Stock ECL ECOLAB INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Ecolab Inc.

Equities

ECL

US2788651006

Specialty Chemicals

Market Closed - Nyse
Other stock markets
 04:00:02 2024-04-26 pm EDT 		5-day change 1st Jan Change
221.1 USD +0.60% Intraday chart for Ecolab Inc. +1.35% +11.47%
Apr. 22 HeiQ Unit Receives New Contract from Ecolab MT
Apr. 22 HeiQ inks distributor deal with Ecolab to supply Synbio cleaners AN

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 55,628 61,759 67,226 41,460 56,557 63,215 - -
Enterprise Value (EV) 1 61,796 67,185 75,624 49,441 63,820 69,891 69,470 68,984
P/E ratio 36.2 x -51.5 x 60 x 38.2 x 41.4 x 35.1 x 30.7 x 26.9 x
Yield 0.96% 0.87% 0.83% 1.42% 1.09% 1.03% 1.1% 1.23%
Capitalization / Revenue 3.73 x 5.24 x 5.28 x 2.92 x 3.69 x 3.94 x 3.74 x 3.54 x
EV / Revenue 4.15 x 5.7 x 5.94 x 3.48 x 4.17 x 4.36 x 4.11 x 3.87 x
EV / EBITDA 19.1 x 27.6 x 28.6 x 18.2 x 20.9 x 20 x 18.2 x 16.6 x
EV / FCF 38.1 x 49.8 x 53.3 x 46 x 39 x 38.3 x 34.5 x 31 x
FCF Yield 2.62% 2.01% 1.88% 2.18% 2.57% 2.61% 2.9% 3.23%
Price to Book 6.4 x 10.1 x 9.3 x 5.77 x 7.06 x 7.28 x 6.73 x 6.25 x
Nbr of stocks (in thousands) 288,244 285,445 286,567 284,828 285,140 285,912 - -
Reference price 2 193.0 216.4 234.6 145.6 198.4 221.1 221.1 221.1
Announcement Date 2/18/20 2/16/21 2/15/22 2/14/23 2/13/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 14,906 11,790 12,733 14,188 15,320 16,048 16,913 17,843
EBITDA 1 3,237 2,436 2,642 2,712 3,050 3,503 3,809 4,150
EBIT 1 2,264 1,624 1,799 1,773 2,126 2,515 2,796 3,112
Operating Margin 15.19% 13.77% 14.13% 12.5% 13.88% 15.67% 16.53% 17.44%
Earnings before Tax (EBT) 1 1,899 1,161 1,414 1,343 1,756 2,283 2,556 2,716
Net income 1 1,559 -1,205 1,130 1,092 1,372 1,802 2,049 2,295
Net margin 10.46% -10.22% 8.87% 7.69% 8.96% 11.23% 12.12% 12.86%
EPS 2 5.330 -4.200 3.910 3.810 4.790 6.291 7.210 8.232
Free Cash Flow 1 1,620 1,350 1,419 1,076 1,637 1,825 2,015 2,226
FCF margin 10.87% 11.45% 11.14% 7.58% 10.69% 11.37% 11.91% 12.48%
FCF Conversion (EBITDA) 50.05% 55.4% 53.71% 39.67% 53.68% 52.08% 52.88% 53.65%
FCF Conversion (Net income) 103.93% - 125.58% 98.53% 119.29% 101.25% 98.32% 97.02%
Dividend per Share 2 1.850 1.890 1.950 2.060 2.160 2.272 2.422 2.722
Announcement Date 2/18/20 2/16/21 2/15/22 2/14/23 2/13/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 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
Net sales 1 3,321 3,365 3,267 3,581 3,669 3,671 3,572 3,852 3,958 3,938 3,742 4,029 4,145 4,163 3,973
EBITDA 1 731.9 690.7 566.2 665.8 740.7 738.9 613.6 743.7 838 855 777.7 856.8 934.1 940.5 850.8
