NYSE: LNC - Lincoln National

Yield per half year: +0.4835%
Dividend yield: +8.54%
Sector: Financials

Reporting Lincoln National

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
2002 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд $
14.71 11.91 14.98 16.83 10.36 9.72 12.7 5.72 4.32 4.37
Выручка, млрд $
13.57 13.33 14.26 16.42 17.26 17.44 0.114 18.78 11.65 14.02
Чистая прибыль, млрд $
1.15 1.19 2.08 1.64 0.886 0.499 1.41 -2.23 -0.752 -0.752
EV, млрд $
23.91 16.51 -76.39 108.72 15.52 14.53 16.98 8.32 7.37 7.33
EBIT, млрд $
1.7 1.79 1.38 1.89 1.25 0.707 1.91 -2.81 -0.817 -2.81
EBITDA, млрд $
1.43 1.46 1.38 2.18 1.27 0.744 1.95 6.38 -0.778 0.039
Баланс стоимость, млрд $
6.47 7.04 8.4 14.35 19.69 22.7 20.27 5.1 6.89 6.89
FCF, млрд $
2.24 1.27 0.788 1.94 -2.69 0.534 0.151 4.03 -2.07 -2.07
Операционный денежный поток, млрд $
2.24 1.27 0.788 1.94 -2.69 0.534 0.151 4.03 -2.07 -2.07
Операционная прибыль, млрд $
1.43 1.46 1.13 1.89 1.25 0.707 1.91 -2.81 -0.821 8.57
Операционные расходы, млрд $
11.87 11.54 12.87 14.24 16.01 16.73 3.48 21.6 11.71 5.46
CAPEX, млрд $
0.195 0 0 1.82 0 0 0 0 0 0


Balance sheet

IFRS
Reporting Annual Quarterly
2008 2009 2011 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд $
3.15 2.72 96.71 2.35 2.56 1.71 2.61 3.34 3.37 3.37
Short Term Investments $
85.8 89.49 95.09 94.02 105.2 123.04 118.75 99.74 4.26 4.26
Long term investments $
104.02 103.28 107.78 114.17 116.34 134.85 155.21 123.55 133.05 96.42
Total Receivables $
6 5.7 5.3 18.32 17.61 16.98 20.88 19.95 29.84 29.84
Total Current Assets $
106.42 110.51 115.8 118.68 125.37 141.73 142.23 122.96 3.37 8.7
Чистые активы, млрд $
13.62 14.48 17.32 118.68 125.37 141.73 142.23 0.154 3.77 0.154
Активы, млрд $
251.94 261.63 281.76 298.15 334.76 365.94 387.3 334.22 372.41 342.57
Short Term Debt $
0.501 0.25 6.13 0.45 0.3 0.25 0.3 0.5 0.25 0.25
Long Term Debt $
6.22 7.32 6.66 7.58 7.88 8.63 6.33 5.96 5.7 5.7
Задолженность, млрд $
238.32 247.15 264.44 283.8 315.07 343.25 367.03 329.12 365.52 335.68
Чистый долг, млрд $
9.2 4.6 5.48 97.52 3.8 4.97 4.01 3.11 2.76 2.71
Долг, млрд $
12.35 7.32 5.34 99.86 6.37 6.68 6.63 6.46 6.12 5.95
Interest income $
0.304 0.363 0.28 0.31 0.339 0.284 0.27 0.283
Расходы на обслуживание долга $
0.272 0.331 0.253 0.297 0.326 0.284 0.27 0.283 0.331 0.331
Чист. проц. доходы, млрд $
-0.411 0.28 0.31 0.339 0.284 0.27 0.283 0.299 0.283
Goodwill $
2.27 2.27 2.27 1.37 1.78 1.78 1.78 1.78 1.14 1.14
Амортизация, млрд $
0.004 0.004 0.004 0.009 0.026 0.037 0.037 0.037 0.039 0.039
Себестоимость, млрд $
9.4 0 0 0 0 0 0 0 2.38 2.38
Товарно материальные запасы $
-0.001 0.0002 0.0007 6.99 6.8 7.41 7.51 52.83 52.83


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 4.51 5.03 9.22 7.47 4.38 2.57 7.43 -12.9 -4.43 -4.43
Цена акции ао 66.27 76.87 51.31 59.01 50.31 32.08 26.97 31.71 33.25 33.25
Число акций ао, млн 255 237 226 219 202 194 189 172.7 169.56 169.56
FCF/акцию 9.01 5.51 3.48 8.85 -13.29 2.75 0.7985 23.35 -12.23 -12.23


