Linamar Corporation (LNR.TO) Financial Ratios Annual - Discounting Cash Flows
LNR.TO
Linamar Corporation
LNR.TO (TSX)
Period Ending: LTM
(Last Twelve Months)
2024
12-31
2023
12-31
2022
12-31
2021
12-31
2020
12-31
2019
12-31
2018
12-31
2017
12-31
2016
12-31
2015
12-31
2014
12-31
2013
12-31
2012
12-31
2011
12-31
2010
12-31
2009
12-31
2008
12-31
2007
12-31
2006
12-31
2005
12-31
2004
12-31
2003
12-31
2002
12-31
2001
12-31
2000
12-31
1999
12-31
1998
12-31
1997
12-31
1996
12-31
1995
12-31
1994
12-31
1993
12-31
Price Ratios
Price to Earnings Ratio 23.27 13.53 7.83 9.19 11.66 15.77 7.45 5.01 8.79 7.2 11.14 14.35 12.45 10.27 8.93 14.9 -19.21 3.51 12.99 10 8.31 11.76 23.66 11.42 21.31 10.62 14.78 21.63 17.51 15.95 13.46 13.02 36.76
Price to Sales Ratio 0.557 0.33 0.404 0.495 0.75 0.757 0.432 0.388 0.737 0.626 0.943 1.1 0.795 0.466 0.317 0.591 0.538 0.11 0.614 0.44 0.385 0.59 0.627 0.479 0.739 0.614 0.775 1.83 2.46 1.62 0.925 0.939 2.1
Price to Book Ratio 0.933 0.644 0.74 0.814 1.07 1.01 0.796 0.778 1.55 1.45 2.15 2.75 2.11 1.43 0.996 1.54 1.12 0.281 1.59 1.19 1.07 1.57 1.53 1.05 1.6 1.6 2.07 4.31 5.48 4.09 2.74 2.66 3.2
Price to Free Cash Flow Ratio 6.12 5.88 -227.1 105.6 7.36 3.84 5.35 25.18 13.13 7.04 14.49 17.41 9.14 -33.74 -6.27 -19.53 5.38 3.21 46.43 16.63 13.99 -11.41 -14.82 27.02 46.73 -98.46 -12.66 -14.2 32.45 25.19 -32.14 674.9 -56.77
Price to Operating Cash Flow Ratio 4.38 3.1 5.28 8.75 5.39 3.12 2.85 4.52 6.21 4.29 7.18 8.72 5.13 4.66 4.44 6.68 3.02 0.955 6.57 4.09 3.26 6.64 10.17 3.99 5.68 4.94 10.55 27.01 12.92 7.64 13.14 7.54 23.83
Price Earnings to Growth Ratio 1.38 -0.278 0.346 2.46 0.231 -0.448 -0.274 0.658 1.76 0.372 0.313 0.364 0.218 0.234 0.736 -0.051 0.113 -0.106 1.07 -14.1 1.09 0.091 -0.799 0.348 -0.468 0.52 -0.657 -0.899 0.244 0.26 0.718 0.071 0
EV to EBITDA 5.31 3.95 4.06 4.3 4.61 5.58 4.78 4.23 5.57 4.68 5.86 7.08 6.25 5.2 4.37 5.8 8.79 2.25 5.21 4.13 3.68 5.82 6.33 4.34 5.66 4.46 5.69 9.95 9.79 7.71 6.25 5.94 16.81
Liquidity Ratios
Current Ratio 1.84 1.85 1.59 1.71 1.71 1.25 1.85 2.01 1.91 1.69 1.88 1.72 1.6 1.8 1.69 1.49 1.51 1.32 1.61 1.62 1.25 1.53 1.14 1.53 1.47 1.13 1.11 1.36 1.95 1.49 1.33 1.48 1.51
Quick Ratio 1.11 1.02 0.858 1.01 1.1 0.858 1.13 1.24 1.3 1.15 1.29 1.13 1.06 1.06 1.06 0.961 0.944 0.798 1.06 1.08 0.862 1.04 0.783 1.04 1.08 0.858 0.793 0.895 1.49 1.04 0.83 0.82 0.975
