Stock 0M2B LINDE PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Linde plc London S.E.

Equities

0M2B

IE000S9YS762

Commodity Chemicals

Market Closed - London S.E.
Other stock markets
 09:41:23 02/05/2024 pm IST 		5-day change 1st Jan Change
389.4 EUR -7.19% Intraday chart for Linde plc -3.18% +5.20%
30/05 ESAB to Acquire Linde Industries Private in Bangladesh for Undisclosed Sum MT
27/05 LINDE PLC : Bernstein reiterates its Buy rating ZD

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,13,883 1,37,919 1,76,328 1,60,663 1,99,149 2,09,362 - -
Enterprise Value (EV) 1 1,25,139 1,50,319 1,87,712 1,73,141 2,13,858 2,25,034 2,25,713 2,25,873
P/E ratio 50.8 x 55.9 x 47.3 x 39.6 x 32.6 x 30.9 x 27.7 x 24.5 x
Yield 1.64% 1.46% 1.22% 1.43% 1.24% 1.27% 1.37% 1.48%
Capitalization / Revenue 4.03 x 5.06 x 5.73 x 4.82 x 6.06 x 6.21 x 5.83 x 5.51 x
EV / Revenue 4.43 x 5.52 x 6.1 x 5.19 x 6.51 x 6.67 x 6.29 x 5.95 x
EV / EBITDA 15.3 x 17.4 x 18.4 x 15.9 x 17.6 x 17.5 x 16.5 x 15.4 x
EV / FCF 51.3 x 37.3 x 28.3 x 30.4 x 38.8 x 38.8 x 35.1 x 32.7 x
FCF Yield 1.95% 2.68% 3.54% 3.29% 2.58% 2.58% 2.85% 3.06%
Price to Book 2.32 x 2.91 x 4 x 4.07 x 5.09 x 5.24 x 5.14 x 4.99 x
Nbr of stocks (in thousands) 5,34,914 5,23,393 5,08,987 4,92,561 4,84,890 4,80,716 - -
Reference price 2 212.9 263.5 346.4 326.2 410.7 435.5 435.5 435.5
Announcement Date 13/02/20 05/02/21 10/02/22 07/02/23 06/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 28,228 27,243 30,793 33,364 32,854 33,728 35,890 37,987
EBITDA 1 8,178 8,645 10,179 10,873 12,133 12,843 13,700 14,640
EBIT 1 5,272 5,797 7,176 7,900 9,070 9,632 10,361 11,222
Operating Margin 18.68% 21.28% 23.3% 23.68% 27.61% 28.56% 28.87% 29.54%
Earnings before Tax (EBT) 1 2,927 3,384 5,099 5,543 7,988 8,378 9,073 10,212
Net income 1 2,285 2,501 3,826 4,147 6,199 6,772 7,376 8,127
Net margin 8.09% 9.18% 12.42% 12.43% 18.87% 20.08% 20.55% 21.4%
EPS 2 4.190 4.710 7.330 8.230 12.59 14.11 15.75 17.75
Free Cash Flow 1 2,437 4,029 6,639 5,691 5,518 5,800 6,432 6,911
FCF margin 8.63% 14.79% 21.56% 17.06% 16.8% 17.2% 17.92% 18.19%
FCF Conversion (EBITDA) 29.8% 46.6% 65.22% 52.34% 45.48% 45.16% 46.95% 47.21%
FCF Conversion (Net income) 106.65% 161.1% 173.52% 137.23% 89.01% 85.65% 87.2% 85.03%
Dividend per Share 2 3.500 3.850 4.240 4.680 5.100 5.537 5.977 6.438
Announcement Date 13/02/20 05/02/21 10/02/22 07/02/23 06/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 8,298 8,211 8,457 8,797 7,899 8,193 8,204 8,155 8,302 8,100 8,324 8,515 8,663 8,664 8,936
EBITDA 1 2,597 2,663 2,746 2,739 2,725 2,963 3,059 3,074 3,037 3,116 3,178 3,269 3,293 3,323 3,425
EBIT 1 1,841 1,905 2,000 2,010 2,000 2,206 2,286 2,306 2,272 2,341 2,390 2,478 2,484 2,517 2,609
Operating Margin 22.19% 23.2% 23.65% 22.85% 25.32% 26.93% 27.86% 28.28% 27.37% 28.9% 28.71% 29.1% 28.67% 29.05% 29.2%
Earnings before Tax (EBT) 1,355 1,535 646 1,648 1,714 1,941 2,004 2,047 1,996 2,080 - - - - -
Net income 1 1,026 1,174 372 1,273 1,328 1,516 1,575 1,565 1,543 1,627 1,712 1,740 1,757 1,704 1,798
Net margin 12.36% 14.3% 4.4% 14.47% 16.81% 18.5% 19.2% 19.19% 18.59% 20.09% 20.57% 20.43% 20.28% 19.67% 20.12%
EPS 2 1.980 2.300 0.7400 2.540 2.670 3.060 3.190 3.190 3.160 3.350 3.511 3.536 3.621 3.576 3.789
Dividend per Share 2 1.060 1.170 1.170 1.170 1.170 - - 1.275 1.275 1.390 1.394 1.394 1.394 1.515 1.515
Announcement Date 10/02/22 28/04/22 28/07/22 27/10/22 07/02/23 27/04/23 27/07/23 26/10/23 06/02/24 02/05/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 11,256 12,400 11,384 12,478 14,709 15,672 16,351 16,511
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.376 x 1.434 x 1.118 x 1.148 x 1.212 x 1.22 x 1.194 x 1.128 x
Free Cash Flow 1 2,437 4,029 6,639 5,691 5,518 5,800 6,432 6,911
ROE (net income / shareholders' equity) 7.95% 9.07% 12.2% 14.7% 15.5% 18.6% 20% 23%
ROA (Net income/ Total Assets) 4.45% 5% 6.57% 7.68% 7.73% 9.11% 9.74% 13.7%
Assets 1 51,373 50,020 58,235 53,976 80,235 74,310 75,746 59,415
Book Value Per Share 2 91.80 90.40 86.60 80.10 80.70 83.20 84.70 87.40
Cash Flow per Share 2 11.20 14.00 18.60 17.60 18.90 21.70 23.30 25.50
Capex 1 3,682 3,400 3,086 3,173 3,787 4,355 4,522 4,760
Capex / Sales 13.04% 12.48% 10.02% 9.51% 11.53% 12.91% 12.6% 12.53%
Announcement Date 13/02/20 05/02/21 10/02/22 07/02/23 06/02/24 - - -
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 Linde plc

