XNYSURI
Market cap47bUSD
Dec 24, Last price
727.40USD
1D
1.09%
1Q
-9.30%
Jan 2017
588.98%
Name
United Rentals Inc
Chart & Performance
Profile
United Rentals, Inc., through its subsidiaries, operates as an equipment rental company. It operates in two segments, General Rentals and Specialty. The General Rentals segment rents general construction and industrial equipment includes backhoes, skid-steer loaders, forklifts, earthmoving equipment, and material handling equipment; aerial work platforms, such as boom and scissor lifts; and general tools and light equipment comprising pressure washers, water pumps, and power tools for construction and industrial companies, manufacturers, utilities, municipalities, homeowners, and government entities. The specialty segment rents specialty construction products, including trench safety equipment consists of trench shields, aluminum hydraulic shoring systems, slide rails, crossing plates, construction lasers, and line testing equipment for underground work; power and heating, ventilating, and air conditioning equipment, such as portable diesel generators, electrical distribution equipment, and temperature control equipment; fluid solutions equipment for fluid containment, transfer, and treatment; and mobile storage equipment and modular office space. This segment serves construction companies involved in infrastructure projects, and municipalities and industrial companies. It also sells aerial lifts, reach forklifts, telehandlers, compressors, and generators; construction consumables, tools, small equipment, and safety supplies; and parts for equipment that is owned by its customers, as well as provides repair and maintenance services. The company sells used equipment through its sales force, brokers, website, directly to manufacturers, and at auctions. The company operates a network of 1,360 rental locations in the United States, Canada, Europe, Australia, and New Zealand. United Rentals, Inc. was incorporated in 1997 and is headquartered in Stamford, Connecticut.
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 | 14,332,000 23.11% | 11,642,000 19.82% | 9,716,000 13.90% | |||||||
Cost of revenue | 8,519,000 | 6,646,000 | 5,863,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 5,813,000 | 4,996,000 | 3,853,000 | |||||||
NOPBT Margin | 40.56% | 42.91% | 39.66% | |||||||
Operating Taxes | 787,000 | 697,000 | 460,000 | |||||||
Tax Rate | 13.54% | 13.95% | 11.94% | |||||||
NOPAT | 5,026,000 | 4,299,000 | 3,393,000 | |||||||
Net income | 2,424,000 15.15% | 2,105,000 51.88% | 1,386,000 55.73% | |||||||
Dividends | (406,000) | |||||||||
Dividend yield | 1.03% | |||||||||
Proceeds from repurchase of equity | (1,070,000) | (1,068,000) | (34,000) | |||||||
BB yield | 2.72% | 4.23% | 0.14% | |||||||
Debt | ||||||||||
Debt current | 1,714,000 | 161,000 | 906,000 | |||||||
Long-term debt | 12,092,000 | 12,493,000 | 10,021,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 2,874,000 | 154,000 | 144,000 | |||||||
Net debt | 13,443,000 | 13,204,000 | 11,340,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,704,000 | 4,433,000 | 3,689,000 | |||||||
CAPEX | (4,070,000) | (3,690,000) | (3,198,000) | |||||||
Cash from investing activities | (2,976,000) | (5,016,000) | (3,611,000) | |||||||
Cash from financing activities | (1,474,000) | 552,000 | (140,000) | |||||||
FCF | 3,505,000 | 1,297,000 | 1,753,000 | |||||||
Balance | ||||||||||
Cash | 363,000 | 106,000 | 144,000 | |||||||
Long term investments | (656,000) | (557,000) | ||||||||
Excess cash | ||||||||||
Stockholders' equity | 11,445,000 | 9,393,000 | 7,381,000 | |||||||
Invested Capital | 23,666,000 | 19,115,000 | 16,399,000 | |||||||
ROIC | 23.50% | 24.21% | 21.70% | |||||||
ROCE | 24.56% | 22.93% | 20.77% | |||||||
EV | ||||||||||
Common stock shares outstanding | 68,710 | 70,973 | 72,817 | |||||||
Price | 573.42 61.34% | 355.42 6.96% | 332.29 43.28% | |||||||
Market cap | 39,399,688 56.19% | 25,225,224 4.25% | 24,196,361 43.06% | |||||||
EV | 52,842,688 | 38,429,224 | 35,536,361 | |||||||
EBITDA | 8,594,000 | 7,213,000 | 5,836,000 | |||||||
EV/EBITDA | 6.15 | 5.33 | 6.09 | |||||||
Interest | 635,000 | 445,000 | 424,000 | |||||||
Interest/NOPBT | 10.92% | 8.91% | 11.00% |