Ackermans & Van Haaren N.V. | Large-cap | Industrials

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Income Metrics

Balance Sheet Metrics

Total Assets 20.3B
Total Liabilities 13.5B
Shareholders Equity 6.8B
Debt to Equity 1.98

Cash Flow Metrics

Revenue & Profitability Trend

Ackermans & Van Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i6.0B5.2B4.4B4.3B3.9B
Cost of Goods Sold i4.0B3.4B2.9B2.7B2.0B
Gross Profit i2.1B1.8B1.5B1.6B1.9B
Gross Margin % i34.6%34.3%34.8%37.5%48.0%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i---581.7M523.2M
Other Operating Expenses i42.1M39.2M59.9M53.2M41.4M
Total Operating Expenses i42.1M39.2M59.9M635.0M564.6M
Operating Income i568.7M421.7M292.3M334.2M146.8M
Operating Margin % i9.4%8.1%6.6%7.7%3.8%
Non-Operating Items
Interest Income i57.9M37.0M17.6M11.9M13.7M
Interest Expense i63.5M58.5M37.4M33.7M39.6M
Other Non-Operating Income-----
Pre-tax Income i744.2M609.6M889.6M591.7M324.4M
Income Tax i141.0M102.5M82.1M79.4M46.7M
Effective Tax Rate % i18.9%16.8%9.2%13.4%14.4%
Net Income i603.2M507.1M810.6M512.1M277.6M
Net Margin % i10.0%9.7%18.4%11.9%7.1%
Key Metrics
EBITDA i1.3B1.0B913.7M944.3M676.3M
EPS (Basic) i€14.07€12.13€21.39€12.27€6.93
EPS (Diluted) i€14.05€12.12€21.37€12.26€6.93
Basic Shares Outstanding i3268557032905602331277393314825033137532
Diluted Shares Outstanding i3268557032905602331277393314825033137532

Income Statement Trend

Ackermans & Van Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i3.3B2.5B1.8B2.1B1.8B
Short-term Investments i649.6M590.0M544.5M576.0M546.3M
Accounts Receivable i990.6M789.4M719.2M628.7M616.8M
Inventory i387.6M415.8M389.7M376.2M382.4M
Other Current Assets-----
Total Current Assets i8.0B6.7B5.7B5.9B5.3B
Non-Current Assets
Property, Plant & Equipment i309.6M480.9M427.7M643.5M607.1M
Goodwill i760.9M759.1M757.6M834.9M828.3M
Intangible Assets i116.1M118.8M117.6M119.6M119.1M
Long-term Investments54.2M89.2M158.9M1.8M3.3M
Other Non-Current Assets-1.0K1.0K-1.0K-1.0K
Total Non-Current Assets i12.3B12.3B12.0B11.3B11.0B
Total Assets i20.3B19.0B17.7B17.2B16.2B
Liabilities
Current Liabilities
Accounts Payable i1.5B1.3B1.1B1.1B1.1B
Short-term Debt i7.4B7.3B6.5B7.3B6.1B
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i10.5B9.8B8.8B9.5B8.0B
Non-Current Liabilities
Long-term Debt i2.6B2.4B2.5B2.1B3.0B
Deferred Tax Liabilities i136.3M138.7M151.6M161.8M159.8M
Other Non-Current Liabilities1.0K-1.0K--1.0K-1.0K
Total Non-Current Liabilities i2.9B2.8B2.9B2.5B3.4B
Total Liabilities i13.5B12.6B11.7B12.0B11.4B
Equity
Common Stock i2.3M2.3M2.3M2.3M2.3M
Retained Earnings i-----
Treasury Stock i69.1M100.1M40.6M33.3M31.4M
Other Equity-----
Total Shareholders Equity i6.8B6.4B6.0B5.2B4.8B
Key Metrics
Total Debt i10.0B9.7B9.0B9.4B9.0B
Working Capital i-2.6B-3.2B-3.0B-3.5B-2.8B

Balance Sheet Composition

Ackermans & Van Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i478.4M428.1M655.9M357.1M224.1M
Depreciation & Amortization i-----
Stock-Based Compensation i2.5M2.8M-5.8M4.9M-2.6M
Working Capital Changes i321.0M-168.2M23.5M60.9M118.6M
Operating Cash Flow i803.3M266.2M672.6M424.1M343.8M
Investing Activities
Capital Expenditures i-----
Acquisitions i-16.5M03.9M670.0K2.3M
Investment Purchases i-310.8M-466.8M-355.1M-263.2M-484.0M
Investment Sales i205.3M375.6M749.8M191.9M318.6M
Investing Cash Flow i-121.9M-91.2M398.5M-77.5M-168.8M
Financing Activities
Share Repurchases i-----
Dividends Paid i-111.3M-102.5M-91.1M-77.9M-76.8M
Debt Issuance i166.4M311.1M593.9M218.4M436.6M
Debt Repayment i-483.0M-401.7M-824.5M-447.8M-460.1M
Financing Cash Flow i-430.2M-149.2M-365.6M-299.1M-153.5M
Free Cash Flow i1.1B217.2M202.1M462.7M350.5M
Net Change in Cash i251.1M25.8M705.6M47.5M21.5M

Cash Flow Trend

Ackermans & Van Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 16.22
Forward P/E 14.11
Price to Book 1.41
Price to Sales 1.24
PEG Ratio 14.11

Profitability Ratios

Profit Margin 7.61%
Operating Margin 12.96%
Return on Equity 9.14%
Return on Assets 2.27%

Financial Health

Current Ratio 0.76
Debt to Equity 28.72
Beta 0.75

Per Share Data

EPS (TTM) €14.06
Book Value per Share €161.58
Revenue per Share €184.89

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
ackb7.5B16.221.419.14%7.61%28.72
Deme Group N.V 3.5B14.141.6514.31%7.03%35.06
CFE 233.1M9.690.949.90%2.03%87.07
Moury Construct S.A 233.5M9.561.8721.28%13.11%2.06
Abo 66.6M34.722.567.18%1.98%137.60
Umicore 3.3B28.041.627.19%0.80%142.46

Financial data is updated regularly. All figures are in the company's reporting currency.