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
28
Last Close Price
435.5 USD
Average target price
470.1 USD
Spread / Average Target
+7.94%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Industrial Gas

1st Jan change Capi.
AIR PRODUCTS & CHEMICALS, INC. Stock Air Products & Chemicals, Inc.
-2.59% 5.93TCr
NIPPON SANSO HOLDINGS CORPORATION Stock Nippon Sanso Holdings Corporation
+22.75% 1.28TCr
LINDE INDIA LIMITED Stock Linde India Limited
+54.12% 887.9Cr
HANGZHOU OXYGEN PLANT GROUP CO.,LTD. Stock Hangzhou Oxygen Plant Group Co.,Ltd.
-14.41% 339.67Cr
AIR WATER INC. Stock Air Water Inc.
+19.31% 333.66Cr
SOL S.P.A. Stock SOL S.p.A.
+20.14% 328.53Cr
PERIC SPECIAL GASES CO., LTD. Stock Peric Special Gases Co., Ltd.
-13.64% 214.7Cr
JIANGSU NATA OPTO-ELECTRONIC MATERIAL CO., LTD. Stock Jiangsu Nata Opto-electronic Material Co., Ltd.
-3.62% 199.67Cr
SICHUAN QIAOYUAN GAS CO.,LTD. Stock Sichuan Qiaoyuan Gas Co.,Ltd.
+4.58% 167.55Cr
Industrial Gas
  1. Stock Market
  2. Equities
  3. LIN Stock
  4. 0M2B Stock
  5. Financials Linde plc