Financials Lowe's Companies, Inc. Berne S.E.

Equities

LWE

US5486611073

Home Improvement Products & Services Retailers

Delayed Berne S.E. Other stock markets 10:30:02 15/01/2024 pm IST			5-day change	1st Jan Change
187.8 ^CHF	+1.77%		-.--%	+1.77%

31/05	Lowe's Raises Quarterly Dividend by 5% to $1.15 a Share, Payable Aug. 7 to Shareholders of Record as of July 24	MT
31/05	Lowe's Increases Dividend 5% to $1.15 a Share	DJ

Valuation

Fiscal Period: February	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	89,095	1,22,116	1,61,100	1,33,978	1,26,231	1,24,481	-	-
Enterprise Value (EV) ¹	1,07,525	1,38,700	1,84,423	1,66,206	1,60,924	1,57,616	1,59,062	1,57,854
P/E ratio	21.2 x	21.5 x	19.9 x	21.8 x	16.6 x	18 x	16.4 x	15.2 x
Yield	1.83%	1.38%	1.25%	1.78%	1.98%	2.09%	2.18%	2.34%
Capitalization / Revenue	1.23 x	1.36 x	1.67 x	1.38 x	1.46 x	1.47 x	1.43 x	1.38 x
EV / Revenue	1.49 x	1.55 x	1.92 x	1.71 x	1.86 x	1.87 x	1.82 x	1.75 x
EV / EBITDA	13.5 x	12.3 x	13.2 x	11.3 x	12.1 x	12.6 x	12.1 x	11.4 x
EV / FCF	38.2 x	15 x	22.3 x	24.6 x	26.1 x	20.1 x	20.7 x	19.2 x
FCF Yield	2.62%	6.67%	4.48%	4.07%	3.84%	4.98%	4.84%	5.21%
Price to Book	45 x	84.8 x	-33.3 x	-9.34 x	-8.37 x	-9.42 x	-8.83 x	-8.48 x
Nbr of stocks (in thousands)	7,66,475	7,32,723	6,73,747	6,04,703	5,75,113	5,69,835	-	-
Reference price ²	116.2	166.7	239.1	221.6	219.5	218.4	218.4	218.4
Announcement Date	26/02/20	24/02/21	23/02/22	01/03/23	27/02/24	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February	2020	2021	2022	2023	2024	2025	2026	2027
Net sales ¹	72,148	89,597	96,250	97,059	86,377	84,487	87,323	90,223
EBITDA ¹	7,989	11,286	13,975	14,681	13,274	12,487	13,164	13,829
EBIT ¹	6,579	9,692	12,093	12,700	11,557	10,604	11,280	11,895
Operating Margin	9.12%	10.82%	12.56%	13.08%	13.38%	12.55%	12.92%	13.18%
Earnings before Tax (EBT) ¹	5,623	7,739	11,208	9,036	10,175	9,211	9,856	10,468
Net income ¹	4,281	5,835	8,442	6,437	7,726	6,914	7,380	7,827
Net margin	5.93%	6.51%	8.77%	6.63%	8.94%	8.18%	8.45%	8.68%
EPS ²	5.490	7.750	12.04	10.17	13.20	12.16	13.31	14.37
Free Cash Flow ¹	2,812	9,258	8,260	6,760	6,176	7,848	7,697	8,217
FCF margin	3.9%	10.33%	8.58%	6.96%	7.15%	9.29%	8.81%	9.11%
FCF Conversion (EBITDA)	35.2%	82.03%	59.11%	46.05%	46.53%	62.84%	58.47%	59.42%
FCF Conversion (Net income)	65.69%	158.66%	97.84%	105.02%	79.94%	113.5%	104.3%	104.98%
Dividend per Share ²	2.130	2.300	3.000	3.950	4.350	4.561	4.760	5.102
Announcement Date	26/02/20	24/02/21	23/02/22	01/03/23	27/02/24	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: February	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2
Net sales ¹	21,339	23,659	27,476	23,479	22,445	22,347	24,956	20,471	18,602	21,364	24,031	20,382	18,690	22,147	24,853
EBITDA ¹	2,343	3,805	4,733	3,484	2,617	3,703	4,362	3,130	2,129	3,081	3,875	3,228	2,346	3,241	4,140
EBIT ¹	1,849	3,302	4,229	2,982	2,145	3,288	3,886	2,696	1,687	2,653	3,413	2,744	1,815	2,841	3,644
Operating Margin	8.66%	13.96%	15.39%	12.7%	9.56%	14.71%	15.57%	13.17%	9.07%	12.42%	14.2%	13.46%	9.71%	12.83%	14.66%
Earnings before Tax (EBT) ¹	1,614	3,059	3,965	629	1,382	2,939	3,545	2,351	1,339	2,301	3,084	2,407	1,468	2,498	3,287
Net income ¹	1,206	2,333	2,992	154	957	2,260	2,673	1,773	1,020	1,755	2,305	1,797	1,100	1,869	2,455
Net margin	5.65%	9.86%	10.89%	0.66%	4.26%	10.11%	10.71%	8.66%	5.48%	8.21%	9.59%	8.82%	5.89%	8.44%	9.88%
EPS ²	1.780	3.510	4.670	0.2500	1.580	3.770	4.560	3.060	1.770	3.060	4.040	3.120	1.947	3.320	4.442
Dividend per Share ²	0.8000	0.8000	1.050	1.050	1.050	1.050	1.100	1.100	1.100	-	1.131	1.154	1.154	1.137	1.125
Announcement Date	23/02/22	18/05/22	17/08/22	16/11/22	01/03/23	23/05/23	22/08/23	21/11/23	27/02/24	21/05/24	-	-	-	-	-

