
Novelis (NVL) | Financial Analysis & Statements
Novelis Inc. | Basic Materials
Novelis Inc. | Basic Materials
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2024Income Metrics
Revenue
4.1B
Gross Profit
512.0M
12.56%
Operating Income
314.0M
7.70%
Net Income
166.0M
4.07%
EPS (Diluted)
$0.15
Balance Sheet Metrics
Total Assets
14.6B
Total Liabilities
10.8B
Shareholders Equity
3.8B
Debt to Equity
2.84
Cash Flow Metrics
Operating Cash Flow
834.0M
Free Cash Flow
497.0M
Revenue & Profitability Trend
Novelis Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 16.2B | 18.5B | 17.1B | 12.3B | - |
Cost of Goods Sold | 14.3B | 16.5B | 14.9B | 10.5B | - |
Gross Profit | 2.0B | 2.0B | 2.2B | 1.8B | - |
Gross Margin % | 12.0% | 10.5% | 13.1% | 14.3% | 0.0% |
Operating Expenses | |||||
Research & Development | 98.0M | 95.0M | 92.0M | 83.0M | - |
Selling, General & Administrative | 717.0M | 679.0M | 631.0M | 551.0M | - |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 815.0M | 774.0M | 723.0M | 634.0M | 0 |
Operating Income | 1.1B | 1.2B | 1.5B | 1.1B | - |
Operating Margin % | 7.0% | 6.4% | 8.9% | 9.1% | 0.0% |
Non-Operating Items | |||||
Interest Income | 23.0M | 20.0M | 9.0M | 9.0M | - |
Interest Expense | 298.0M | 274.0M | 227.0M | 267.0M | - |
Other Non-Operating Income | -44.0M | -116.0M | -5.0M | -165.0M | - |
Pre-tax Income | 818.0M | 806.0M | 1.3B | 696.0M | - |
Income Tax | 218.0M | 147.0M | 281.0M | 238.0M | - |
Effective Tax Rate % | 26.7% | 18.2% | 21.6% | 34.2% | 0.0% |
Net Income | 600.0M | 657.0M | 955.0M | 237.0M | - |
Net Margin % | 3.7% | 3.6% | 5.6% | 1.9% | 0.0% |
Key Metrics | |||||
EBITDA | 1.7B | 1.7B | 2.1B | 1.6B | - |
EPS (Basic) | - | $658,000.00 | $954,000.00 | $236,000.00 | $420,000.00 |
EPS (Diluted) | - | $658,000.00 | $954,000.00 | $236,000.00 | $420,000.00 |
Basic Shares Outstanding | - | 1100000000 | 1100000000 | 1000 | 1000 |
Diluted Shares Outstanding | - | 1100000000 | 1100000000 | 1000 | 1000 |
Income Statement Trend
Novelis Balance Sheet From 2021 to 2024
Metric | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|
Assets | ||||
Current Assets | ||||
Cash & Equivalents | 1.3B | 1.5B | 1.1B | 998.0M |
Short-term Investments | - | - | - | - |
Accounts Receivable | 1.8B | 1.8B | 2.6B | 1.7B |
Inventory | 2.5B | 2.7B | 3.0B | 1.9B |
Other Current Assets | 152.0M | 178.0M | 195.0M | 198.0M |
Total Current Assets | 5.9B | 6.5B | 7.5B | 5.1B |
Non-Current Assets | ||||
Property, Plant & Equipment | - | - | - | - |
Goodwill | 2.8B | 2.9B | 3.0B | 3.1B |
Intangible Assets | 651.5M | 793.0M | 828.0M | 898.0M |
Long-term Investments | - | - | - | - |
Other Non-Current Assets | 420.0M | 462.0M | 433.0M | 447.0M |
Total Non-Current Assets | 8.7B | 7.9B | 7.6B | 7.8B |
Total Assets | 14.6B | 14.4B | 15.1B | 12.9B |
Liabilities | ||||
Current Liabilities | ||||
Accounts Payable | 3.3B | 3.4B | 4.2B | 2.7B |
Short-term Debt | 792.0M | 759.0M | 555.0M | 307.0M |
Current Portion of Long-term Debt | - | - | - | - |
Other Current Liabilities | 395.0M | 427.0M | 1.4B | 593.0M |
Total Current Liabilities | 4.8B | 4.9B | 6.5B | 4.0B |
Non-Current Liabilities | ||||
Long-term Debt | 4.9B | 4.9B | 5.0B | 5.7B |
Deferred Tax Liabilities | 253.0M | 288.0M | 158.0M | 162.0M |
Other Non-Current Liabilities | 305.0M | 288.0M | 295.0M | 305.0M |
Total Non-Current Liabilities | 6.0B | 6.0B | 6.1B | 7.0B |
Total Liabilities | 10.8B | 10.9B | 12.6B | 11.0B |
Equity | ||||
Common Stock | 0 | 0 | 0 | 0 |
Retained Earnings | 3.1B | 2.5B | 1.8B | 864.0M |
Treasury Stock | - | - | - | - |
Other Equity | - | - | - | - |
Total Shareholders Equity | 3.8B | 3.5B | 2.5B | 1.9B |
Key Metrics | ||||
Total Debt | 5.7B | 5.6B | 5.5B | 6.0B |
Working Capital | 1.1B | 1.6B | 1.0B | 1.1B |
Balance Sheet Composition
Novelis Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 600.0M | 659.0M | 1.0B | 458.0M | - |
Depreciation & Amortization | 554.0M | 540.0M | 550.0M | 543.0M | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 49.0M | 76.0M | -603.0M | 118.0M | 0 |
Operating Cash Flow | 1.3B | 1.2B | 1.0B | 1.2B | - |
Investing Activities | |||||
Capital Expenditures | - | - | - | 0 | 0 |
Acquisitions | 2.0M | -21.0M | 9.0M | -2.6B | - |
Investment Purchases | - | - | -53.0M | -5.0M | - |
Investment Sales | - | 7.0M | - | - | 5.0M |
Investing Cash Flow | -20.0M | 11.0M | -27.0M | -2.6B | 5.0M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 749.0M | 50.0M | 2.0B | 3.0B | - |
Debt Repayment | -736.0M | -390.0M | -2.5B | -2.8B | - |
Financing Cash Flow | -98.0M | 24.0M | -684.0M | -324.0M | - |
Free Cash Flow | -43.0M | 422.0M | 697.0M | 642.0M | - |
Net Change in Cash | 1.1B | 1.3B | 303.0M | -1.7B | 5.0M |
Cash Flow Trend
Novelis Key Financial Ratios
Valuation Ratios
Price to Sales
0.00
Profitability Ratios
Profit Margin
3.70%
Operating Margin
8.19%
Return on Equity
16.52%
Return on Assets
5.00%
Financial Health
Current Ratio
1.23
Debt to Equity
151.23
Per Share Data
Book Value per Share
$3.46
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
nvl | 6.0K | - | - | 16.52% | 3.70% | 151.23 |
Alcoa | 8.1B | 7.38 | 1.32 | 17.15% | 7.86% | 42.61 |
Constellium SE | 2.0B | 61.43 | 2.53 | 3.80% | 0.42% | 269.09 |
Century Aluminum | 2.0B | 18.29 | 2.83 | 12.85% | 4.10% | 71.43 |
Kaiser Aluminum | 1.2B | 22.42 | 1.54 | 7.58% | 1.75% | 142.56 |
Linde plc | 222.6B | 34.37 | 5.86 | 17.01% | 20.02% | 60.56 |
Financial data is updated regularly. All figures are in the company's reporting currency.