NYSE: MLM - Martin Marietta Materials

Yield per half year: -9.52%
Dividend yield: +0.56%
Sector: Materials

Reporting Martin Marietta Materials

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 LTM 5 year average CAGR 5
Капитализация, млрд $
7.39 8.74 13.96 13.93 10.66 17.69 27.44 21.06 25.41 26.65 20.45 18.97
Выручка, млрд $
3.54 3.82 3.97 4.24 4.74 4.73 5.41 6.16 6.78 6.78 5.56 7.42
Чистая прибыль, млрд $
0.289 0.425 0.713 0.47 0.6119 0.721 0.7025 0.8668 1.17 1.17 0.8144 13.84
EV, млрд $
8.81 10.38 15.54 13.7 20.04 19.52 32.35 25.84 34.48 34.47 26.45 11.46
EBIT, млрд $
0.4986 0.6896 0.719 0.5761 0.8849 1.01 0.9738 1.09 1.65 1.61 1.12 13.27
EBITDA, млрд $
0.4899 0.974 1.01 0.7128 1.25 1.4 1.51 1.59 2.17 2.12 1.58 11.66
Баланс стоимость, млрд $
0.8744 0.9356 1.44 4.95 5.35 5.89 6.54 7.17 8.03 8.03 6.60 8.46
FCF, млрд $
0.255 0.291 0.248 0.3292 0.5726 0.6904 0.7146 0.5094 0.8781 0.8781 0.6730 8.93
Операционный денежный поток, млрд $
0.5732 0.6787 0.6579 0.7051 0.9661 1.05 1.14 0.9912 1.53 1.53 1.14 9.63
Операционная прибыль, млрд $
0.488 0.669 0.709 0.6907 0.8849 1.01 0.9738 1.21 1.6 1.61 1.14 12.58
Операционные расходы, млрд $
0.2339 0.24 0.2629 0.2624 0.2936 0.2461 0.3167 0.2075 0.4266 0.4144 0.2981 7.76
CAPEX, млрд $
0.318 0.387 0.41 0.376 0.3935 0.3597 0.4231 0.4818 0.6503 0.6503 0.4617 10.57


Balance sheet

IFRS
Reporting Annual Quarterly
2005 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд $
0.1684 0.05 1.45 0.0449 0.021 0.2073 0.2584 0.358 1.27 1.28 0.4229 127.15
Short Term Investments $
0.025 0.7046 0.7046 0.3648 430.89
Total Receivables $
0.4109 0.4579 0.4872 0.5233 0.5737 0.5751 0.774 0.7859 0.7533 0.7533 0.6924 5.60
Total Current Assets $
1.08 1.09 2.63 1.37 1.43 1.67 2.03 2.88 3.92 3.92 2.39 22.35
Чистые активы, млрд $
4.06 4.14 4.68 1.37 1.43 1.67 2.03 6.7 1.97 6.7 2.76 6.62
Активы, млрд $
6.96 7.3 8.99 9.55 10.13 10.58 14.39 14.99 15.12 15.48 13.04 8.34
Short Term Debt $
0.0295 0.18 0.2999 0.39 0.34 0.0486 0.0539 0.769 0.473 0.473 0.3369 6.83
Long Term Debt $
1.55 1.51 2.73 2.73 2.43 2.63 5.1 4.34 3.95 3.95 3.69 10.20
Задолженность, млрд $
2.9 3.16 4.31 4.6 4.78 4.69 7.86 7.82 7.09 7.44 6.45 8.20
Чистый долг, млрд $
1.41 1.64 1.58 3.08 2.75 2.42 4.84 4.68 3.65 3.64 3.67 5.83
Долг, млрд $
1.58 1.69 3.03 3.12 2.77 2.63 5.1 5.04 4.92 4.42 4.09 12.18
Interest income $
0.0763 0.0817 0.0915 0.1371 0.1293 0.1181 0.1427 0.169 0.1392 4.27
Расходы на обслуживание долга $
0.0763 0.0817 0.0915 0.1371 0.1293 0.1181 0.1427 0.169 0.1653 0.1706 0.1449 5.04
Чист. проц. доходы, млрд $
-0.0817 0.0915 0.1371 0.1293 0.1181 0.1427 0.169 0.1707 0.169 0.1460 5.71
Goodwill $
2.07 2.07 2.16 2.16 2.4 2.4 2.41 3.49 3.65 3.39 3.07 7.15
Амортизация, млрд $
0.2636 0.2853 0.2972 0.344 0.3648 0.3968 0.534 0.506 0.5132 0.5073 0.4630 7.06
Себестоимость, млрд $
2.82 2.91 2.99 3.28 3.56 3.48 4.07 4.74 4.75 4.75 4.12 5.94
Товарно материальные запасы $
0.4691 0.5216 0.6006 0.663 0.6908 0.709 0.7526 0.8737 0.9886 0.9886 0.8029 7.43


