Itron

Itron's net profit fell 40.2% yoy to USD -81.3 mil in 2021

By Helgi Library - August 11, 2022

Itron made a net profit of USD -81.3 mil with revenues of USD 1,982 mil in 2021, down by 40.2% and down by 8.82%, r...

Itron's price/earnings (P/E) rose 44.8% yoy to -36.0 in 2021

By Helgi Library - August 11, 2022

Itron stock traded at USD 66.0 per share at the end 2021 translating into a market capitalization of USD 2,924 mil. Since the end...

Itron's Capital Expenditures rose 24.9% yoy to USD 34.7 mil in 2021

By Helgi Library - August 11, 2022

Itron invested a total of USD 34.7 mil in 2021, down 24.9% compared to the previous year. Historically, between 2011 - 2...

Profit Statement 2025 2026 2027
Sales USD mil 2,413 2,566 2,712
Gross Profit USD mil 857 916 972
EBITDA USD mil 414 452 498
EBIT USD mil 293 324 362
Financing Cost USD mil 4.96 -8.11 -12.8
Pre-Tax Profit USD mil 288 332 375
Net Profit USD mil 206 237 268
Dividends USD mil 0 0 0
Balance Sheet 2025 2026 2027
Total Assets USD mil 2,697 2,791 2,889
Non-Current Assets USD mil 1,850 1,906 1,963
Current Assets USD mil 847 885 926
Working Capital USD mil 300 319 340
Shareholders' Equity USD mil 1,609 1,846 2,114
Liabilities USD mil 1,115 972 802
Total Debt USD mil 703 713 723
Net Debt USD mil 540 550 560
Ratios 2025 2026 2027
ROE % 13.7 13.7 13.5
ROCE % 9.74 10.8 11.8
Gross Margin % 35.5 35.7 35.9
EBITDA Margin % 17.2 17.6 18.4
EBIT Margin % 12.2 12.6 13.4
Net Margin % 8.54 9.24 9.88
Net Debt/EBITDA 1.30 1.22 1.12
Net Debt/Equity % 33.6 29.8 26.5
Cost of Financing % 0.710 -1.15 -1.78
Valuation 2025 2026 2027
Market Capitalisation USD mil 2,407 2,407 2,407
Enterprise Value (EV) USD mil 2,948 2,958 2,968
Number Of Shares mil 45.2 45.2 45.2
Share Price USD 53.3 53.3 53.3
EV/EBITDA 7.12 6.54 5.96
EV/Sales 1.22 1.15 1.09
Price/Earnings (P/E) 11.7 10.2 8.98
Price/Book Value (P/BV) 1.50 1.30 1.14
Dividend Yield % 0 0 0

Get all company financials in excel:

Download Sample   $19.99

overview Unit 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
income statement                                  
Sales USD mil               2,376 2,502 2,173 1,982 1,916          
Gross Profit USD mil               730 752 602 573 558          
EBIT USD mil               -49.7 133 -10.4 -79.3 41.8          
Net Profit USD mil               -99.3 49.0 -58.0 -81.3 5.91          
                                     
ROE % ...             -12.9 6.39 -7.06 -8.20 0.516          
EBIT Margin %               -2.09 5.30 -0.478 -4.00 2.18          
Net Margin %               -4.18 1.96 -2.67 -4.10 0.309          
Employees               8,000 8,000 6,749 6,065 ... ... ... ... ... ...
balance sheet                                  
Total Assets USD mil               2,609 2,708 2,607 2,394 2,437          
Non-Current Assets USD mil               1,713 1,711 1,677 1,644 1,693          
Current Assets USD mil               896 997 930 750 743          
                                     
Shareholders' Equity USD mil               734 801 840 1,143 1,149          
Liabilities USD mil               1,875 1,907 1,767 1,251 1,315          
Non-Current Liabilities USD mil               1,222 1,236 1,217 750 938          
Current Liabilities USD mil               653 671 550 501 377          
                                     
