BADGER METER, INC.

BMI
Delayed Quote. Delayed  - 12/03 04:10:00 pm
102.86USD -2.01%
Valuation
Fiscal Period: December 2020 2021
Capitalization1 2 7393 009
Entreprise Value (EV)1 2 6662 936
P/E ratio 55,7x52,4x
Yield 0,74%0,74%
Capitalization / Revenue 6,44x6,07x
EV / Revenue 6,27x5,92x
EV / EBITDA 29,5x28,8x
Price to Book 7,59x7,55x
Nbr of stocks (in thousands) 29 11729 250
Reference price (USD) 94,1103
Announcement Date 01/29/2021-
Previous period Next period
1 USD in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2020 2021
Net sales1 426496
EBITDA1 90,4102
Operating profit (EBIT)1 65,273,9
Operating Margin 15,3%14,9%
Pre-Tax Profit (EBT)1 65,074,1
Net income1 49,357,7
Net margin 11,6%11,6%
EPS2 1,691,96
Dividend per Share2 0,700,76
Announcement Date 01/29/2021-
Previous period Next period
1 USD in Million
2 USD
Finances - Leverage
Fiscal Period: December 2020 2021
Net Debt1 --
Net Cash position1 72,372,6
Leverage (Debt / EBITDA) -0,80x-0,71x
Free Cash Flow1 80,572,2
ROE (Net Profit / Equities) -14,9%
Shareholders' equity1 -387
ROA (Net Profit / Asset) --
Assets1 --
Book Value Per Share2 12,413,6
Cash Flow per Share --
Capex1 9,0610,6
Capex / Sales 2,13%2,14%
Announcement Date 01/29/2021-
Previous period Next period
1 USD in Million
2 USD
Financial Ratios
Size 2021e 2022e
Capitalization 3 009 M $ -
Entreprise Value (EV) 2 936 M $ 2 888 M $
Valuation 2021e 2022e
P/E ratio (Price / EPS) 52,4x 48,8x
Capitalization / Revenue 6,07x 5,80x
EV / Revenue 5,92x 5,66x
EV / EBITDA 28,8x 27,4x
Yield (DPS / Price) 0,74% 0,80%
Price to book (Price / BVPS) 7,55x 6,95x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 14,9% 15,4%
Operating Leverage (Delta EBIT / Delta Sales) 0,82x 1,67x
Net Margin (Net Profit / Revenue) 11,6% 12,0%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 14,9% 14,4%
Rate of Dividend 38,7% 39,0%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   2,14% 2,12%
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) - -
Price Earning Ratio
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS & Dividend