Financials Crane NXT, Co.

Equities

CXT

US2244411052

Electrical Components & Equipment

End-of-day quote Nyse Other stock markets 03:30:00 15/05/2024 am IST			5-day change	1st Jan Change
61.52 ^USD	+1.42%		-0.74%	+8.18%

09/05	Transcript : Crane NXT, Co., Q1 2024 Earnings Call, May 09, 2024
09/05	Crane NXT's Q1 Adjusted Earnings, Revenue Decline; 2024 Revenue Outlook Improved	MT

Valuation

Fiscal Period: December	2023	2024	2025
Capitalization ¹	3,230	3,514	-
Enterprise Value (EV) ¹	3,648	3,735	3,454
P/E ratio	17.3 x	16.2 x	14.5 x
Yield	0.74%	1.04%	1.13%
Capitalization / Revenue	2.32 x	2.43 x	2.3 x
EV / Revenue	2.62 x	2.58 x	2.26 x
EV / EBITDA	9.4 x	9.34 x	8.2 x
EV / FCF	14.9 x	14 x	13.8 x
FCF Yield	6.72%	7.12%	7.24%
Price to Book	3.36 x	2.97 x	2.43 x
Nbr of stocks (in thousands)	56,803	57,127	-
Reference price ²	56.87	61.52	61.52
Announcement Date	14/02/24	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2022	2023	2024	2025
Net sales ¹	1,340	1,391	1,445	1,530
EBITDA ¹	-	388.3	400.1	421.2
EBIT ¹	-	345.2	314.1	348.8
Operating Margin	-	24.81%	21.74%	22.8%
Earnings before Tax (EBT) ¹	-	239.8	266.6	295.1
Net income ¹	204.9	188.3	219.4	244.6
Net margin	15.29%	13.53%	15.18%	15.98%
EPS ²	-	3.280	3.804	4.238
Free Cash Flow ¹	-	245.2	266	250
FCF margin	-	17.62%	18.41%	16.34%
FCF Conversion (EBITDA)	-	63.15%	66.48%	59.34%
FCF Conversion (Net income)	-	130.22%	121.25%	102.21%
Dividend per Share ²	-	0.4200	0.6400	0.6928
Announcement Date	03/04/23	14/02/24	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2
Net sales ¹	329.1	352.4	352.9	356.9	313.6	355.9	389.5	386.9	325.4	367.5
EBITDA ¹	88	104.2	103.3	92.8	80.7	98.48	108.1	106	88.45	105.3
EBIT ¹	76.8	68.8	91.6	83.4	55.4	80	91.9	86.8	72.57	89.35
Operating Margin	23.34%	19.52%	25.96%	23.37%	17.67%	22.48%	23.6%	22.43%	22.3%	24.31%
Earnings before Tax (EBT) ¹	-	55.9	67.9	61.4	46.7	66.91	77.22	73.75	50.91	71.91
Net income ¹	-	43.2	51.9	49.5	37.8	54.77	62.03	60.41	49.91	63.16
Net margin	-	12.26%	14.71%	13.87%	12.05%	15.39%	15.93%	15.61%	15.34%	17.19%
EPS ²	-	0.7500	0.9000	0.8600	0.6600	0.9500	1.078	1.047	0.8670	1.092
Dividend per Share ²	-	-	-	0.1400	-	0.1600	0.1600	0.1600	0.1736	0.1736
Announcement Date	10/05/23	07/08/23	06/11/23	14/02/24	08/05/24	-	-	-	-	-

¹USD in Million²USD

Estimates

Balance Sheet Analysis

Fiscal Period: December	2022	2023	2024	2025
Net Debt ¹	-	418	221	-
Net Cash position ¹	-	-	-	60.2
Leverage (Debt/EBITDA)	-	1.076 x	0.5523 x	-
Free Cash Flow ¹	-	245	266	250
ROE (net income / shareholders' equity)	-	27.4%	22.9%	21.3%
ROA (Net income/ Total Assets)	-	-	-	-
Assets ¹	-	-	-	-
Book Value Per Share ²	-	16.90	20.70	25.40
Cash Flow per Share	-	-	-	-
Capex ¹	-	31.1	35	33.5
Capex / Sales	-	2.24%	2.42%	2.19%
Announcement Date	03/04/23	14/02/24	-	-

¹USD in Million²USD

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Crane NXT, Co.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

61.52 USD

Average target price

79.8 USD

Spread / Average Target

+29.71%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Electrical Components & Equipment

	1st Jan change	Capi.
CRANE NXT, CO.	+8.18%	3.51B
SIEMENS AG	+4.91%	160B
EATON CORPORATION PLC	+40.34%	135B
EMERSON ELECTRIC CO.	+17.97%	65.68B
AMETEK, INC.	+2.87%	39.26B
VERTIV HOLDINGS CO	+117.78%	39.16B
WEG S.A.	+7.34%	32.43B
ROCKWELL AUTOMATION, INC.	-11.35%	31.38B
LEGRAND	+10.68%	29.45B
NIDEC CORPORATION	+26.53%	25.86B

Other Electrical Components & Equipment