Net Debt/EBITDA               14.1 3.65 8.34 19.7 4.71          
Net Debt/Equity %               140 123 108 43.8 44.4          
Cost of Financing % ...             6.31 4.60 3.91 3.22 -2.28          
cash flow                                  
Total Cash From Operations USD mil               110 173 110 155 40.0          
Total Cash From Investing USD mil               -863 -48.2 -41.0 -34.9 -50.0          
Total Cash From Financing USD mil               396 -97.5 -11.6 -163 10.0          
Net Change In Cash USD mil               -365 27.6 57.0 -44.4 0          
valuation                                  
Market Capitalisation USD mil ... ... ... ... ... ...   1,846 3,343 3,780 2,924 2,407          
Enterprise Value (EV) USD mil ... ... ... ... ... ...   2,870 4,331 4,689 3,424 2,918          
Number Of Shares mil ... ... ... ... ... ...   39.2 40.0 40.3 44.3 45.2          
Share Price USD ... ... ... ... ... ...   47.0 83.6 93.9 66.0 53.3          
Price/Earnings (P/E) ... ... ... ... ... ...   -18.6 68.2 -65.2 -36.0 407          
Price/Cash Earnings (P/CE) ... ... ... ... ... ...   -38.1 33.7 -703 -88.9 33.2          
EV/EBITDA ... ... ... ... ... ...   39.4 16.0 43.0 135 26.9          
Price/Book Value (P/BV) ... ... ... ... ... ...   2.51 4.17 4.50 2.56 2.10          
Dividend Yield % ... ... ... ... ... ...   0 0 0 0 0          
income statement Unit 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
income statement                                  
Sales USD mil               2,376 2,502 2,173 1,982 1,916          
Cost of Goods & Services USD mil               1,646 1,750 1,571 1,408 1,358          
Gross Profit USD mil               730 752 602 573 558          
Selling, General & Admin USD mil             ... 423 347 ... ... ... ... ... ... ... ...
Research & Development USD mil               208 202 194 197 ... ... ... ... ... ...
Other Operating Expense USD mil               149 70.6 142 155 ... ... ... ... ... ...
Other Operating Cost (Income) USD mil               0 0 0 0 ... ... ... ... ... ...
EBITDA USD mil               72.8 270 109 25.4 108          
Depreciation USD mil               50.8 50.1 52.6 48.4 66.5          
EBIT USD mil               -49.7 133 -10.4 -79.3 41.8          
Net Financing Cost USD mil               56.1 50.6 41.0 27.1 -15.2          
Financing Cost USD mil               58.2 52.5 44.0 28.6 -15.2          
Financing Income USD mil               2.15 1.85 3.00 1.56 ... ... ... ... ... ...
FX (Gain) Loss USD mil               0 0 0 0 ... ... ... ... ... ...
(Income) / Loss from Affiliates USD mil       ... ... ... ... ... ... ... ... ... ... ... ... ... ...
Extraordinary Cost USD mil               0 0 0 0 ... ... ... ... ... ...
Pre-Tax Profit USD mil               -109 73.0 -56.6 -124 57.1          
Tax USD mil               -12.6 20.6 0.238 -45.5 51.1          
Minorities USD mil               2.67 3.41 1.08 2.96 5.00          
Net Profit USD mil               -99.3 49.0 -58.0 -81.3 5.91          
Net Profit Avail. to Common USD mil               -99.3 49.0 -58.0 -81.3 5.91          
Dividends USD mil               0 0 0 0 0          
growth rates                                  
Total Revenue Growth % ...             17.7 5.32 -13.2 -8.82 -3.29          
Operating Cost Growth % ...             49.5 -20.6 -1.14 6.51 ... ... ... ... ... ...
EBITDA Growth % ...             -66.6 271 -59.7 -76.7 326          
EBIT Growth % ...             -132 -367 -108 663 -153          
Pre-Tax Profit Growth % ...             -181 -167 -178 119 -146          
Net Profit Growth % ...             -273 -149 -218 40.2 -107          
ratios                                  
ROE % ...             -12.9 6.39 -7.06 -8.20 0.516          
ROA % ...             -4.21 1.84 -2.18 -3.25 0.245          
ROCE % ...             -5.52 2.41 -2.91 -4.23 0.310          
Gross Margin %               30.7 30.1 27.7 28.9 29.1          
EBITDA Margin %               3.06 10.8 5.01 1.28 5.65          
EBIT Margin %               -2.09 5.30 -0.478 -4.00 2.18          
Net Margin %               -4.18 1.96 -2.67 -4.10 0.309          
Payout Ratio %               0 0 0 0 0          
Cost of Financing % ...             6.31 4.60 3.91 3.22 -2.28          
Net Debt/EBITDA               14.1 3.65 8.34 19.7 4.71          
balance sheet Unit 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
balance sheet                                  
Cash & Cash Equivalents USD mil               120 150 207 163 163          
Receivables USD mil               417 416 318 261 274          
Unbilled Revenues USD mil ... ... ... ... ... ...   20.7 57.0 51.6 37.3 37.3          
Inventories USD mil               221 228 182 166 177          
Other ST Assets USD mil               118 147 171 123 129          
Current Assets USD mil               896 997 930 750 743          
Property, Plant & Equipment USD mil               227 313 284 229 236          
LT Investments & Receivables USD mil               0 0 0 0 0          
Intangible Assets USD mil               1,374 1,289 1,265 1,192 1,192          
Goodwill USD mil               1,117 1,104 1,132 1,099 1,099          
Non-Current Assets USD mil               1,713 1,711 1,677 1,644 1,693          
Total Assets USD mil               2,609 2,708 2,607 2,394 2,437          
                                     