Cash Ratio 0.447 0.424 0.259 0.399 0.532 0.392 0.247 0.298 0.339 0.32 0.366 0.253 0.183 0.143 0.165 0.144 0.215 0.147 0.239 0.121 0.087 0.065 0.073 0.122 0.17 0.184 0.045 0.042 0.742 0.244 0 0 0
Debt Ratio 0.196 0.218 0.18 0.153 0.107 0.172 0.25 0.306 0.223 0.274 0.144 0.148 0.207 0.298 0.295 0.233 0.209 0.257 0.261 0.193 0.216 0.253 0.253 0.186 0.177 0.207 0.162 0.052 0.016 0.05 0.153 0.125 0.156
Debt to Equity Ratio 0.358 0.422 0.333 0.272 0.172 0.299 0.471 0.654 0.419 0.553 0.243 0.262 0.402 0.684 0.721 0.495 0.397 0.539 0.531 0.371 0.427 0.529 0.522 0.316 0.305 0.361 0.285 0.083 0.024 0.075 0.274 0.206 0.271
Long Term Debt to Capitalization 0.238 0.293 0.227 0.203 0.137 0.135 0.31 0.393 0.292 0.319 0.187 0.206 0.264 0.405 0.417 0.18 0.21 0.197 0.262 0.233 0.174 0.298 0.195 0.176 0.163 0.024 0.005 0.007 0.018 0.031 0.089 0.078 0.127
Total Debt to Capitalization 0.264 0.297 0.25 0.214 0.147 0.23 0.32 0.396 0.295 0.356 0.195 0.207 0.287 0.406 0.419 0.331 0.284 0.35 0.347 0.271 0.299 0.346 0.343 0.24 0.234 0.265 0.222 0.076 0.024 0.07 0.215 0.171 0.213
Interest Coverage Ratio 5.84 4.82 11.17 20.99 17.64 5.9 5.04 11.98 24.08 19.38 22.86 18.36 10.02 6.71 5.04 7.76 -2.6 4.75 8.08 8.97 9.27 10.48 9.79 10.73 12.75 10.6 0 79.81 0 39.05 16.31 17.89 8.28
Cash Flow to Debt Ratio 0.595 0.491 0.421 0.342 1.15 1.08 0.593 0.263 0.596 0.612 1.24 1.21 1.03 0.448 0.311 0.467 0.931 0.547 0.457 0.781 0.769 0.448 0.288 0.829 0.923 0.895 0.686 1.93 17.49 7.1 0.759 1.72 0.497
Margins
Gross Profit Margin 14.61% 14.21% 13.59% 12.31% 14.34% 13.8% 14.37% 16.23% 16.49% 16.69% 16.52% 15.93% 14.08% 11.97% 10.21% 10.55% 2.85% 10.17% 19.73% 11.94% 19.24% 19.31% 19.27% 19.52% 20.55% 20.9% 20.11% 23.27% 28.73% 26.35% 22.13% 22.53% 21.91%
Operating Profit Margin 5.69% 5.78% 7.96% 7.51% 9.2% 7.29% 8.42% 10.76% 10.81% 11.6% 11.56% 10.72% 8.53% 6.84% 5.49% 5.88% -3.01% 4.59% 7.44% 7% 8.14% 7.88% 6.7% 7.13% 7.32% 9% 8.52% 12.79% 17.38% 14.14% 10.75% 11.2% 8.12%
Pretax Profit Margin 4.7% 4.5% 7.23% 7.11% 8.6% 6.44% 7.61% 9.97% 10.58% 11.2% 11.25% 10.21% 8.08% 5.84% 4.4% 5.28% -3.86% 3.82% 6.87% 6.34% 7.38% 7.22% 4.57% 6.45% 6.92% 8.29% 8.46% 12.79% 20.11% 15.67% 10.35% 10.78% 8.01%
Net Profit Margin 2.39% 2.44% 5.17% 5.38% 6.43% 4.8% 5.8% 7.76% 8.39% 8.69% 8.46% 7.68% 6.39% 4.53% 3.54% 3.96% -2.8% 3.12% 4.73% 4.4% 4.63% 5.02% 2.65% 4.2% 3.47% 5.78% 5.24% 8.45% 14.05% 10.14% 6.87% 7.21% 5.72%
