Linamar Corporation (LNR.TO) Annual Margin Report - Discounting Cash Flows
LNR.TO
Linamar Corporation
LNR.TO (TSX)

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

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in CAD

Monetary values in CAD

amounts except #

Average LTM
Feb 27
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 8,446 10,092 10,582 9,734 7,918 6,537 5,816
Revenue Growth Rate 6.49% -4.63% 8.72% 22.93% 21.13% 12.4% -21.59%
Cost of Revenue 7,277 8,618 9,078 8,411 6,943 5,599 5,013
Gross Profit 1,169 1,474 1,504 1,323 974.8 937.7 802.6
Gross Margin 13.81% 14.61% 14.21% 13.59% 12.31% 14.34% 13.8%
Operating Income 596.7 573.9 611.3 774.8 594.8 601.2 424.2
Operating Margin 7.24% 5.69% 5.78% 7.96% 7.51% 9.2% 7.29%
Net Income 354.8 241.5 258.3 503.1 426.2 420.6 279.1
Net Margin 4.44% 2.39% 2.44% 5.17% 5.38% 6.43% 4.8%

Monetary values in CAD

amounts except #

Average LTM
Feb 27
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 8,446 10,092 10,582 9,734 7,918 6,537 5,816
Cash From Operating Activities Margin 12.47% 12.72% 10.64% 7.66% 5.65% 13.91% 24.26%
Cash From Operating Activities 987.2 1,283 1,126 745.4 447.7 909.5 1,411
Free Cash Flow Margin 7.49% 9.11% 5.61% -0.178% 0.468% 10.19% 19.72%
Free Cash Flow 557.6 919.2 593.7 -17.34 37.06 666.4 1,147
Depreciation and Amortization Margin 6.2% 6.2% 5.72% 5.05% 5.57% 6.87% 7.82%
Depreciation and Amortization 511.1 625.6 605.4 491.5 441 448.8 454.6
Capital Expenditure Margin -4.99% -3.61% -5.03% -7.84% -5.19% -3.72% -4.54%
Capital Expenditure -429.6 -364.2 -532.6 -762.7 -410.6 -243.1 -264.3
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