AGCO Corporation (AGCO) Annual Margin Report - Discounting Cash Flows
AGCO Corporation
AGCO (NYSE)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Margin Analysis (% of Revenue)

In USD

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 10,125 10,784 11,662 14,412 12,651 11,138 9,150 9,041 9,352 8,306 7,410 7,467
Revenue Growth Rate 1.93% -7.53% -19.08% 13.92% 13.58% 21.73% 1.2% -3.32% 12.59% 12.09% -0.761% -23.21%
Cost of Revenue 7,784 8,162 8,763 10,635 9,650 8,566 7,092 7,057 7,355 6,541 5,895 5,907
Gross Profit 2,341 2,622 2,899 3,777 3,001 2,572 2,058 1,984 1,997 1,765 1,516 1,561
Gross Margin 22.78% 24.31% 24.86% 26.21% 23.72% 23.09% 22.49% 21.95% 21.35% 21.25% 20.45% 20.9%
Operating Income 604.2 186.9 -122.1 1,700 1,265 1,001 599.7 472.4 489 403.3 288.4 361.1
Operating Margin 5.64% 1.73% -1.05% 11.8% 10% 8.99% 6.55% 5.22% 5.23% 4.86% 3.89% 4.84%
Net Income 305.2 -582.3 -424.8 1,171 889.6 897 427.1 80.3 285.5 186.4 160.1 266.4
Net Margin 2.8% -5.4% -3.64% 8.13% 7.03% 8.05% 4.67% 0.888% 3.05% 2.24% 2.16% 3.57%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 10,125 10,784 11,662 14,412 12,651 11,138 9,150 9,041 9,352 8,306 7,410 7,467
Cash From Operating Activities Margin 7% 7.86% 5.92% 7.65% 6.62% 6.13% 9.8% 7.7% 6.37% 6.95% 4.99% 7.02%
Cash From Operating Activities 711 847.7 689.9 1,103 838.2 682.9 896.5 695.9 595.9 577.6 369.5 524.2
Free Cash Flow Margin 4.11% 4.65% 2.54% 4.06% 3.56% 3.71% 6.85% 4.67% 4.2% 4.5% 2.27% 4.19%
Free Cash Flow 413 501.2 296.6 585 449.9 413.1 626.6 422.5 392.6 373.7 168.5 312.8
Depreciation and Amortization Margin 2.93% 3.07% 2.85% 2% 2.13% 2.53% 2.97% 3.01% 3.1% 3.37% 3.71% 3.48%
Depreciation and Amortization 286.4 330.8 332.2 288.1 269.6 281.8 272 272 289.9 279.8 274.6 260.1
Capital Expenditure Margin -2.89% -3.21% -3.37% -3.6% -3.07% -2.42% -2.95% -3.02% -2.17% -2.46% -2.71% -2.83%
Capital Expenditure -298.1 -346.5 -393.3 -518.1 -388.3 -269.8 -269.9 -273.4 -203.3 -203.9 -201 -211.4
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us