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 4.29 6.63 11.25 7.44 9.76 11.55 11.22 13.87 18.82 18.82 13.04 14.03
Цена акции ао 221.53 221.04 171.87 279.64 283.97 362.97 498.91 516.5 488.3 488.3 430.13 11.45
Число акций ао, млн 67 64 63 63 62 62 62 62.5 62.1 62.1 62.12 0.03
FCF/акцию 3.8 4.55 3.93 5.21 9.13 11.06 11.42 8.15 14.14 14.14 10.78 9.14


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, % 6.84 10.34 16.13 9.77 11.88 12.82 11.3 12.64 15.37 14.55 26.33 12.80 5.29
ROA, % 3.99 5.94 8.73 5.07 6.22 6.96 5.63 5.9 7.76 7.55 9.49 6.49 4.52
ROIC, % 5.89 8.39 11.66 7.37 8.6 9.28 7.78 8.52 10.78 7.51 17.63 8.99 4.62
ROS, % 15.61 13.57 15.79 21.3 18.44 14.07 17.25 17.25 17.25 17.25 17.65 16.85 -1.33
ROCE, % 16.65 15.36 6.57 9.52 9.97 7.14 8.02 11.84 20.01 20.01 35.13 11.40 14.95
Ebit margin, % 18.67 21.02 19.29 17.64 24.38 23.73 23.73 21.21 2.45
Рентаб EBITDA, % 18.03 25.42 16.79 26.37 29.65 27.85 25.85 31.95 31.21 31.21 37.95 29.30 1.03
Чистая рентаб, % 13.8 17.5 17.9 11.07 12.91 15.24 12.98 14.07 17.25 17.25 20.00 14.49 5.97
Operation Margin, % 17.88 16.59 18.68 21.28 17.99 19.59 23.55 23.73 23.73 23.73 28.95 21.72 5.69
Чистая процентная маржа, % 5.61 5.24 8.12 11.09 17.94 11.05 12.89 15.23 12.96 11.62 18.98 14.01 -6.30
Доходность FCF, % 2.62 3.45 3.33 1.77 2.57 3.98 4.83 3.15 2.32 3.46 3.55 -2.76


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
33.8 35 32.3 22.59 28.26 23.72 39.16 24.41 26.37 26.37 22.20 28.38 -1.37
P/BV
2.1 3.4 3.2 2.15 3.23 2.9 4.21 2.95 3.84 3.84 5.56 3.43 3.52
P/S
2.6 3.8 3.5 2.5 3.65 3.62 5.08 3.43 4.55 4.55 3.49 4.07 4.51
P/FCF
54.09 31.91 30.12 25.62 38.59 43.04 52.32 30.35 30.35 30.35 32.11 38.93 -4.69
E/P
0.052 0.0367 0.0425 0.0505 0.031 0.0395 0.046 0.0439 0.0439 0.0439 0.08 0.0409 7.21
EV/EBIT
22.65 20.26 31.05 23.78 20.87 21.43 21.43 21.43 23.71 -7.15
EV/EBITDA
17.97 15.07 15.41 19.21 16.04 13.92 21.46 16.23 15.92 16.29 11.45 16.71 -0.15
EV/S
3.86 3.74 3.62 3.54 5.09 4.19 5.09 5.09 5.09 5.09 3.85 4.91 0.00
EV/FCF
61.74 48.23 29.96 24.26 38.59 50.73 39.26 39.25 39.25 39.25 39.54 41.42 0.34
Debt/EBITDA
3 4.38 2.22 1.87 3.38 3.16 2.27 2.09 2.09 2.09 1.51 2.60 -9.17
Netdebt/Ebitda
1.73 3.34 2.46 1.92 3.75 2.94 1.69 1.72 1.72 1.72 1.20 2.36 -14.43
Debt/Ratio
0.48 0.48 0.47 0.44 0.55 0.3361 0.3256 0.2854 0.2854 0.2854 0.27 0.3565 -12.30
Debt/Equity
0.92 0.93 0.89 0.8 1.2 0.7027 0.6131 0.6595 0.6595 0.6595 1.18 0.7670 -11.28
Debt/Net Income
4.24 6.64 4.53 3.71 7.34 5.81 4.21 3.78 3.78 3.78 3.33 4.98 -12.43
PEG
-11.78 -11.78 -11.7800 0.00
Бета
0.67 0.76 0.89 1.87 -2.42 0.9837 0.9837 0.10 0.4167 5.30
Индекс Альтмана
3.01 2.33 3.23 3.5 4.39 3.39 3.72 3.98 3.98 3.98 4.92 3.89 -1.94


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
0.1075 0.1089 0.1164 0.1298 0.1403 0.1478 0.1591 0.174 0.174 0.1618 0.1590 4.40
Дивиденд
1.64 1.72 1.84 2.06 2.24 2.36 2.54 2.8 3.85 3.85 2.76 11.44
Див доход, ао, %
0.7346 0.8488 0.9649 0.7675 0.8132 0.5882 0.7515 0.5612 0.6369 0.565 3.71 0.6702 -4.77
Дивиденды / прибыль, %
39.6 25.6 24.8 24.77 21.21 19.46 21.04 18.35 14.89 14.89 50.33 18.99 -6.83


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
Всего задолженность
0.7868 0.8385 0.4993 -14.07
Персонал, чел
8700 10000 9400 9400 1.95