
Victrex plc (VCT) | Financial Analysis & Statements
Victrex plc | Large-cap | Basic Materials
Victrex plc | Large-cap | Basic Materials
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
6.4B
Total Liabilities
3.1B
Shareholders Equity
3.3B
Debt to Equity
0.96
Cash Flow Metrics
Revenue & Profitability Trend
Victrex plc Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.9B | 3.9B | 3.6B | 3.1B | 2.8B |
Cost of Goods Sold | 2.5B | 2.6B | 2.5B | 2.0B | 1.7B |
Gross Profit | 1.4B | 1.3B | 1.1B | 1.1B | 1.1B |
Gross Margin % | 36.1% | 34.0% | 31.1% | 35.9% | 38.7% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | - | - | - |
Other Operating Expenses | 108.2M | 89.8M | 81.8M | 57.1M | 74.6M |
Total Operating Expenses | 108.2M | 89.8M | 81.8M | 57.1M | 74.6M |
Operating Income | 390.6M | 388.8M | 256.2M | 351.9M | 279.1M |
Operating Margin % | 10.1% | 9.9% | 7.0% | 11.3% | 10.0% |
Non-Operating Items | |||||
Interest Income | 51.3M | 50.0M | 30.1M | 22.9M | 22.9M |
Interest Expense | 93.7M | 88.9M | 75.9M | 54.9M | 59.8M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 385.6M | 353.1M | 240.5M | 311.6M | 246.8M |
Income Tax | 95.5M | 57.8M | 65.1M | 89.4M | 74.6M |
Effective Tax Rate % | 24.8% | 16.4% | 27.1% | 28.7% | 30.2% |
Net Income | 290.1M | 295.3M | 175.4M | 222.2M | 172.1M |
Net Margin % | 7.5% | 7.5% | 4.8% | 7.1% | 6.1% |
Key Metrics | |||||
EBITDA | 828.7M | 797.2M | 588.0M | 634.1M | 596.0M |
EPS (Basic) | - | €5.82 | €3.48 | €4.55 | €3.47 |
EPS (Diluted) | - | €5.82 | €3.48 | €4.55 | €3.47 |
Basic Shares Outstanding | - | 44402921 | 44852299 | 44874505 | 44955331 |
Diluted Shares Outstanding | - | 44402921 | 44852299 | 44874505 | 44955331 |
Income Statement Trend
Victrex plc Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 535.7M | 493.5M | 503.6M | 527.4M | 422.8M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 463.1M | 492.0M | 464.2M | 436.2M | 440.9M |
Inventory | 542.2M | 568.7M | 560.8M | 429.2M | 354.9M |
Other Current Assets | 1.0K | 1.0K | - | - | - |
Total Current Assets | 1.7B | 1.8B | 1.8B | 1.6B | 1.4B |
Non-Current Assets | |||||
Property, Plant & Equipment | 362.6M | 352.4M | 329.1M | 185.4M | 209.8M |
Goodwill | 2.5B | 2.5B | 2.6B | 2.5B | 2.4B |
Intangible Assets | 158.6M | 174.2M | 183.1M | 173.7M | 170.8M |
Long-term Investments | - | - | 37.6M | - | 7.1M |
Other Non-Current Assets | -2.0K | 2.0K | 2.0K | - | - |
Total Non-Current Assets | 4.7B | 4.6B | 4.6B | 4.1B | 3.9B |
Total Assets | 6.4B | 6.4B | 6.4B | 5.7B | 5.2B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 478.8M | 503.5M | 540.4M | 459.6M | 375.3M |
Short-term Debt | 255.6M | 381.1M | 289.7M | 426.6M | 212.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 128.3M | 125.2M | 108.0M | 126.6M | 132.0M |
Total Current Liabilities | 1.1B | 1.3B | 1.1B | 1.2B | 896.7M |
Non-Current Liabilities | |||||
Long-term Debt | 1.5B | 1.6B | 1.8B | 1.4B | 1.4B |
Deferred Tax Liabilities | 297.3M | 273.3M | 325.2M | 219.8M | 213.7M |
Other Non-Current Liabilities | 15.4M | 18.7M | 21.6M | 23.9M | 38.0M |
Total Non-Current Liabilities | 2.1B | 2.1B | 2.4B | 1.9B | 1.9B |
Total Liabilities | 3.1B | 3.3B | 3.5B | 3.1B | 2.8B |
Equity | |||||
Common Stock | 179.6M | 179.6M | 179.6M | 179.6M | 179.6M |
Retained Earnings | - | - | - | - | - |
Treasury Stock | 34.8M | 41.9M | 47.1M | 52.0M | 53.6M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.3B | 3.0B | 2.9B | 2.6B | 2.4B |
Key Metrics | |||||
Total Debt | 1.8B | 1.9B | 2.1B | 1.9B | 1.6B |
Working Capital | 614.5M | 507.9M | 658.4M | 407.4M | 477.8M |
Balance Sheet Composition
Victrex plc Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 290.1M | 295.3M | 175.4M | 222.2M | 172.1M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 50.9M | -55.2M | -208.4M | -48.7M | 0 |
Operating Cash Flow | 364.0M | 243.7M | -31.9M | 192.6M | 182.8M |
Investing Activities | |||||
Capital Expenditures | -320.0M | -300.2M | -408.4M | -375.8M | -300.4M |
Acquisitions | - | - | - | - | - |
Investment Purchases | -19.7M | -15.1M | -28.5M | -40.2M | -23.6M |
Investment Sales | 3.2M | 3.2M | 4.4M | 4.1M | 4.9M |
Investing Cash Flow | -328.3M | -312.9M | -477.9M | -442.9M | -322.1M |
Financing Activities | |||||
Share Repurchases | -20.2M | -16.7M | -18.4M | -22.9M | -7.6M |
Dividends Paid | -102.3M | -93.6M | -82.4M | -74.1M | -74.3M |
Debt Issuance | 197.3M | 170.1M | 462.2M | 331.4M | 210.7M |
Debt Repayment | -339.2M | -329.2M | -138.3M | -140.1M | -209.4M |
Financing Cash Flow | -242.9M | -250.2M | 243.3M | 119.0M | -75.9M |
Free Cash Flow | 356.6M | 279.3M | -65.5M | 52.3M | 208.8M |
Net Change in Cash | -207.2M | -319.4M | -266.4M | -131.3M | -215.1M |
Cash Flow Trend
Victrex plc Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
9.92
Forward P/E
10.15
Price to Book
0.96
Price to Sales
0.70
PEG Ratio
10.15
Profitability Ratios
Profit Margin
7.07%
Operating Margin
8.71%
Return on Equity
9.52%
Return on Assets
3.79%
Financial Health
Current Ratio
1.43
Debt to Equity
62.40
Beta
0.98
Per Share Data
EPS (TTM)
€6.05
Book Value per Share
€62.30
Revenue per Share
€85.98
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
vct | 2.7B | 9.92 | 0.96 | 9.52% | 7.07% | 62.40 |
Imerys S.A | 1.9B | 53.00 | 0.62 | -5.22% | -4.83% | 60.79 |
Hoffmann Green | 74.7M | - | 1.19 | -7.68% | -37.52% | 39.89 |
Herige S.A | 62.1M | 5.72 | 0.42 | 7.46% | 2.08% | 65.33 |
Selcodis | 1.8M | 29.00 | - | 1.50% | 0.00% | -0.88 |
Arkema S.A | 4.8B | 25.16 | 0.78 | 2.93% | 2.39% | 50.89 |
Financial data is updated regularly. All figures are in the company's reporting currency.