CRANE NXT, CO. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 63.22 USD | +0.85% |
|
+2.53% | +11.17% |
| May. 09 | Transcript : Crane NXT, Co., Q1 2024 Earnings Call, May 09, 2024 | |
| May. 09 | Crane NXT's Q1 Adjusted Earnings, Revenue Decline; 2024 Revenue Outlook Improved | MT |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 3,230 | 3,461 | - | - |
| Enterprise Value (EV) 1 | 3,648 | 3,938 | 3,667 | 3,328 |
| P/E ratio | 17.3 x | 16.2 x | 14 x | 11.3 x |
| Yield | 0.74% | 1.06% | 1.14% | 1.26% |
| Capitalization / Revenue | 2.32 x | 2.33 x | 2.19 x | 2.08 x |
| EV / Revenue | 2.62 x | 2.66 x | 2.32 x | 2 x |
| EV / EBITDA | 9.4 x | 9.77 x | 8.4 x | 6.87 x |
| EV / FCF | 14.9 x | 16 x | 14.1 x | - |
| FCF Yield | 6.72% | 6.24% | 7.07% | - |
| Price to Book | 3.36 x | 2.97 x | 2.39 x | 1.99 x |
| Nbr of stocks (in thousands) | 56,803 | 57,127 | - | - |
| Reference price 2 | 56.87 | 60.58 | 60.58 | 60.58 |
| Announcement Date | 2/14/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | 1,340 | 1,391 | 1,482 | 1,580 | 1,665 |
| EBITDA 1 | - | 388.3 | 403 | 436.6 | 484.7 |
| EBIT 1 | - | 345.2 | 330.1 | 366.8 | 436 |
| Operating Margin | - | 24.81% | 22.27% | 23.22% | 26.18% |
| Earnings before Tax (EBT) 1 | - | 239.8 | 266 | 299.1 | - |
| Net income 1 | 204.9 | 188.3 | 220.1 | 256.9 | 315.2 |
| Net margin | 15.29% | 13.53% | 14.85% | 16.26% | 18.93% |
| EPS 2 | - | 3.280 | 3.743 | 4.341 | 5.351 |
| Free Cash Flow 1 | - | 245.2 | 245.6 | 259.4 | - |
| FCF margin | - | 17.62% | 16.57% | 16.42% | - |
| FCF Conversion (EBITDA) | - | 63.15% | 60.95% | 59.41% | - |
| FCF Conversion (Net income) | - | 130.22% | 111.61% | 100.98% | - |
| Dividend per Share 2 | - | 0.4200 | 0.6400 | 0.6928 | 0.7621 |
| Announcement Date | 4/3/23 | 2/14/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 329.1 | 352.4 | 352.9 | 356.9 | 313.6 | 367.3 | 397.6 | 403.6 | 343.5 | 394.9 |
| EBITDA 1 | 88 | 104.2 | 103.3 | 92.8 | 80.7 | 100.8 | 111.6 | 109.8 | 89.66 | 114.7 |
| EBIT 1 | 76.8 | 68.8 | 91.6 | 83.4 | 55.4 | 82.53 | 93.13 | 92.67 | 74.21 | 96.23 |
| Operating Margin | 23.34% | 19.52% | 25.96% | 23.37% | 17.67% | 22.47% | 23.42% | 22.96% | 21.6% | 24.37% |
| Earnings before Tax (EBT) 1 | - | 55.9 | 67.9 | 61.4 | 46.7 | 67.13 | 76.96 | 75.17 | 46.12 | 77.57 |
| Net income 1 | - | 43.2 | 51.9 | 49.5 | 37.8 | 55.35 | 63.54 | 63.3 | 49.96 | 67.4 |
| Net margin | - | 12.26% | 14.71% | 13.87% | 12.05% | 15.07% | 15.98% | 15.68% | 14.54% | 17.07% |
| EPS 2 | - | 0.7500 | 0.9000 | 0.8600 | 0.6600 | 0.9512 | 1.082 | 1.056 | 0.8518 | 1.170 |
| Dividend per Share 2 | - | - | - | 0.1400 | - | 0.1600 | 0.1600 | 0.1600 | 0.1736 | 0.1736 |
| Announcement Date | 5/10/23 | 8/7/23 | 11/6/23 | 2/14/24 | 5/8/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | 418 | 477 | 207 | - |
| Net Cash position 1 | - | - | - | - | 133 |
| Leverage (Debt/EBITDA) | - | 1.076 x | 1.184 x | 0.473 x | - |
| Free Cash Flow 1 | - | 245 | 246 | 259 | - |
| ROE (net income / shareholders' equity) | - | 27.4% | 23.1% | 22.8% | 19.7% |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 2 | - | 16.90 | 20.40 | 25.30 | 30.40 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | 31.1 | 43.3 | 37.8 | 42.5 |
| Capex / Sales | - | 2.24% | 2.92% | 2.39% | 2.55% |
| Announcement Date | 4/3/23 | 2/14/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
B
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
60.58
USD
Average target price
80.8
USD
Spread / Average Target
+33.38%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +11.17% | 3.51B | |
| +2.57% | 152B | |
| +23.45% | 138B | |
| +31.29% | 130B | |
| +9.80% | 62.37B | |
| +1.20% | 38.47B | |
| +91.73% | 35.98B | |
| -17.87% | 29.41B | |
| +29.17% | 28.33B | |
| +3.61% | 28.05B |
- Stock Market
- Equities
- CXT Stock
- Financials Crane NXT, Co.