EBIT 1 525 475.1 331.5 431.1 507.9 502.4 379.3 513.8 608.6 624.5 533.7 609.5 681.3 687.7 604
Operating Margin 15.81% 14.12% 10.15% 12.04% 13.84% 13.68% 10.62% 13.34% 15.38% 15.86% 14.26% 15.13% 16.44% 16.52% 15.2%
Earnings before Tax (EBT) 1 402.4 349.5 220.3 389.3 412.2 321.6 290.5 421.3 506.2 537.5 479 546.4 619.4 624.7 557
Net income 1 324.5 301 171.9 308.3 347.1 264.4 233.4 329.7 404 405.2 372.9 433.7 494 500.7 438.9
Net margin 9.77% 8.95% 5.26% 8.61% 9.46% 7.2% 6.53% 8.56% 10.21% 10.29% 9.96% 10.76% 11.92% 12.03% 11.05%
EPS 2 1.120 1.040 0.6000 1.080 1.210 0.9300 0.8200 1.150 1.410 1.410 1.291 1.514 1.729 1.755 1.535
Dividend per Share 2 0.4800 0.5100 0.5100 0.5100 0.5100 0.5300 0.5300 0.5300 - 0.5700 0.5544 0.5617 0.5659 0.5798 0.5491
Announcement Date 10/26/21 2/15/22 4/26/22 7/26/22 11/1/22 2/14/23 5/2/23 8/1/23 10/31/23 2/13/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 6,168 5,426 8,398 7,982 7,262 6,676 6,255 5,769
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.905 x 2.227 x 3.179 x 2.944 x 2.381 x 1.906 x 1.642 x 1.39 x
Free Cash Flow 1 1,620 1,350 1,419 1,076 1,637 1,825 2,015 2,226
ROE (net income / shareholders' equity) 20.4% 15.7% 16.9% 15.1% 18% 21.4% 22.7% 23.7%
ROA (Net income/ Total Assets) 8.32% 5.98% 5.75% 5.12% 6.34% 8.1% 8.88% 9.53%
Assets 1 18,738 -20,157 19,666 21,335 21,655 22,252 23,086 24,082
Book Value Per Share 2 30.10 21.50 25.20 25.20 28.10 30.40 32.90 35.40
Cash Flow per Share 2 8.280 6.410 7.130 6.240 8.420 9.080 14.10 25.70
Capex 1 801 489 643 713 775 807 844 896
Capex / Sales 5.37% 4.15% 5.05% 5.02% 5.06% 5.03% 4.99% 5.02%
Announcement Date 2/18/20 2/16/21 2/15/22 2/14/23 2/13/24 - - -
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

Ratings for Ecolab Inc.

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
26
Last Close Price
221.1 USD
Average target price
231.8 USD
Spread / Average Target
+4.83%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Specialty Chemicals

1st Jan change Capi.
ECOLAB INC. Stock Ecolab Inc.
+11.47% 63.22B
SIKA AG Stock Sika AG
-3.47% 46.34B
GIVAUDAN SA Stock Givaudan SA
+13.72% 39.97B
FUJIFILM HOLDINGS CORPORATION Stock Fujifilm Holdings Corporation
+17.83% 25.46B
EMS-CHEMIE HOLDING AG Stock EMS-CHEMIE HOLDING AG
+7.27% 18.68B
CELANESE CORPORATION Stock Celanese Corporation
-0.57% 17.24B
POSCO FUTURE M CO., LTD. Stock Posco Future M Co., Ltd.
-21.73% 15.81B
SYMRISE AG Stock Symrise AG
+0.22% 14.9B
ALBEMARLE CORPORATION Stock Albemarle Corporation
-19.10% 13.74B
NITTO DENKO CORPORATION Stock Nitto Denko Corporation
+35.12% 12.81B
Other Specialty Chemicals
  1. Stock Market
  2. Equities
  3. ECL Stock
  4. Financials Ecolab Inc.