Solvay SA (SOLB)

Basic

  • Market Cap

    €11.16B

  • EV

    €12.74B

  • Shares Out

    105.88M

  • Revenue

    €14B

  • Employees

    22,000

Margins

  • Gross

    28.29%

  • EBITDA

    18.49%

  • Operating

    13.02%

  • Pre-Tax

    8.72%

  • Net

    7.69%

  • FCF

    9%

Returns (5Yr Avg)

  • ROA

    4.14%

  • ROE

    5.93%

  • ROCE

    8.47%

  • ROIC

    5.19%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    €125.53

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    €134.7

  • Earnings (Dil)

    €10.23

  • FCF

    €11.99

  • Book Value

    €89.14

Growth (CAGR)

  • Rev 3Yr

    11.84%

  • Rev 5Yr

    4.59%

  • Rev 10Yr

    3.09%

  • Dil EPS 3Yr

    -4.61%

  • Dil EPS 5Yr

    6.41%

  • Dil EPS 10Yr

    9.35%

  • Rev Fwd 2Yr

    -4.79%

  • EBITDA Fwd 2Yr

    -7.72%

  • EPS Fwd 2Yr

    -15.4%

  • EPS LT Growth Est

    -3.52%

Dividends

  • Yield

    —

  • Payout

    39.89%

  • DPS

    €4.13

  • DPS Growth 3Yr

    3.27%

  • DPS Growth 5Yr

    2.45%

  • DPS Growth 10Yr

    2.18%

  • DPS Growth Fwd 2Yr

    2.22%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

10,257.0

10,244.0

8,965.0

10,105.0

13,426.0

12,286.0

Other Revenues, Total

1,042.0

983.0

749.0

1,329.0

2,645.0

1,713.0

Total Revenues

11,299.0

11,227.0

9,714.0

11,434.0

16,071.0

13,999.0

Total Revenues % Chg.

2.9%

-0.6%

-13.5%

17.7%

40.6%

-9.3%

Cost of Goods Sold, Total

8,264.0

8,244.0

7,207.0

8,508.0

12,042.0

10,038.0

Gross Profit

3,035.0

2,983.0

2,507.0

2,926.0

4,029.0

3,961.0

Selling General & Admin Expenses, Total

1,379.0

1,331.0

1,212.0

1,233.0

1,407.0

1,356.0

R&D Expenses

297.0

323.0

300.0

325.0

357.0

373.0

Other Operating Expenses

141.0

159.0

134.0

157.0

20.0

409.0

Other Operating Expenses, Total

1,817.0

1,813.0

1,646.0

1,715.0

1,784.0

2,138.0

Operating Income

1,218.0

1,170.0

861.0

1,211.0

2,245.0

1,823.0

Interest Expense, Total

-126.0

-128.0

-112.0

-99.0

-108.0

-98.0

Interest And Investment Income

13.0

15.0

8.0

9.0

17.0

46.0

Net Interest Expenses

-113.0

-113.0

-104.0

-90.0

-91.0

-52.0

Income (Loss) On Equity Invest.

44.0

95.0

58.0

158.0

171.0

79.0

Currency Exchange Gains (Loss)

-6.0

-9.0

-9.0

—

-4.0

-4.0

Other Non Operating Income (Expenses)

-81.0

-115.0

-76.0

-5.0

40.0

-52.0

EBT, Excl. Unusual Items

1,062.0

1,028.0

730.0

1,274.0

2,361.0

1,794.0

Restructuring Charges

-188.0

-23.0

-122.0

-181.0

-39.0

-210.0

Merger & Related Restructuring Charges

—

-5.0

-25.0

-47.0

-83.0

-83.0

Impairment of Goodwill

—

-758.0

-1,050.0

—

—

—

Gain (Loss) On Sale Of Investments

—

9.0

-8.0

9.0

173.0

184.0

Gain (Loss) On Sale Of Assets

22.0

11.0

3.0

12.0

5.0

5.0

Asset Writedown

-17.0

-108.0

-351.0

-8.0

28.0

21.0

Legal Settlements

-25.0

—

-20.0

61.0

—

—

Other Unusual Items

-64.0

-81.0

-1.0

-26.0

-294.0

-490.0

EBT, Incl. Unusual Items

790.0

73.0

-844.0

1,094.0

2,151.0

1,221.0

Income Tax Expense

75.0

153.0

248.0

110.0

217.0

131.0

Earnings From Continuing Operations

715.0

-80.0

-1,092.0

984.0

1,934.0

1,090.0

Earnings Of Discontinued Operations

201.0

236.0

163.0

5.0

—

—

Minority Interest

-39.0

-38.0

-33.0

-41.0

-29.0

-14.0

Net Income

877.0

118.0

-962.0

948.0

1,905.0

1,076.0

Net Income to Common Incl Extra Items

877.0

118.0

-962.0

948.0

1,905.0

1,076.0

Net Income to Common Excl. Extra Items

676.0

-118.0

-1,125.0

943.0

1,905.0

1,076.0

Total Shares Outstanding

103.2

103.4

103.2

103.6

103.8

104.1

Weighted Avg. Shares Outstanding

103.3

103.2

103.1

103.5

103.7

103.9

Weighted Avg. Shares Outstanding Dil

103.7

103.4

103.1

103.8

104.1

105.1

EPS

8.5

1.1

-9.3

9.2

18.4

10.4

EPS Diluted

8.5

1.1

-9.3

9.1

18.3

10.2

EBITDA

2,139.0

2,090.0

1,716.0

1,946.0

3,019.0

2,589.0