BlueLinx Holdings Inc.

NYSE
BXC
Stock
Yield per half year: -47.68%
Dividend yield: 0%
Sector: Industrials

Reporting BlueLinx Holdings Inc.

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
0.1044 0.0477 0.0672 0.0878 0.2224 0.1283 0.7801 0.8174 0.73 0.7313 0.5356 26.83
Выручка, млрд $
1.88 1.82 2.86 2.64 3.1 4.28 4.45 3.14 2.95 2.95 3.58 -0.99
Чистая прибыль, млрд $
0.016 0.063 -0.048 -0.018 0.081 0.296 0.2962 0.0485 0.0531 0.0531 0.1550 -8.10
EV, млрд $
0.3424 0.0841 0.0981 0.2129 0.1293 1.33 0.9907 1.12 1.01 1.01 0.9160 50.85
EBIT, млрд $
0.014 0.0241 -0.003 0.0195 0.1422 0.4381 0.4365 0.1056 0.0901 0.0901 0.2425 -8.72
EBITDA, млрд $
0.051 0.04 0.013 0.063 0.171 0.468 0.4641 0.1377 0.1285 0.1285 0.2739 -5.55
OIBDA, млрд $
0.2328 0.5959 0.607 0.2276 0.163 0.163 0.3653 -6.88
Баланс стоимость, млрд $
-0.2513 -0.1882 -0.2362 -0.2526 -0.1717 0.1244 0.59 0.6343 0.6464 0.6464 0.3647 -230.36
FCF, млрд $
0.041 -0.003 0.039 -0.014 0.051 0.131 0.3644 0.2788 0.0852 0.0852 0.1821 10.81
Операционный денежный поток, млрд $
0.0414 -0.0025 0.0416 -0.0096 0.055 0.145 0.4003 0.3063 0.0852 0.0852 0.1984 9.15
Операционная прибыль, млрд $
0.014 0.023 -0.013 0.022 0.128 0.426 0.4391 0.1384 0.0876 0.0876 0.2438 -7.30
Операционные расходы, млрд $
0.2137 0.201 0.3451 0.3348 0.35 0.3527 0.398 0.3886 0.4016 0.4016 0.3782 2.79
CAPEX, млрд $
0.001 0.001 0.003 0.005 0.004 0.014 0.0359 0.0275 0.0401 0.0401 0.0243 58.57


Balance sheet

IFRS
Reporting Annual Quarterly
2006 2007 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.0055 0.0047 0.0089 0.0116 0.0001 0.000186 0.2989 0.5217 0.5056 0.5056 0.2653 450.51
Total Receivables $
0.1259 0.1341 0.1929 0.1929 0.2936 0.3396 0.2516 0.2284 0.2258 0.2258 0.2678 -5.12
Total Current Assets $
0.3458 0.3434 0.578 0.578 0.6684 0.9452 1.08 1.12 1.13 1.13 0.9887 11.07
Чистые активы, млрд $
-0.0459 -0.0298 0.035 -0.0147 -0.0261 0.0591 0.3632 0.2513 0.6107 0.2513 0.2516 -287.86
Активы, млрд $
0.4441 0.4941 0.9599 0.9714 1.05 1.32 1.49 1.54 1.58 1.58 1.40 8.52
Short Term Debt $
0.0512 0.0251 0.0159 0.0159 0.0129 0.013 0.0145 0.0175 0.021 0.021 0.0158 10.24
Long Term Debt $
0.2708 0.2767 0.6414 0.4584 0.5887 0.5581 0.5584 0.2937 0.2951 0.2951 0.4588 -12.90
Задолженность, млрд $
0.474 0.4591 0.9746 0.9975 0.989 0.9542 0.9 0.9033 0.9313 0.9313 0.9356 -1.20
Чистый долг, млрд $
0.2947 0.2971 0.6592 0.6564 0.6465 0.5305 0.314 0.0962 0.1306 0.1306 0.3436 -27.38
Долг, млрд $
0.3003 0.0216 0.0192 0.0022 0.0012 0.5478 0.6129 0.618 0.6362 0.6362 0.4832 250.66
Interest income $
0.0273 0.0249 0.0212 0.0495 0.0542 0.0474 0.0455 0.0423 0.0478 -3.09
Расходы на обслуживание долга $
0.0249 0.0212 0.0473 0.0542 0.0474 0.0455 0.0423 0.0237 0.0194 0.0194 0.0357 -16.36
Чист. проц. доходы, млрд $
-0.0249 0.0212 0.0495 0.0542 0.0474 0.0455 0.0423 0.0387 0.0423 0.0456 -6.51
Goodwill $
0.0007 0.0007 0.0478 0.0478 0.0478 0.0478 0.0478 0.0554 0.0554 0.0508 3.00
Амортизация, млрд $
0.0093 0.009 0.0258 0.0302 0.0146 0.0171 0.0276 0.032 0.0385 0.0385 0.0260 21.40
Себестоимость, млрд $
1.65 1.58 2.53 2.28 2.62 3.5 3.62 2.61 2.46 2.46 2.96 -1.25
Товарно материальные запасы $
0.1913 0.1875 0.3419 0.3458 0.3421 0.4885 0.4843 0.3436 0.3559 0.3559 0.4029 0.79