Operating Cash Flow Margin 12.72% 10.64% 7.66% 5.65% 13.91% 24.26% 15.17% 8.59% 11.88% 14.61% 13.12% 12.65% 15.51% 10.01% 7.13% 8.85% 17.79% 11.47% 9.34% 10.75% 11.82% 8.89% 6.16% 12.03% 13% 12.42% 7.34% 6.77% 19.04% 21.15% 7.04% 12.45% 8.83%
Free Cash Flow Margin 9.11% 5.61% -0.178% 0.468% 10.19% 19.72% 8.09% 1.54% 5.62% 8.89% 6.5% 6.33% 8.7% -1.38% -5.05% -3.02% 9.99% 3.41% 1.32% 2.65% 2.75% -5.17% -4.23% 1.77% 1.58% -0.623% -6.12% -12.88% 7.58% 6.42% -2.88% 0.139% -3.71%
Return
Return on Assets 2.2% 2.46% 5.11% 4.97% 5.69% 3.69% 5.68% 7.27% 9.39% 9.99% 11.49% 10.87% 8.74% 6.06% 4.56% 4.87% -3.07% 3.82% 6.03% 6.16% 6.49% 6.38% 3.13% 5.38% 4.35% 8.64% 7.93% 12.6% 20.38% 16.9% 11.36% 12.41% 5.01%
Return on Equity 4.22% 4.76% 9.45% 8.86% 9.14% 6.41% 10.68% 15.55% 17.65% 20.16% 19.33% 19.19% 16.99% 13.91% 11.14% 10.34% -5.81% 8.01% 12.28% 11.85% 12.85% 13.36% 6.46% 9.15% 7.51% 15.04% 13.97% 19.94% 31.28% 25.66% 20.34% 20.43% 8.71%
Return on Capital Employed 6.99% 7.63% 10.57% 9.27% 10.65% 7.91% 10.05% 12.51% 15.54% 17.59% 20.77% 20.52% 15.98% 11.98% 9.68% 10.34% -4.7% 8.42% 13.13% 13.07% 16.98% 13.73% 12.32% 12.24% 12.5% 21.72% 21% 27.04% 34.93% 33.42% 28.4% 28.89% 10.76%
Return on Invested Capital 4.19% 4.77% 8.29% 8.1% 9.54% 7.03% 8.11% 10.5% 13.64% 15.22% 17.71% 16.95% 13.56% 9.73% 8.31% 8.33% -2.76% 6.09% 10.29% 10.91% 11.69% 9.87% 7.39% 8.31% 8.86% 17.06% 13.39% 18.19% 34.19% 24.08% 18.85% 19.32% 7.68%
Turnover Ratios
Receivables Turnover Ratio 5.9 7.5 6.91 6.27 6.97 6.04 6.43 5.25 5.37 6.1 6.15 6.34 5.83 6.22 5.42 5.1 5.34 5.92 5.86 6.16 5.68 5.08 4.99 5.79 5.57 6.43 5.63 6.12 7.03 7.16 5.36 6.36 2.69
Payables Turnover Ratio 3.69 7.09 5.89 5.64 5.69 5.79 8.22 7 6.99 7.92 8.12 7.63 7.75 8.63 7.16 7.49 4.82 6 5.63 6.01 5.35 4.88 4.79 5.58 5.27 6.76 5.48 4.74 4.28 5.59 5.41 6.05 2.62
Inventory Turnover Ratio 4.3 4.4 4.58 4.6 5.25 5.8 6.4 5.24 6.91 7.19 7.91 7.71 8.16 6.77 6.76 6.92 6.29 6.38 6.65 9.27 8.89 7.68 7.48 8.17 9.63 11.34 9.89 8.33 8.12 9.27 6.85 6.04 3.78
Fixed Asset Turnover Ratio 2.77 2.91 2.66 2.83 2.71 2.22 2.69 2.87 2.96 2.93 3 2.97 2.74 2.56 2.58 2.48 2.11 2.43 2.57 2.57 2.6 2.32 2.14 2.13 2.2 2.64 2.65 2.49 3.18 2.97 3.3 3.44 1.82
Asset Turnover Ratio 0.92 1.01 0.988 0.923 0.884 0.77 0.979 0.937 1.12 1.15 1.36 1.41 1.37 1.34 1.29 1.23 1.1 1.23 1.28 1.4 1.4 1.27 1.18 1.28 1.26 1.5 1.51 1.49 1.45 1.67 1.65 1.72 0.876
Per Share Items ()
Revenue Per Share 168.8 172 158.3 124 99.87 89.05 113.6 116.6 100.3 92.12 79.29 64.35 55.55 49.8 44.23 34.45 25.9 33.78 33.22 31.82 30.46 26.11 18.41 19.29 17.59 19.38 17.75 14.22 11.24 9.08 8.3 6.66 2.97
