | 18.17% | 20.79% | 13.08% | |||||||
NOPAT | 1,846,000 | 4,413,000 | 1,881,000 | |||||||
Net income | 1,525,000 -54.42% | 3,346,000 165.56% | 1,260,000 191.67% | |||||||
Dividends | (311,000) | (306,000) | (260,000) | |||||||
Dividend yield | 2.02% | 1.76% | 1.70% | |||||||
Proceeds from repurchase of equity | (578,000) | (1,241,000) | (486,000) | |||||||
BB yield | 3.75% | 7.13% | 3.18% | |||||||
Debt | ||||||||||
Debt current | 192,000 | 93,000 | 89,000 | |||||||
Long-term debt | 3,400,000 | 3,392,000 | 3,878,000 | |||||||
Deferred revenue | 754,000 | 360,000 | 237,000 | |||||||
Other long-term liabilities | 314,000 | 15,000 | 14,000 | |||||||
Net debt | 1,534,000 | 1,088,000 | 2,257,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,757,000 | 3,855,000 | 2,873,000 | |||||||
CAPEX | (499,000) | (462,000) | (524,000) | |||||||
Cash from investing activities | (1,679,000) | (440,000) | (466,000) | |||||||
Cash from financing activities | (1,372,000) | (2,700,000) | (1,463,000) | |||||||
FCF | 948,000 | 4,813,000 | 2,466,000 | |||||||
Balance | ||||||||||
Cash | 2,032,000 | 2,323,000 | 1,628,000 | |||||||
Long term investments | 26,000 | 74,000 | 82,000 | |||||||
Excess cash | 1,726,450 | 1,837,700 | 1,383,100 | |||||||
Stockholders' equity | 6,984,000 | 6,441,000 | 4,663,000 | |||||||
Invested Capital | 11,042,550 | 9,612,300 | 8,595,900 | |||||||
ROIC | 17.87% | 48.47% | 20.55% | |||||||
ROCE | 16.39% | 44.90% | 19.66% | |||||||
EV | ||||||||||
Common stock shares outstanding | 193,800 | 204,200 | 216,200 | |||||||
Price | 79.50 -6.69% | 85.20 20.37% | 70.78 82.85% | |||||||
Market cap | 15,407,100 -11.44% | 17,397,840 13.69% | 15,302,636 83.70% | |||||||
EV | 19,597,100 | 21,287,840 | 20,389,636 | |||||||
EBITDA | 3,125,000 | 6,421,000 | 3,052,000 | |||||||
EV/EBITDA | 6.27 | 3.32 | 6.68 | |||||||
Interest | 150,000 | 344,000 | 184,000 | |||||||
Interest/NOPBT | 6.65% | 6.17% | 8.50% |