¹USD in Million²USD

Estimates

Balance Sheet Analysis

Fiscal Period: February	2020	2021	2022	2023	2024	2025	2026	2027
Net Debt ¹	18,430	16,584	23,323	32,228	34,693	33,135	34,582	33,374
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	2.307 x	1.469 x	1.669 x	2.195 x	2.614 x	2.653 x	2.627 x	2.413 x
Free Cash Flow ¹	2,812	9,258	8,260	6,760	6,176	7,848	7,697	8,217
ROE (net income / shareholders' equity)	159%	342%	-	-	-	-	-	-
ROA (Net income/ Total Assets)	12%	15.4%	18.5%	19.8%	18.1%	16.4%	17.5%	17.4%
Assets ¹	35,542	37,890	45,688	32,565	42,751	42,108	42,235	44,985
Book Value Per Share ²	2.580	1.970	-7.190	-23.70	-26.20	-23.20	-24.70	-25.80
Cash Flow per Share ²	5.520	14.70	14.50	13.60	13.90	16.50	19.30	21.00
Capex ¹	1,484	1,791	1,853	1,829	1,964	1,971	1,968	2,000
Capex / Sales	2.06%	2%	1.93%	1.88%	2.27%	2.33%	2.25%	2.22%
Announcement Date	26/02/20	24/02/21	23/02/22	01/03/23	27/02/24	-	-	-

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 Lowe's Companies, Inc.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

218.4 USD

Average target price

251.5 USD

Spread / Average Target

+15.14%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Home Improvement Products & Services Retailers

	1st Jan change	Capi.
THE HOME DEPOT, INC.	-5.63%	328B
KINGFISHER PLC	+7.64%	6.34B
MR D.I.Y. GROUP (M)	+30.34%	3.8B
HOME PRODUCT CENTER	-18.80%	3.39B
SIAM GLOBAL HOUSE	-2.05%	2.36B
HILLMAN SOLUTIONS CORP.	-4.23%	1.75B
HORNBACH BAUMARKT AG	+6.77%	1.75B
RED STAR MACALLINE GROUP CORPORATION LTD.	-32.41%	1.54B
HORNBACH HOLDING AG & CO. KGAA	+21.97%	1.38B

Other Home Improvement Products & Services Retailers