Trade Payables USD mil               310 328 216 193 203          
Short-Term Debt USD mil               28.4 17.0 34.6 16.6 26.6          
Other ST Liabilities USD mil               211 185 198 147 147          
Current Liabilities USD mil               653 671 550 501 377          
Long-Term Debt USD mil               1,116 1,120 1,081 646 646          
Other LT Liabilities USD mil               211 229 269 103 103          
Non-Current Liabilities USD mil               1,222 1,236 1,217 750 938          
Liabilities USD mil               1,875 1,907 1,767 1,251 1,315          
Preferred Equity and Hybrid Capital USD mil               0 0 0 0 0          
Share Capital USD mil               1,334 1,358 1,389 1,780 1,780          
Treasury Stock USD mil               0 0 0 0 0          
Equity Before Minority Interest USD mil               713 777 817 1,116 1,122          
Minority Interest USD mil               21.4 24.3 23.7 26.7 26.7          
Equity USD mil               734 801 840 1,143 1,149          
growth rates                                  
Total Asset Growth % ...             23.9 3.79 -3.72 -8.18 1.79          
Shareholders' Equity Growth % ...             -8.89 9.10 4.93 36.0 0.517          
Net Debt Growth % ...             95.0 -3.58 -7.94 -45.0 2.00          
Total Debt Growth % ...             63.1 -0.606 -1.88 -40.6 1.51          
ratios                                  
Total Debt USD mil               1,144 1,137 1,116 663 673          
Net Debt USD mil               1,024 988 909 500 510          
Working Capital USD mil               327 316 285 234 249          
Capital Employed USD mil               2,040 2,026 1,962 1,878 1,942          
Net Debt/Equity %               140 123 108 43.8 44.4          
Current Ratio               1.37 1.49 1.69 1.50 1.97          
Quick Ratio               0.822 0.843 0.955 0.845 1.16          
cash flow Unit 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
cash flow                                  
Net Profit USD mil               -99.3 49.0 -58.0 -81.3 5.91          
Depreciation USD mil               50.8 50.1 52.6 48.4 66.5          
Non-Cash Items USD mil               82.1 40.5 76.5 75.8 -24.7          
Change in Working Capital USD mil               4.44 -31.1 -6.35 76.1 -15.0          
Total Cash From Operations USD mil               110 173 110 155 40.0          
                                     
