Financials Hubbell Incorporated

Equities

HUBB

US4435106079

Electrical Components & Equipment

Market Closed - Nyse 21:00:02 28/06/2024 BST 5-day change 1st Jan Change
365.5 USD -1.18% Intraday chart for Hubbell Incorporated -3.16% +11.11%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 8,039 8,504 11,332 12,604 17,638 19,621 - -
Enterprise Value (EV) 1 9,414 9,825 12,482 13,606 19,430 20,848 20,335 20,312
P/E ratio 20.2 x 24.4 x 28.6 x 24.9 x 23.4 x 25.9 x 23 x 21.4 x
Yield 2.32% 2.37% 1.92% 1.82% 1.39% 1.35% 1.45% 1.56%
Capitalization / Revenue 1.75 x 2.03 x 2.7 x 2.55 x 3.28 x 3.34 x 3.18 x 2.99 x
EV / Revenue 2.05 x 2.35 x 2.98 x 2.75 x 3.62 x 3.55 x 3.29 x 3.09 x
EV / EBITDA 12.6 x 14.2 x 18.3 x 15.9 x 16.4 x 15.8 x 14.3 x 13.5 x
EV / FCF 18.9 x 17.6 x 27.5 x 26.8 x 27.2 x 25.9 x 22.9 x 22.8 x
FCF Yield 5.29% 5.7% 3.63% 3.73% 3.68% 3.86% 4.37% 4.38%
Price to Book 4.15 x 4.12 x 5.09 x 5.38 x - 5.94 x 5.13 x 4.48 x
Nbr of stocks (in thousands) 54,386 54,236 54,411 53,706 53,622 53,686 - -
Reference price 2 147.8 156.8 208.3 234.7 328.9 365.5 365.5 365.5
Announcement Date 04/02/20 02/02/21 03/02/22 31/01/23 30/01/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4,591 4,186 4,194 4,948 5,373 5,869 6,179 6,564
EBITDA 1 747.6 690.6 681.4 857.6 1,188 1,321 1,419 1,503
EBIT 1 596.6 533 532.3 709.1 1,038 1,120 1,195 1,275
Operating Margin 12.99% 12.73% 12.69% 14.33% 19.33% 19.08% 19.35% 19.43%
Earnings before Tax (EBT) 1 520.5 453.5 459.3 657 983.3 995.2 1,097 1,192
Net income 1 400.9 351.2 399.5 511.3 759.8 763.2 841.4 913.7
Net margin 8.73% 8.39% 9.53% 10.33% 14.14% 13.01% 13.62% 13.92%
EPS 2 7.310 6.430 7.280 9.430 14.05 14.11 15.88 17.06
Free Cash Flow 1 497.7 559.6 453.6 506.9 715.1 805.1 887.8 889.9
FCF margin 10.84% 13.37% 10.82% 10.24% 13.31% 13.72% 14.37% 13.56%
FCF Conversion (EBITDA) 66.57% 81.03% 66.57% 59.11% 60.18% 60.93% 62.56% 59.21%
FCF Conversion (Net income) 124.15% 159.34% 113.54% 99.14% 94.12% 105.49% 105.52% 97.39%
Dividend per Share 2 3.430 3.710 3.990 4.270 4.580 4.921 5.308 5.684
Announcement Date 04/02/20 02/02/21 03/02/22 31/01/23 30/01/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 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 2025 Q2
Net sales 1 1,100 1,156 1,256 1,316 1,220 1,285 1,366 1,376 1,346 1,399 1,487 1,517 1,467 1,458 1,574
EBITDA 1 170.7 177.6 225.3 241.8 212.9 284.4 324.7 313.9 265.2 295.7 346 362.7 328.6 318.1 367
EBIT 1 134.3 142.9 190.6 203.6 172 248.8 287.8 276.3 225.6 228.5 293.2 308.1 266.8 259 308.2
Operating Margin 12.21% 12.36% 15.18% 15.47% 14.1% 19.36% 21.07% 20.08% 16.76% 16.33% 19.71% 20.32% 18.19% 17.77% 19.58%
Earnings before Tax (EBT) 1 123.9 133.4 176 190.8 156.8 235 273.8 265 209.5 201.4 268.1 283.1 241.7 234.6 283.7
Net income 1 117.6 180.2 122 139.1 122.9 181.9 206.8 200.1 171 147.8 206.3 217.9 188.7 178.6 216.5
Net margin 10.69% 15.59% 9.71% 10.57% 10.08% 14.15% 15.14% 14.54% 12.71% 10.56% 13.87% 14.37% 12.87% 12.25% 13.75%
EPS 2 2.140 3.310 2.260 2.570 2.270 3.370 3.820 3.700 3.160 2.730 3.872 4.088 3.584 3.303 4.009
Dividend per Share 2 1.050 1.050 1.050 1.050 1.120 1.120 1.120 1.120 1.220 1.220 1.220 1.220 1.278 1.305 1.305
Announcement Date 03/02/22 26/04/22 26/07/22 25/10/22 31/01/23 25/04/23 25/07/23 31/10/23 30/01/24 30/04/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,375 1,321 1,150 1,002 1,792 1,227 714 691
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.839 x 1.913 x 1.687 x 1.168 x 1.508 x 0.9285 x 0.5031 x 0.4598 x
Free Cash Flow 1 498 560 454 507 715 805 888 890
ROE (net income / shareholders' equity) 21.5% 17.5% 18.6% 25% 29% 25.8% 25.2% 22.1%
ROA (Net income/ Total Assets) 8.2% 7.03% 7.71% 10.7% 12.3% 11.5% 12% 11.1%
Assets 1 4,888 4,994 5,183 4,759 6,158 6,645 7,022 8,209
Book Value Per Share 2 35.60 38.10 40.90 43.60 - 61.50 71.30 81.60
Cash Flow per Share 2 - - 9.390 - 16.30 18.10 21.20 23.10
Capex 1 93.9 88.4 90.2 129 166 170 165 198
Capex / Sales 2.05% 2.11% 2.15% 2.61% 3.08% 2.9% 2.67% 3.01%
Announcement Date 04/02/20 02/02/21 03/02/22 31/01/23 30/01/24 - - -
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+
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
365.5 USD
Average target price
414.7 USD
Spread / Average Target
+13.47%
Consensus
  1. Stock Market
  2. Equities
  3. HUBB Stock
  4. Financials Hubbell Incorporated