NYSE: JNJ - Johnson & Johnson

Yield per half year: -4.34%
Dividend yield: +3.12%
Sector: Healthcare

Reporting Johnson & Johnson

Reports

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023
Финансовый отчет link link link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
294.05 274.16 316.25 381.16 346.37 414.31 450.27 410.9 389.63 448.3 402.30 2.38
Выручка, млрд $
71.89 76.45 81.58 82.06 82.58 93.78 79.99 85.16 88.82 88.82 86.07 1.47
Чистая прибыль, млрд $
16.54 1.3 15.3 15.12 14.71 20.88 17.94 35.15 14.07 14.07 20.55 -0.89
EV, млрд $
292.12 301.86 371.75 397.68 432.94 474.78 499.54 405.51 357.54 357.54 434.06 -3.75
EBIT, млрд $
17.93 14.2 19 15.12 13.11 18.31 20.2 21.85 17.44 17.44 18.18 5.87
EBITDA, млрд $
24.28 24.25 25.93 22.13 20.34 25.7 27.17 29.34 24.78 24.78 25.47 4.03
Баланс стоимость, млрд $
110.55 101.79 59.75 59.47 63.28 74.02 76.8 68.77 71.49 71.49 70.87 2.47
FCF, млрд $
15.54 17.78 18.53 19.92 20.19 19.76 17.19 18.25 19.84 19.84 19.05 -0.35
Операционный денежный поток, млрд $
18.77 21.06 22.2 23.42 23.54 23.41 21.19 22.79 24.27 24.27 23.04 0.61
Операционная прибыль, млрд $
21.17 19.12 21.18 15.12 13.11 18.31 23.19 21.85 22.15 22.15 19.72 11.06
Операционные расходы, млрд $
30.45 32.38 36.6 33.53 34.24 39.37 33.18 36.56 66.67 66.67 42.00 14.26
CAPEX, млрд $
3.23 3.28 3.67 3.5 3.35 3.65 4.01 4.54 4.42 4.42 3.99 5.70


Balance sheet

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
9.17 18.3 6.02 17.31 13.99 14.49 12.89 21.86 24.11 24.11 17.47 11.50
Short Term Investments $
22.94 0.472 13.67 1.98 11.2 17.12 9.39 1.07 0.417 0.417 7.84 -48.22
Long term investments $
0.708 1.51 0.9 0.758 0.517 1.15 0.9670 -5.30
Total Receivables $
11.7 13.49 14.1 14.48 13.58 15.28 14.04 14.87 14.84 14.84 14.52 1.79
Total Current Assets $
65.03 43.09 46.03 45.27 51.24 60.98 55.29 53.5 55.89 55.89 55.38 1.75
Чистые активы, млрд $
71.15 70.42 60.16 46.03 45.27 51.24 60.98 19.8 64.39 19.8 48.34 7.30
Активы, млрд $
141.21 157.3 152.95 157.73 174.89 182.02 187.38 167.56 180.1 180.1 178.39 0.59
Short Term Debt $
4.68 3.91 2.8 1.2 2.63 3.77 12.76 3.45 5.98 5.98 5.72 17.86
Long Term Debt $
22.44 30.68 27.68 26.49 32.64 29.99 26.89 25.88 30.65 30.65 29.21 -1.25
Задолженность, млрд $
70.79 97.14 93.2 98.26 111.62 108 110.57 98.78 108.61 108.61 107.52 -0.55
Чистый долг, млрд $
17.96 16.76 24.46 10.39 21.28 19.26 26.75 7.47 12.53 12.53 17.46 -10.05
Долг, млрд $
27.13 3.91 30.48 27.7 35.27 33.75 39.64 29.33 36.63 36.63 34.92 0.76
Interest income $
0.368 0.385 0.611 0.357 0.111 0.053 0.49 1.26 0.4542 28.69
Расходы на обслуживание долга $
0.726 0.934 1.01 0.318 0.201 0.183 0.276 1.25 0.755 0.755 0.5330 30.30
Чист. проц. доходы, млрд $
-0.358 0.385 0.611 0.357 0.111 0.053 0.49 1.26 1.26 0.4542 28.69
Goodwill $
21.83 21.63 22.81 31.91 30.45 33.64 36.39 35.25 45.23 36.56 37.41 1.68
Амортизация, млрд $
3.75 5.64 6.93 7.01 7.23 7.39 6.97 7.49 7.34 7.34 7.28 0.30
Себестоимость, млрд $
21.64 25.35 26.99 27.46 28.43 29.86 24.6 26.74 27.47 27.47 27.42 -0.68
Товарно материальные запасы $
8.14 8.77 8.6 9.02 9.34 10.39 10.27 11.18 12.44 12.44 10.72 5.90


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 5.93 0.47 5.61 5.63 5.51 7.81 6.73 13.73 5.84 5.84 7.92 1.17
Цена акции ао 115.21 139.72 129.05 145.87 157.38 157.73 156.74 144.62 154.36 154.36 154.17 -0.39
Число акций ао, млн 2669 2745 2728 2684 2670 2674 2663.9 2560.4 2406.92 2406.92 2595.04 -2.05
FCF/акцию 5.82 6.66 6.79 7.42 7.56 7.39 6.45 7.13 8.24 8.24 7.35 1.74