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 1.77 6.81 -5.21 -1.89 8.55 29.99 31.51 5.4 6.2 6.2 16.33 -6.23
Цена акции ао 7.47 9.76 24.71 14.25 29.26 90.49 113.31 102.16 65.87 65.87 80.22 17.62
Число акций ао, млн 9 9 9 9 9 9 9.4 8.99 8.57 8.57 8.99 -0.97
FCF/акцию 4.53 -0.3667 4.21 -1.54 5.43 13.23 38.78 30.99 9.94 9.94 19.67 12.85


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % -53.9 179.97 -472.52 86.66 490.06 140.23 62.14 7.93 8.29 8.29 38.03 141.73 -55.78
ROA, % 3.36 13.43 -6.61 -1.83 8.01 25.04 21.1 3.21 3.41 3.41 7.87 12.15 -15.70
ROIC, % -5.6 3.77 5.13 5.34 23.52 -2.05 6.64 17.99 39.22 41.64 15.11 17.06 10.77
ROS, % 1.7 -0.45 -2.88 4.6 10.27 6.66 1.55 1.8 1.8 1.8 13.32 4.42 -29.41
ROCE, % 68.88 -0.3735 2.44 17.37 40.8 34.12 8.01 6.7 13.93 13.93 85.52 20.71 -19.34
Ebit margin, % 0.7405 4.6 9.95 9.81 3.37 3.05 3.05 3.05 5.85 -21.06
Рентаб EBITDA, % 2.2 0.45 2.39 5.52 8.44 10.43 4.39 4.35 4.35 4.35 22.86 6.39 -12.42
Чистая рентаб, % 0.7 1.3 -0.5 0.8 4.1 10 6.66 1.55 1.8 1.8 13.53 4.82 -15.18
Operation Margin, % 1.65 -0.39 1.33 4.12 10.24 9.87 4.41 2.97 2.97 2.97 17.30 6.09 -21.93
Чистая процентная маржа, % -1.89 -0.7 -0.6 0.86 3.47 -1.68 -0.67 2.61 6.92 8.07 14.35 2.13 14.80
Доходность FCF, % -8.73 36.75 85.46 -4.91 14.08 -6.34 35.53 25.06 53.75 38.19 29.24 -243.21


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
2.99 4.5 10.7 -8.03 5.4 3.8 2.28 21.05 16.53 16.53 20.90 9.81 25.08
P/BV
-1.4 -4.6 103.1 -6.5 7.2 3.3 1.15 1.61 1.36 1.36 11.53 2.92 -28.35
P/S
0.03 0.04 0.1 0.0493 0.1 0.2 0.1521 0.3257 0.2974 0.2974 3.30 0.2150 24.36
P/FCF
-29.44 6.33 -9.88 5.67 7.39 1.86 2.01 2.62 8.59 8.59 29.33 4.49 3.06
E/P
0.7347 -0.1742 -0.078 0.5598 0.5682 0.4369 0.0665 0.0664 0.0726 0.0726 0.05 0.2421 -33.73
EV/EBIT
40.28 6.48 3.47 2.27 10.58 11.2 11.2 11.2 7.74 26.41
EV/EBITDA
6.66 2.1 7.54 3.38 0.76 3.42 2.13 8.12 7.85 7.85 13.68 4.46 59.52
EV/S
0.2109 0.2765 0.2613 0.1545 0.1731 0.2226 0.3564 0.3417 0.3417 0.3417 3.98 0.2871 14.57
EV/FCF
-116.02 20.38 -48 9.32 5.67 2.72 4.01 11.84 11.84 11.84 37.31 7.22 15.87
Debt/EBITDA
0.54 1.47 0.03 0.01 1.32 1.32 4.49 4.95 4.95 4.95 2.22 3.41 30.26
Netdebt/Ebitda
15.96 -15 53.65 2.69 0.52 0.6766 0.699 1.02 1.02 1.02 1.65 0.7871 14.42
Debt/Ratio
0.93 1.02 1.03 0.94 0.72 0.4114 0.4019 0.4032 0.4032 0.4032 1.28 0.4679 -10.95
Debt/Equity
13.12 -66.46 -38.24 16.74 2.63 1.04 0.9743 0.9842 1.44 1.44 0.85 1.41 -11.35
Debt/Net Income
4.79 -10.92 -26.86 4.13 1.03 2.07 12.73 11.98 11.98 11.98 4.38 7.96 63.35
PEG
-3.19 -3.19 -3.1900 0.00
Бета
1.93 1.66 4.24 0.802 3.92 3.92 0.59 2.51 15.22
Индекс Альтмана
4.02 3.25 2.68 3.85 6.43 8.03 4.36 4.33 3.99 3.99 10.48 5.43 -9.10


Dividends

IFRS
Reporting Annual Quarterly
2004 2005 2006 2007 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0052 0.0151 0.0154 0.0156 0.5246 0.584 0.5028 0.3285 100.81
Дивиденд
0.9905 5 5 5 0 4.00 49.89
Див доход, ао, %
0 0 0 0 0 0 0 0 0 0 1.91
Дивиденды / прибыль, %
9.31 33.86 97.27 -55.79 -2278.09 -1437.69 -3624.52 0 0 0 42.33 -1459.7640 -306.18


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
Всего задолженность
0.1968 0.1711 0.229 5.18
CAPEX/Выручка, %
0.1191 0.337 0.8064 0.8774 1.36 1.36 62.75
Персонал, чел
2 079 2 034 2 079 1 980 -1.21