XNYSWHR
Market cap6.26bUSD
Jan 08, Last price
113.46USD
1D
-0.11%
1Q
9.93%
Jan 2017
-37.58%
Name
Whirlpool Corp
Chart & Performance
Profile
Whirlpool Corporation manufactures and markets home appliances and related products. It operates through four segments: North America; Europe, Middle East and Africa; Latin America; and Asia. The company's principal products include refrigerators, freezers, ice makers, and refrigerator water filters; laundry appliances and related laundry accessories; cooking and other small domestic appliances; and dishwasher appliances and related accessories, as well as mixers. It markets and distributes its products primarily under the Whirlpool, Maytag, KitchenAid, JennAir, Amana, Roper, Affresh, Gladiator, Swash, everydrop, Speed Queen, Hotpoint, Bauknecht, Indesit, Ignis, Privileg, Consul, Eslabon de Lujo, Brastemp, Acros, Ariston, Diqua, and Royalstar brands. The company sells its products to retailers, distributors, dealers, builders, and other manufacturers, as well as directly to consumers. Whirlpool Corporation was founded in 1911 and is headquartered in Benton Harbor, Michigan.
Valuation
Title USD in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 19,455,000 -1.36% | 19,724,000 -10.28% | |||||||
Cost of revenue | 16,758,000 | 17,116,000 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 2,697,000 | 2,608,000 | |||||||
NOPBT Margin | 13.86% | 13.22% | |||||||
Operating Taxes | 77,000 | 265,000 | |||||||
Tax Rate | 2.86% | 10.16% | |||||||
NOPAT | 2,620,000 | 2,343,000 | |||||||
Net income | 481,000 -132.24% | (1,492,000) -183.68% | |||||||
Dividends | (384,000) | (390,000) | |||||||
Dividend yield | 5.71% | 4.93% | |||||||
Proceeds from repurchase of equity | 4,000 | (900,000) | |||||||
BB yield | -0.06% | 11.38% | |||||||
Debt | |||||||||
Debt current | 817,000 | 252,000 | |||||||
Long-term debt | 7,638,000 | 8,531,000 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 801,000 | 740,000 | |||||||
Net debt | 6,884,000 | 6,824,000 | |||||||
Cash flow | |||||||||
Cash from operating activities | 915,000 | 1,390,000 | |||||||
CAPEX | (549,000) | (570,000) | |||||||
Cash from investing activities | (553,000) | (3,568,000) | |||||||
Cash from financing activities | (792,000) | 1,206,000 | |||||||
FCF | 2,458,000 | 3,301,000 | |||||||
Balance | |||||||||
Cash | 1,570,000 | 1,958,000 | |||||||
Long term investments | 1,000 | 1,000 | |||||||
Excess cash | 598,250 | 972,800 | |||||||
Stockholders' equity | 6,469,000 | 6,455,000 | |||||||
Invested Capital | 10,582,750 | 10,472,200 | |||||||
ROIC | 24.89% | 22.75% | |||||||
ROCE | 24.12% | 22.79% | |||||||
EV | |||||||||
Common stock shares outstanding | 55,200 | 55,900 | |||||||
Price | 121.77 -13.92% | 141.46 -39.72% | |||||||
Market cap | 6,721,704 -15.00% | 7,907,614 -46.43% | |||||||
EV | 13,780,704 | 14,901,614 | |||||||
EBITDA | 3,058,000 | 3,083,000 | |||||||
EV/EBITDA | 4.51 | 4.83 | |||||||
Interest | 351,000 | 190,000 | |||||||
Interest/NOPBT | 13.01% | 7.29% |