Financials Cardinal Health, Inc.

Equities

CAH

US14149Y1082

Pharmaceuticals

Real-time Estimate Cboe BZX 03:57:58 2024-05-02 pm EDT 5-day change 1st Jan Change
103.2 USD +0.96% Intraday chart for Cardinal Health, Inc. -0.33% +2.65%

Valuation

Fiscal Period: Juni 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 14,039 15,239 16,565 14,240 24,078 24,851 - -
Enterprise Value (EV) 1 19,539 19,243 19,394 14,838 24,736 24,415 23,508 23,185
P/E ratio 10.4 x -4.14 x 27.4 x -15.6 x 94.6 x 17.9 x 15.3 x 13.9 x
Yield 4.06% 3.7% 3.41% 3.75% 2.1% 1.98% 2.02% 2.08%
Capitalization / Revenue 0.1 x 0.1 x 0.1 x 0.08 x 0.12 x 0.11 x 0.11 x 0.1 x
EV / Revenue 0.13 x 0.13 x 0.12 x 0.08 x 0.12 x 0.11 x 0.1 x 0.09 x
EV / EBITDA 7.15 x 6.94 x 7.5 x 6.29 x 10 x 8.59 x 7.57 x 6.99 x
EV / FCF 8.16 x 12.1 x 9.56 x 5.43 x 10.5 x 11.5 x 11.8 x 10.2 x
FCF Yield 12.3% 8.24% 10.5% 18.4% 9.53% 8.72% 8.44% 9.79%
Price to Book 1.63 x 8.55 x 9.29 x -20.6 x -8.32 x -8.25 x -10.3 x -29.3 x
Nbr of stocks (in thousands) 298,060 291,986 290,148 272,427 254,600 243,233 - -
Reference price 2 47.10 52.19 57.09 52.27 94.57 102.2 102.2 102.2
Announcement Date 8/8/19 8/6/20 8/5/21 8/11/22 8/15/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Juni 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 145,534 152,922 162,467 181,364 205,012 225,176 235,285 251,514
EBITDA 1 2,732 2,773 2,587 2,358 2,464 2,843 3,107 3,315
EBIT 1 2,353 2,384 2,255 1,990 2,057 2,384 2,593 2,764
Operating Margin 1.62% 1.56% 1.39% 1.1% 1% 1.06% 1.1% 1.1%
Earnings before Tax (EBT) 1 1,751 -3,772 323 -769 638 1,536 2,115 2,290
Net income 1 1,363 -3,696 611 -933 261 1,210 1,545 1,689
Net margin 0.94% -2.42% 0.38% -0.51% 0.13% 0.54% 0.66% 0.67%
EPS 2 4.530 -12.61 2.080 -3.350 1.000 5.723 6.696 7.362
Free Cash Flow 1 2,394 1,585 2,029 2,735 2,358 2,129 1,985 2,269
FCF margin 1.64% 1.04% 1.25% 1.51% 1.15% 0.95% 0.84% 0.9%
FCF Conversion (EBITDA) 87.63% 57.16% 78.43% 115.99% 95.7% 74.91% 63.89% 68.44%
FCF Conversion (Net income) 175.64% - 332.08% - 903.45% 175.94% 128.49% 134.33%
Dividend per Share 2 1.910 1.929 1.948 1.960 1.988 2.025 2.061 2.125
Announcement Date 8/8/19 8/6/20 8/5/21 8/11/22 8/15/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 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 2025 Q3
Net sales 1 43,968 45,457 44,836 47,103 49,603 51,469 50,487 53,453 54,763 57,445 54,911 57,764 58,050 60,685 58,838
EBITDA 1 616 552 647 542 523 566 707 667 679 674 763 732.1 719.3 752.1 844.9
EBIT 1 527 467 545 450 423 467 606 560 571 562 666 620.4 606.1 636.2 716.9
Operating Margin 1.2% 1.03% 1.22% 0.96% 0.85% 0.91% 1.2% 1.05% 1.04% 0.98% 1.21% 1.07% 1.04% 1.05% 1.22%
Earnings before Tax (EBT) 1 369 -973 -137 -28 110 -137 544 121 -26 490 341 482 604.9 647.3 762.6
Net income 1 271 49 -1,391 138 110 -130 345 -64 5 353 258 369.5 - - -
Net margin 0.62% 0.11% -3.1% 0.29% 0.22% -0.25% 0.68% -0.12% 0.01% 0.61% 0.47% 0.64% - - -
EPS 2 0.9400 0.1700 -5.050 0.5000 0.4000 -0.5000 1.340 -0.2500 0.0200 1.430 1.050 1.572 1.600 1.710 1.980
Dividend per Share 2 0.4908 0.4908 0.4908 0.4908 0.4957 0.4957 0.4957 0.5006 0.5006 0.5006 0.5051 0.5069 0.5238 0.5257 0.5276
Announcement Date 11/9/21 2/3/22 5/5/22 8/11/22 11/4/22 2/2/23 5/4/23 8/15/23 11/3/23 2/1/24 5/2/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 5,500 4,004 2,829 598 658 - - -
Net Cash position 1 - - - - - 543 1,576 1,953
Leverage (Debt/EBITDA) 2.013 x 1.444 x 1.094 x 0.2536 x 0.267 x - - -
Free Cash Flow 1 2,394 1,585 2,029 2,735 2,358 2,147 1,999 2,329
ROE (net income / shareholders' equity) 25.7% 39.5% 91.3% 261% - - - -
ROA (Net income/ Total Assets) 3.93% 3.93% 3.84% 3.21% 3.48% 3.7% 4.1% 4.15%
Assets 1 34,703 -94,103 15,904 -29,039 7,500 32,595 - 40,463
Book Value Per Share 2 28.90 6.110 6.140 -2.540 -11.40 -12.40 -9.900 -3.490
Cash Flow per Share 2 9.040 6.690 8.260 11.20 10.80 9.400 11.90 13.00
Capex 1 328 375 400 387 481 503 500 509
Capex / Sales 0.23% 0.25% 0.25% 0.21% 0.23% 0.22% 0.21% 0.2%
Announcement Date 8/8/19 8/6/20 8/5/21 8/11/22 8/15/23 - - -
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

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
18
Last Close Price
102.2 USD
Average target price
112.3 USD
Spread / Average Target
+9.92%
Consensus
  1. Stock Market
  2. Equities
  3. CAH Stock
  4. Financials Cardinal Health, Inc.