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, % 7.86 8.49 13.08 10.36 5.21 2.35 6.54 -17.55 -12.54 -10.91 10.77
ROA, % 0.46 0.46 0.77 0.5659 0.28 0.1424 0.3731 -0.6173 -0.2128 -0.2195 3.66
ROIC, % 5.82 5.47 8.67 7.48 3.21 3.7 4.14 -15.92 -2.84 0 8.01
ROS, % 7.93 11.48 5.33 4.05 9.98 -11.86 -6.46 -5.36 -5.36 -5.36 23.14
ROCE, % 12.47 12.33 7.96 9.34 0.3722 0.1933 0.4933 -0.843 -0.2075 -0.843 -3.91
Рентаб EBITDA, % 10.57 10.97 9.7 13.29 7.36 4.27 1706.14 33.95 -6.68 0.2781 32.94
Чистая рентаб, % 8.5 8.94 14.58 9.99 5.13 2.86 1232.46 -11.86 -6.46 -5.36 23.04
Operation Margin, % 7.93 11.48 5.33 5.64 6.71 -14.96 -7.05 61.11 61.11 61.11 32.75
Чистая процентная маржа, % 10.39 11.18 8.5 8.94 14.58 9.99 5.13 2.84 7.35 6.66 25.36
Доходность FCF, % 18.52 16.37 11.94 5.06 0.8303 -22.22 6.85 1.28 44.42 -48


Coefficients

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
10.7 12.5 11.9 6.82 13.22 19.16 9.23 10.26 0.988 1.02 21.89
P/BV
0.9 0.9 1 0.7805 0.5951 0.4212 0.6397 1.02 0.6698 0.6698 2.45
P/S
0.9 1.2 1.3 0.6819 0.6789 0.5482 113.76 0.277 0.3965 0.3293 4.75
P/FCF
16.57 4.57 -3.9 17.45 82.88 2.25 1.08 -2.11 -2.11 -2.11 8.09
E/P
0.1335 0.1117 0.0733 0.0641 0.119 -0.2453 -0.1741 -0.1721 -0.1721 -0.1721 1.16
EV/EBITDA
12.13 10.72 15.26 49.82 12.21 19.53 8.73 1.3 -9.48 187.95 29.61
EV/Ebit
17.48 -44.86 21.78 -2.96 -9.02 -2.61 -2.61 -2.61
EV/S
1.69 1.48 1.03 0.8579 0.8225 0.4427 0.6332 0.5227 0.5227 0.5227 5.51
EV/FCF
10.21 26.72 -6.59 28.02 104.75 2.06 -3.56 -3.53 -3.53 -3.53 11.41
Debt/EBITDA
3.86 45.77 5.01 8.98 3.41 1.01 -7.87 152.54 152.54 152.54 -12.12
Netdebt/Ebitda
4.83 2.77 5.67 15.59 2.68 0.4879 -3.54 69.56 69.56 69.56 -4.65
Debt/Ratio
0.94 0.95 0.94 0.94 0.95 0.0193 0.0164 0.0174 0.0174 0.0174 0.19
Debt/Equity
15.27 19.78 16 15.12 18.11 1.27 0.888 38.63 38.63 38.63 21.91
Debt/Net Income
10.7 3.42 9.23 17.79 4.72 -2.9 -8.14 -7.91 -7.91 -7.91 21.15
Бета
2.2 2.01 1.78 1.01 -0.0502 0.4084 0.4084 1.56
Индекс Альтмана
-0.48 -0.51 0.2 0.09 0.0026 0.0535 0.1138 0.096 0.096 0.096 4.32


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.204 0.262 0.289 0.303 0.311 0.319 0.31 0.387 0.387 0.333
Дивиденд
1.04 1.2 1.36 1.51 1.62 1.71 1.8 2.25 1.8 2.25
Див доход, ао, %
1.54 1.52 2.1 2.51 3.21 2.64 5.22 10.17 6.77 8.54 2.38
Дивиденды / прибыль, %
20.4 18.9 18 17.61 34.2 62.32 22.7 -17.38 5.63 5.63 44.64


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
0 0 0 0 0 0 0 0 0
ebit_margin
5.15 -1.89 4.04 -14.96 -7.02
Персонал, чел
10966 10848 11316 11024