Operating Cash Flow Per Share 21.47 18.31 12.12 7.01 13.9 21.61 17.24 10.02 11.91 13.46 10.4 8.14 8.62 4.98 3.15 3.05 4.61 3.87 3.1 3.42 3.6 2.32 1.13 2.32 2.29 2.41 1.3 0.963 2.14 1.92 0.584 0.829 0.262
Free Cash Flow Per Share 15.38 9.65 -0.282 0.58 10.18 17.56 9.19 1.8 5.63 8.19 5.16 4.08 4.83 -0.688 -2.23 -1.04 2.59 1.15 0.439 0.842 0.838 -1.35 -0.779 0.342 0.278 -0.121 -1.09 -1.83 0.853 0.582 -0.239 0.009 -0.11
Cash & Short Term Investments 20.61 17.14 10.62 13.47 14.19 13.19 5.18 7.22 6.72 6.21 5.21 2.99 2.01 1.26 1.53 1.22 1.51 1.34 1.73 0.69 0.621 0.361 0.41 0.466 0.63 0.907 0.206 0.118 1.6 0.391 0 0 0
Earnings Per Share 4.04 4.2 8.18 6.67 6.43 4.27 6.59 9.05 8.41 8.01 6.71 4.95 3.55 2.26 1.57 1.37 -0.725 1.05 1.57 1.4 1.41 1.31 0.488 0.81 0.61 1.12 0.93 1.2 1.58 0.92 0.57 0.48 0.17
EBITDA Per Share 19.73 19.45 20.27 15.9 15.81 13.3 15.26 17.99 15.65 15.69 13.3 10.55 8.1 6.36 5.17 4.42 1.97 4.2 4.89 4.28 4.29 3.47 2.38 2.67 2.62 3.07 2.71 2.65 2.67 1.89 1.35 1.13 0.403
Dividend Per Share 1.07 1 0.88 0.8 0.68 0.36 0.48 0.48 0.48 0.4 0.4 0.4 0.32 0.32 0.32 0.24 0.12 0.239 0.241 0.24 0.24 0.16 0.136 0.161 0.161 0.161 0.16 0.137 0.133 0.133 0.094 0 0
Enterprise Value Per Share 104.8 76.91 82.22 68.31 72.84 74.19 73.02 76.16 87.17 73.46 77.94 74.7 50.58 33.05 22.6 25.66 17.37 9.45 25.45 17.69 15.78 20.22 15.07 11.58 14.85 13.68 15.44 26.38 26.19 14.55 8.44 6.73 6.78
Book Value Per Share 95.77 88.23 86.54 75.33 70.26 66.66 61.73 58.19 47.67 39.73 34.69 25.77 20.89 16.24 14.06 13.21 12.48 13.15 12.79 11.81 10.97 9.81 7.54 8.85 8.12 7.45 6.66 6.03 5.05 3.59 2.8 2.35 1.95
Price Per Share 89.4 56.79 64.02 61.3 74.93 67.42 49.13 45.3 73.92 57.69 74.73 70.95 44.19 23.2 14 20.35 13.93 3.7 20.39 14 11.72 15.4 11.54 9.25 13 11.9 13.75 26 27.67 14.67 7.67 6.25 6.25
Dividend Ratios
Dividend Payout Ratio 26.96% 23.83% 10.76% 11.99% 10.58% 8.42% 7.28% 5.3% 5.71% 4.99% 5.96% 8.09% 9.01% 14.17% 20.42% 17.57% -16.54% 22.69% 15.33% 17.15% 17.02% 12.21% 27.87% 19.82% 26.44% 14.37% 17.23% 11.37% 8.39% 14.45% 16.53% 0% 0%
Annual Dividend Yield 1.19% 1.76% 1.38% 1.31% 0.908% 0.534% 0.977% 1.06% 0.649% 0.693% 0.535% 0.564% 0.724% 1.38% 2.29% 1.18% 0.861% 6.46% 1.18% 1.72% 2.05% 1.04% 1.18% 1.74% 1.24% 1.35% 1.17% 0.526% 0.479% 0.906% 1.23% 0% 0%
