Michelin (ML)

Index:

CAC 40

  37.38
   
  • Change Today:
     -0.04
  • 52 Week High:  37.51
  • 52 Week Low:  26.12
  • Currency: Euro
  • Shares Issued: 425.00m
  • Volume: 114,308
  • Market Cap:  15,887m
  • Beta: 0.51

Fundamentals - based on IFRS

    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Income Statement 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Continuing Operations          
Revenue 28,590.00 23,795.00 20,469.00 24,135.00 22,028.00
Operating Profit/(Loss) 3,246.00 2,777.00 1,403.00 2,691.00 2,550.00
Profit Before Tax 2,656.00 2,471.00 979.00 2,236.00 2,230.00
Profit After Tax 2,009.00 1,845.00 625.00 1,730.00 1,660.00
           
Earnings per Share - Basic 281.00¢ 258.00¢ 352.00¢ 969.00¢ 930.00¢
Earnings per Share - Adjusted 281.00¢ 258.00¢ 352.00¢ 969.00¢ 930.00¢
           
Dividend per Share 125.00¢ 112.50¢ 230.00¢ 200.00¢ 370.00¢
    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Balance Sheet 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Assets          
Non-Current Assets          
Property, Plant & Equipment 13,146.00 12,265.00 11,904.00 13,169.00 11,644.00
Intangible Assets 4,233.00 4,097.00 4,116.00 4,668.00 4,377.00
Other Non-Current Assets 2,893.00 3,258.00 2,535.00 2,697.00 2,404.00
  20,272.00 19,620.00 18,555.00 20,534.00 18,425.00
Current Assets          
Inventories 6,318.00 5,272.00 3,959.00 4,694.00 4,702.00
Cash at Bank & in Hand 2,584.00 4,482.00 4,747.00 1,466.00 2,128.00
Other Current Assets 6,172.00 5,327.00 4,376.00 4,983.00 4,871.00
  15,074.00 15,081.00 13,082.00 11,143.00 11,701.00
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 35,346.00 34,701.00 31,637.00 31,677.00 30,126.00
Current Liabilities          
Borrowings 2,059.00 1,911.00 1,768.00 1,158.00 1,222.00
Other Current Liabilities 6,979.00 7,104.00 5,368.00 5,935.00 5,809.00
           
Current Liabilities 9,038.00 9,015.00 7,136.00 7,093.00 7,031.00
           
Net Current Assets c6,036.00 c6,066.00 c5,946.00 c4,050.00 c4,670.00
           
Borrowings 5,395.00 6,091.00 6,970.00 5,923.00 5,302.00
Other Non-Current Liabilities 3,797.00 4,624.00 4,900.00 5,432.00 5,612.00
Non-Current Liabilities 9,192.00 10,715.00 11,870.00 11,355.00 10,914.00
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 18,230.00 19,730.00 19,006.00 18,448.00 17,945.00
           
Net Assets 17,116.00 14,971.00 12,631.00 13,229.00 12,181.00
           
Shareholders Funds 17,116.00 14,971.00 12,631.00 13,226.00 12,158.00
           
Minority Interests/Other Equity n/a n/a n/a 3.00 23.00
Total Equity 17,116.00 14,971.00 12,631.00 13,229.00 12,181.00
Cash Flow 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Net Cash Flow From Operating Activities 1,931.00 2,906.00 3,366.00 3,321.00 2,831.00
Net Cash Flow from Investing Activities (1,945.00) (1,751.00) (1,388.00) (2,247.00) (4,806.00)
Net Cash Flow from Financing Activities (1,919.00) (1,420.00) 1,303.00 (1,736.00) 2,330.00
Net Increase/Decrease In Cash (1,933.00) (265.00) 3,281.00 (662.00) 355.00
Ratios - based on IFRS 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Continuing Operations          
PE Ratio - Adjusted 9.2 55.9 29.8 11.3 9.3
PEG - Adjusted 1.0 n/a n/a 2.8 n/a
Earnings per Share Growth - Adjusted 9% -27% -64% 4% -1%
Dividend Cover 2.25 2.29 1.53 4.84 2.51
Revenue per Share 6,727.06¢ 56.52¢ 4,816.23¢ 5,678.82¢ 5,183.06¢
Pre-Tax Profit per Share 624.94¢ 5.87¢ 230.35¢ 526.12¢ 524.71¢
Operating Margin 11.35% 11.67% 6.85% 11.15% 11.58%
Return on Capital Employed 13.06% 0.13% 5.67% 14.29% 15.56%
           
Dividend Yield 4.8% 0.8% 2.2% 1.8% 4.3%
Dividend per Share Growth 11.11% (51.09%) 15.00% (45.95%) 4.23%
Operating Cash Flow per Share 454.35¢ 683.76¢ 792.00¢ 781.41¢ 666.12¢
Cash Incr/Decr per Share (454.82¢) (0.63¢) 772.00¢ (155.76¢) 83.53¢
Net Asset Value per Share (exc. Intangibles) 3,031.29¢ 2,558.59¢ 2,003.53¢ 2,014.35¢ 1,836.23¢
Net Gearing 28.45% 23.51% 31.60% 42.45% 36.16%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: Forecast figures based on normalised accounts.

 

Top of Page