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, % 23.37 1.99 25.51 25.36 23.97 30.41 23.79 48.29 20.06 20.06 4.12 29.30 -3.50
ROA, % 12.05 0.87 9.86 9.73 8.85 11.7 9.71 19.81 8.09 8.09 7.43 11.63 -1.78
ROIC, % 17.55 17.86 1.69 16.9 17.01 15.93 20.35 25.51 47.88 19.19 17.25 25.34 23.00
ROS, % 24.34 23.29 21.5 20.22 24.48 22.43 41.28 15.84 15.84 15.84 10.62 23.97 -8.34
ROCE, % 23.6 15.61 12.41 9.9 13.38 15.35 18.02 13.44 24.4 24.4 86.89 16.92 12.77
Ebit margin, % 18.42 24.54 29.89 25.25 25.66 19.64 19.64 19.64 24.02 -8.06
Рентаб EBITDA, % 31.72 31.79 26.96 24.63 27.4 33.97 34.45 27.9 27.9 27.9 20.73 30.32 0.36
Чистая рентаб, % 29.4 25 18.75 18.42 17.82 22.26 22.43 41.28 15.84 15.84 12.34 23.93 -2.33
Operation Margin, % 24.48 22.06 21.12 24.11 26.18 28.99 25.66 24.94 24.94 24.94 15.43 26.14 -0.97
Чистая процентная маржа, % 19.4 21.96 21.99 23.01 1.7 18.75 18.42 17.82 22.26 20.9 16.02 15.79 67.27
Доходность FCF, % 5.72 5.48 5.67 5.78 5.11 5.53 5.19 4.47 3.76 4.68 4.73 -3.28


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
20.2 24.3 22.7 25.62 27.98 21.82 26.35 11.32 24.53 24.53 39.66 22.40 -2.60
P/BV
4.3 5.1 5.81 6.51 6.51 6.15 6.16 5.79 4.83 4.83 13.46 5.89 -5.80
P/S
4.5 5.2 4.26 4.72 4.98 4.86 5.91 4.67 3.88 3.88 4.30 4.86 -4.87
P/FCF
19.03 17.32 18.72 20.47 23.09 26.61 26.08 24.57 22.59 22.59 65.09 24.59 -0.44
E/P
0.0037 0.0422 0.042 0.0378 0.0473 0.0392 0.0902 0.0784 0.0314 0.0314 0.17 0.0573 -7.87
EV/EBIT
26.31 26.06 23.29 24.73 18.56 20.5 20.5 20.5 21.52 -2.52
EV/EBITDA
12.03 12.45 14.33 17.97 21.28 18.47 18.39 13.82 14.43 14.43 22.19 17.28 -7.48
EV/S
4.78 4.59 4.52 4.97 4.92 6.25 4.76 4.03 4.03 4.03 4.46 4.80 -3.91
EV/FCF
20.54 20.22 18.6 20.33 23.34 29.07 22.22 18.02 18.02 18.02 85.76 22.13 -5.04
Debt/EBITDA
0.16 1.18 1.25 1.73 1.31 1.46 0.9998 1.48 1.48 1.48 3.48 1.35 2.47
Netdebt/Ebitda
0.72 0.98 0.91 0.9 0.64 0.9847 0.2547 0.5056 0.5056 0.5056 2.72 0.5781 -4.61
Debt/Ratio
0.62 0.61 0.62 0.64 0.59 0.2116 0.1751 0.2034 0.2034 0.2034 0.30 0.2767 -19.18
Debt/Equity
1.61 1.56 1.65 1.76 1.46 0.5161 0.4265 0.5124 1.52 1.52 5.34 0.8870 0.81
Debt/Net Income
26.6 1.99 1.83 2.4 1.62 2.21 0.8344 2.6 2.6 2.6 7.89 1.97 9.92
PEG
-27.73 -27.73 -27.7300 0.00
Бета
0.72 0.71 0.54 -0.2648 -1.22 -0.0846 -0.0846 0.41 -0.0639 -165.35
Индекс Альтмана
3.97 4.1 4.22 3.98 18.67 -17.32 4.37 6.04 4.98 4.98 3.82 3.35 -23.23


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
8.17 8.94 9.49 9.92 10.48 11.03 11.68 11.77 11.82 8.87 11.36 2.44
Дивиденд
3.32 3.54 3.75 3.98 4.19 4.52 4.76 4.96 1.3 6.26 3.95 -20.87
Див доход, ао, %
2.37 2.41 2.73 2.7 2.65 2.96 2.97 3.01 3.21 3.12 1.88 2.96 3.91
Дивиденды / прибыль, %
54.4 57 62.06 65.59 71.23 52.84 65.11 33.48 84.05 84.05 67.91 61.34 3.37
Dividend Coverage Ratio
0.137 1.54 1.44 1.33 1.79 1.52 2.99 3.96 1.59 1.59 2.37 -2.34


Pay for your subscription

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

Subscribe

Other

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
НИОКР, млрд
9.1 10.96 10.78 11.36 12.16 14.71 14.6 15.09 25.37 5.84
Всего задолженность
31.23 35.96 42.49 10.81
Персонал, чел
136000 141700 152700 131900 -0.76