Effective Tax Rate 49.08% 45.76% 28.52% 24.31% 25.19% 25.44% 23.74% 22.13% 20.68% 22.33% 24.81% 24.73% 20.91% 22.36% 19.38% 24.43% 46.69% 32.92% 28.8% 19.89% 34.09% 29.88% 42.46% 34.91% 33.45% 30.34% 38.05% 33.91% 30.11% 35.29% 33.63% 33.12% 28.57%
Short Term Coverage Ratio 4.7 24.67 18.39 16.75 43.19 2.44 35.45 25.48 51.05 4.28 62.5 201.4 9.9 239 224.2 2.6 2.53 1.03 1.31 4.56 1.62 2.83 0.538 2.56 2.54 0.961 0.699 2.11 73.45 12.48 1.18 2.92 1.07
Capital Expenditure Coverage Ratio 3.52 2.11 0.977 1.09 3.74 5.34 2.14 1.22 1.9 2.56 1.98 2 2.28 0.879 0.585 0.745 2.28 1.42 1.16 1.33 1.3 0.632 0.593 1.17 1.14 0.952 0.545 0.345 1.66 1.44 0.71 1.01 0.704
EBIT Per Revenue 0.057 0.058 0.08 0.075 0.092 0.073 0.084 0.108 0.108 0.116 0.116 0.107 0.085 0.068 0.055 0.059 -0.03 0.046 0.074 0.07 0.081 0.079 0.067 0.071 0.073 0.09 0.085 0.128 0.174 0.141 0.108 0.112 0.081
EBITDA Per Revenue 0.117 0.113 0.128 0.128 0.158 0.149 0.134 0.154 0.156 0.17 0.168 0.164 0.146 0.128 0.117 0.128 0.076 0.124 0.147 0.135 0.141 0.133 0.129 0.138 0.149 0.158 0.153 0.187 0.238 0.208 0.163 0.17 0.136
Days of Sales Outstanding 61.83 48.65 52.83 58.18 52.36 60.46 56.77 69.58 68.01 59.83 59.37 57.58 62.58 58.65 67.37 71.51 68.3 61.67 62.28 59.29 64.22 71.87 73.11 63.06 65.58 56.76 64.8 59.63 51.95 50.99 68.08 57.36 135.7
Days of Inventory Outstanding 84.98 82.92 79.71 79.34 69.52 62.92 57 69.7 52.85 50.75 46.12 47.32 44.71 53.94 54.02 52.73 58.05 57.25 54.89 39.38 41.08 47.55 48.8 44.67 37.89 32.19 36.89 43.84 44.94 39.39 53.25 60.4 96.54
Days of Payables Outstanding 98.78 51.45 61.97 64.74 64.18 63.02 44.39 52.15 52.24 46.09 44.94 47.83 47.07 42.27 51 48.74 75.72 60.84 64.83 60.77 68.27 74.86 76.19 65.4 69.31 53.98 66.59 76.95 85.31 65.32 67.5 60.29 139.3
Cash Conversion Cycle 48.02 80.12 70.57 72.78 57.7 60.36 69.38 87.13 68.62 64.5 60.54 57.07 60.22 70.32 70.38 75.51 50.63 58.08 52.34 37.9 37.03 44.56 45.72 42.34 34.16 34.96 35.1 26.52 11.59 25.06 53.82 57.47 92.87
Cash Conversion Ratio 5.31 4.36 1.48 1.05 2.16 5.06 2.61 1.11 1.42 1.68 1.55 1.65 2.43 2.21 2.01 2.23 -6.35 3.68 1.98 2.44 2.55 1.77 2.33 2.86 3.75 2.15 1.4 0.801 1.36 2.09 1.02 1.73 1.54
Free Cash Flow to Earnings 3.81 2.3 -0.034 0.087 1.58 4.11 1.39 0.199 0.669 1.02 0.769 0.824 1.36 -0.305 -1.42 -0.763 -3.57 1.09 0.28 0.601 0.594 -1.03 -1.6 0.423 0.456 -0.108 -1.17 -1.52 0.54 0.633 -0.419 0.019 -0.648
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
Want to become our sponsor?
Check out our Affiliate Program