Capital Expenditures USD mil               -60.0 -60.7 -46.2 -34.7 -50.0          
Net Change in LT Investment USD mil               0 0 0 0 ... ... ... ... ... ...
Net Cash From Acquisitions USD mil               -803 0 1.13 -5.53 ... ... ... ... ... ...
Other Investing Activities USD mil               0.369 12.6 4.04 5.33 0          
Total Cash From Investing USD mil               -863 -48.2 -41.0 -34.9 -50.0          
                                     
Dividends Paid USD mil               0 0 0 0 0          
Issuance Of Shares USD mil               9.17 -0.610 8.89 432 0          
Issuance Of Debt USD mil               416 -87.7 -14.1 -486 10.0          
Other Financing Activities USD mil               -28.9 -9.25 -6.40 -108 ... ... ... ... ... ...
Total Cash From Financing USD mil               396 -97.5 -11.6 -163 10.0          
                                     
Effect of FX Rates USD mil               -7.93 0.435 0.127 -1.63 ... ... ... ... ... ...
Net Change In Cash USD mil               -365 27.6 57.0 -44.4 0          
ratios                                  
Days Sales Outstanding days               64.0 60.7 53.5 48.1 52.2          
Days Sales Of Inventory days               48.9 47.5 42.4 43.0 47.7          
Days Payable Outstanding days               68.7 68.4 50.1 50.1 54.5          
Cash Conversion Cycle days               44.2 39.8 45.7 41.0 45.4          
Cash Earnings USD mil               -48.5 99.1 -5.38 -32.9 72.4          
Free Cash Flow USD mil               -753 125 68.5 120 -10.0          
Capital Expenditures (As % of Sales) %               2.52 2.43 2.13 1.75 2.61          
other ratios Unit 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
                                   
Employees               8,000 8,000 6,749 6,065 ... ... ... ... ... ...
Operating Cost (As % of Sales) %               32.8 24.8 28.2 32.9 ... ... ... ... ... ...
Research & Development (As % of Sales) %               8.75 8.08 8.93 9.95 ... ... ... ... ... ...
Effective Tax Rate %               11.5 28.2 -0.420 36.8 89.6          
Total Revenue Growth (5-year average) % ... ... ... ... ...     4.05 5.14 2.90 -0.316 -1.03          
Total Revenue Growth (10-year average) % ... ... ... ... ... ... ... ... ... ... -2.04 -1.27          
valuation Unit 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
                                   
