Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)
Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
A pronounced cyclical pattern is observed in the financial performance from 2018 through 2022. The period is characterized by a consistent four-year decline in all primary earnings metrics, followed by an exceptional surge in profitability during the final fiscal year.
- EBITDA Performance Trajectory
- Earnings before interest, tax, depreciation and amortization exhibited a steady contraction from 2018 to 2021, falling from US$ 1,137,068 thousand to a period low of US$ 544,864 thousand. This represents a cumulative decline of approximately 52% over four years. However, this trend reversed sharply in 2022, with EBITDA increasing to US$ 3,629,533 thousand, a growth of approximately 566% relative to the previous year.
- Comparative Earnings Analysis
- A strong positive correlation exists between EBITDA and Net Income. Net income followed a similar trajectory, reaching a nadir of US$ 123,672 thousand in 2021 before escalating to US$ 2,689,816 thousand in 2022. The convergence of EBIT and EBT figures suggests that interest expenses and tax obligations remained proportional to the overall earnings fluctuations, though the magnitude of the 2022 increase significantly amplified the absolute values across all levels of the income statement.
- Depreciation and Amortization Trends
- An analysis of the variance between EBITDA and EBIT reveals a steady increase in depreciation and amortization expenses. While operational earnings were declining between 2018 and 2021, the gap between EBITDA and EBIT widened from US$ 200,698 thousand in 2018 to US$ 254,000 thousand in 2021. This upward trend in non-cash charges continued into 2022, with the differential reaching US$ 300,840 thousand, suggesting ongoing capital investment despite the previous years of declining earnings.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Enterprise Value to EBITDA Ratio, Current
| Selected Financial Data (US$ in thousands) | |
| Enterprise value (EV) | 22,214,822) |
| Earnings before interest, tax, depreciation and amortization (EBITDA) | 3,629,533) |
| Valuation Ratio | |
| EV/EBITDA | 6.12 |
| Benchmarks | |
| EV/EBITDA, Competitors1 | |
| Linde plc | 19.93 |
| Sherwin-Williams Co. | 22.03 |
| EV/EBITDA, Sector | |
| Chemicals | 25.88 |
| EV/EBITDA, Industry | |
| Materials | 19.79 |
Based on: 10-K (reporting date: 2022-12-31).
1 Click competitor name to see calculations.
If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.
Enterprise Value to EBITDA Ratio, Historical
| Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | ||||||
| Enterprise value (EV)1 | 33,896,614) | 24,588,783) | 21,240,189) | 11,695,034) | 11,082,644) | |
| Earnings before interest, tax, depreciation and amortization (EBITDA)2 | 3,629,533) | 544,864) | 806,140) | 963,697) | 1,137,068) | |
| Valuation Ratio | ||||||
| EV/EBITDA3 | 9.34 | 45.13 | 26.35 | 12.14 | 9.75 | |
| Benchmarks | ||||||
| EV/EBITDA, Competitors4 | ||||||
| Linde plc | 18.36 | 16.23 | — | — | — | |
| Sherwin-Williams Co. | 19.16 | 25.04 | — | — | — | |
| EV/EBITDA, Sector | ||||||
| Chemicals | 18.57 | 18.35 | — | — | — | |
| EV/EBITDA, Industry | ||||||
| Materials | 14.17 | 13.46 | — | — | — | |
Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
3 2022 Calculation
EV/EBITDA = EV ÷ EBITDA
= 33,896,614 ÷ 3,629,533 = 9.34
4 Click competitor name to see calculations.
Between 2018 and 2022, the valuation metrics exhibit significant volatility, characterized by a consistent increase in enterprise value contrasted with fluctuating operational earnings.
- Enterprise Value Growth
- Enterprise value demonstrated a steady upward trajectory over the five-year period, rising from 11.08 billion USD in 2018 to 33.90 billion USD in 2022. A notable acceleration occurred between 2019 and 2020, where the value increased by approximately 82%, indicating a substantial rise in the market's valuation of the entity.
- EBITDA Performance
- Operational profitability experienced a period of contraction from 2018 to 2021, with EBITDA declining from 1.14 billion USD to a low of 544.86 million USD. This downward trend was abruptly reversed in 2022, as EBITDA surged to 3.63 billion USD, representing a significant expansion in core cash flow generation.
- EV/EBITDA Ratio Dynamics
- The EV/EBITDA ratio underwent a dramatic expansion between 2018 and 2021, peaking at 45.13. This divergence was driven by the simultaneous increase in enterprise value and the decline in EBITDA, suggesting that market pricing during this period was heavily weighted toward future growth expectations rather than current earnings. By 2022, the ratio compressed sharply to 9.34, returning to levels comparable to 2018. This compression was primarily the result of the explosive growth in EBITDA, which effectively aligned the enterprise valuation with actual operational performance.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?