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).
Financial performance from 2018 to 2022 exhibits a cyclical trajectory characterized by initial growth, a period of contraction and stagnation between 2020 and 2021, and a significant expansion in 2022. All measured earnings metrics follow a synchronized pattern of movement, indicating that the drivers affecting operational profitability also influenced the bottom-line results.
- EBITDA Growth and Volatility
- EBITDA increased from 687.8 million US dollars in 2018 to 855.1 million US dollars in 2022. A peak was reached in 2019 at 740.9 million US dollars, followed by a decline to 671.4 million US dollars in 2020 and a further slight dip to 663.1 million US dollars in 2021. The most substantial growth occurred in 2022, where EBITDA rose by approximately 29% over the previous year.
- Depreciation and Amortization Consistency
- The variance between EBIT and EBITDA remained remarkably stable throughout the five-year period. Annual depreciation and amortization expenses ranged from 148.4 million US dollars in 2018 to 157.6 million US dollars in 2020. This consistency suggests a stable asset base and a predictable depreciation schedule, as these non-cash charges did not fluctuate significantly despite the volatility in operating income.
- Earnings Conversion and Net Profitability
- Net income attributable to the company demonstrates a high correlation with EBITDA trends. Net income grew from 360.2 million US dollars in 2018 to 545.9 million US dollars in 2022. The contraction observed in 2020, where net income fell to 351.2 million US dollars, aligned with the decline in EBITDA, while the 2022 surge in net income reflected the corresponding peak in operational earnings.
- Earnings Before Tax (EBT) and Interest Analysis
- EBT showed a similar pattern of growth and recovery, rising from 467.0 million US dollars in 2018 to 657.0 million US dollars in 2022. The narrow gap between EBIT and EBT across all years indicates that interest expenses remained relatively low and stable, ensuring that the majority of operating profit was retained as earnings before tax.
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) | 15,963,414) |
| Earnings before interest, tax, depreciation and amortization (EBITDA) | 855,100) |
| Valuation Ratio | |
| EV/EBITDA | 18.67 |
| Benchmarks | |
| EV/EBITDA, Competitors1 | |
| Boeing Co. | 21.93 |
| Caterpillar Inc. | 19.97 |
| Eaton Corp. plc | 22.04 |
| GE Aerospace | 27.65 |
| Honeywell International Inc. | 11.12 |
| Lockheed Martin Corp. | 17.27 |
| RTX Corp. | 19.49 |
| EV/EBITDA, Sector | |
| Capital Goods | 29.03 |
| EV/EBITDA, Industry | |
| Industrials | 23.29 |
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 | 13,894,874) | 11,134,226) | 10,260,754) | 9,419,838) | 8,089,607) | |
| Earnings before interest, tax, depreciation and amortization (EBITDA)2 | 855,100) | 663,100) | 671,400) | 740,900) | 687,800) | |
| Valuation Ratio | ||||||
| EV/EBITDA3 | 16.25 | 16.79 | 15.28 | 12.71 | 11.76 | |
| Benchmarks | ||||||
| EV/EBITDA, Competitors4 | ||||||
| Boeing Co. | — | — | — | — | — | |
| Caterpillar Inc. | 13.86 | 12.43 | — | — | — | |
| Eaton Corp. plc | 19.18 | 17.06 | — | — | — | |
| GE Aerospace | 14.82 | 95.57 | — | — | — | |
| Honeywell International Inc. | 18.01 | 15.57 | — | — | — | |
| Lockheed Martin Corp. | 14.98 | 11.97 | — | — | — | |
| RTX Corp. | 14.92 | 15.48 | — | — | — | |
| EV/EBITDA, Sector | ||||||
| Capital Goods | 19.01 | 19.87 | — | — | — | |
| EV/EBITDA, Industry | ||||||
| Industrials | 16.46 | 16.30 | — | — | — | |
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
= 13,894,874 ÷ 855,100 = 16.25
4 Click competitor name to see calculations.
The valuation profile of the company between 2018 and 2022 is characterized by a consistent increase in Enterprise Value (EV) and a general expansion of the EV/EBITDA multiple, despite fluctuations in operational earnings.
- Enterprise Value Growth
- A steady upward trajectory is observed in the Enterprise Value, which grew from 8,089,607 thousand US$ in 2018 to 13,894,874 thousand US$ by the end of 2022. This reflects a continuous increase in the total market value of the business over the five-year period.
- EBITDA Performance
- Earnings before interest, tax, depreciation, and amortization exhibited a non-linear trend. After an initial increase in 2019 to 740,900 thousand US$, EBITDA experienced a decline in 2020 and 2021, reaching a period low of 663,100 thousand US$. However, a significant recovery occurred in 2022, with earnings rising to a period high of 855,100 thousand US$.
- EV/EBITDA Multiple Expansion
- The EV/EBITDA ratio increased from 11.76 in 2018 to a peak of 16.79 in 2021. This expansion suggests that the market valuation grew at a faster rate than the underlying operational cash flows during this window. A slight contraction to 16.25 was noted in 2022, coinciding with the substantial increase in EBITDA, which served to moderate the valuation multiple.
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?