Market Capitalisation USD mil ... ... ... ... ... ...   1,846 3,343 3,780 2,924 2,407          
Enterprise Value (EV) USD mil ... ... ... ... ... ...   2,870 4,331 4,689 3,424 2,918          
Number Of Shares mil ... ... ... ... ... ...   39.2 40.0 40.3 44.3 45.2          
Share Price USD ... ... ... ... ... ...   47.0 83.6 93.9 66.0 53.3          
EV/EBITDA ... ... ... ... ... ...   39.4 16.0 43.0 135 26.9          
Price/Earnings (P/E) ... ... ... ... ... ...   -18.6 68.2 -65.2 -36.0 407          
Price/Cash Earnings (P/CE) ... ... ... ... ... ...   -38.1 33.7 -703 -88.9 33.2          
P/FCF ... ... ... ... ... ...   -2.45 26.8 55.2 24.4 -241          
Price/Book Value (P/BV) ... ... ... ... ... ...   2.51 4.17 4.50 2.56 2.10          
Dividend Yield % ... ... ... ... ... ...   0 0 0 0 0          
Free Cash Flow Yield % ... ... ... ... ... ...   -40.8 3.73 1.81 4.10 -0.415          
Earnings Per Share (EPS) USD ... ... ... ... ... ...   -2.53 1.23 -1.44 -1.83 0.131          
Cash Earnings Per Share USD ... ... ... ... ... ...   -1.23 2.48 -0.134 -0.743 1.60          
Free Cash Flow Per Share USD ... ... ... ... ... ...   -19.2 3.12 1.70 2.71 -0.221          
Book Value Per Share USD ... ... ... ... ... ...   18.7 20.0 20.9 25.8 25.4          
Dividend Per Share USD ... ... ... ... ... ...   0 0 0 0 0          
EV/Sales ... ... ... ... ... ...   1.21 1.73 2.16 1.73 1.52          
EV/EBIT ... ... ... ... ... ...   -57.8 32.6 -451 -43.2 69.8          
EV/Free Cash Flow ... ... ... ... ... ...   -3.81 34.7 68.5 28.6 -292          
EV/Capital Employed ... ... ... ... ... ...   1.41 2.14 2.39 1.82 1.50          
Earnings Per Share Growth % ... ... ... ... ... ... ... -274 -148 -217 27.4 -107          
Cash Earnings Per Share Growth % ... ... ... ... ... ... ... -149 -301 -105 456 -316          
Book Value Per Share Growth % ... ... ... ... ... ... ... -8.55 7.09 4.22 23.6 -1.37          

Get all company financials in excel:

Download Sample   $19.99

Itron's Net Margin fell 53.8% yoy to -4.10% in 2021

By Helgi Library - August 11, 2022

Itron made a net profit of USD -81.3 mil with revenues of USD 1,982 mil in 2021, down by 40.2% and down by 8.82%, respectively, compared to the previous year. This translates into a net margin of -4.10%. Historically, between 2011 and 2021, the firm...

Itron's ROCE fell 45.6% yoy to -4.23% in 2021

By Helgi Library - August 11, 2022

Itron made a net profit of USD -81.3 mil in 2021, down 40.2% compared to the previous year. Historically, between 2011 and 2021, the company's net profit reached a high of USD 108 mil in 2012 and a low of USD -510 mil in 2011. The result implies a return ...

Itron's Share Price fell 29.7% yoy to USD 66.0 in 2021

By Helgi Library - August 11, 2022

Itron stock traded at USD 66.0 per share at the end 2021 implying a market capitalization of USD 2,924 mil. Since the end of 2016, stock has appreciated by % implying an annual average growth of % In absolute terms, the value of the company rose by U...

Itron's P/FCF fell 55.8% yoy to 24.4 in 2021

By Helgi Library - August 11, 2022

Itron stock traded at USD 66.0 per share at the end 2021 translating into a market capitalization of USD 2,924 mil. Since the end of 2016, the stock has appreciated by 0% representing an annual average growth of %. At the end of 2021, the firm traded at ...

Itron's Net Debt/EBITDA rose 136% yoy to 19.7 in 2021

By Helgi Library - August 11, 2022

Itron's net debt stood at USD 500 mil and accounted for 43.8% of equity at the end of 2021. The ratio is down 64.4 pp compared to the previous year. Historically, the firm’s net debt to equity reached a high of 140% in 2018 and a low of 26.3%...

More News

Finance

Itron has been growing its sales by a year on average in the last 5 years. EBITDA has grown by 0% during that time to total of in 2027, or of sales. That’s compared to % average margin seen in last five years.

The company netted in 2027 implying ROE of and ROCE of . Again, the average figures were % and %, respectively when looking at the previous 5 years.

Itron’s net debt amounted to at the end of 2027, or of equity. When compared to EBITDA, net debt was x, up when compared to average of x seen in the last 5 years.

Valuation

Itron stock traded at per share at the end of 2027 resulting in a market capitalization of . Over the previous five years, stock price grew by 0% or % a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of x and price to earnings (PE) of x as of 2027.