Linde plc Website

Linde plc

NasdaqGS-LIN

Basic

  • Market Cap

    $212.97B

  • EV

    $229.84B

  • Shares Out

    480.72M

  • Revenue

    $32.76B

  • Employees

    66,195

Margins

  • Gross

    47.26%

  • EBITDA

    37.25%

  • Operating

    25.59%

  • Pre-Tax

    25.34%

  • Net

    19.26%

  • FCF

    16.32%

Returns (5Yr Avg)

  • ROA

    5.11%

  • ROTA

    13.48%

  • ROE

    9.41%

  • ROCE

    8.25%

  • ROIC

    5.26%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $473.63

  • P/E

    —

  • PEG

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    $4,848M

  • Net Debt

    $15.47B

  • Debt/Equity

    0.51

  • EBIT/Interest

    19.01

Growth (CAGR)

  • Rev 3Yr

    5.69%

  • Rev 5Yr

    11.75%

  • Rev 10Yr

    10.51%

  • Dil EPS 3Yr

    32.84%

  • Dil EPS 5Yr

    2.98%

  • Dil EPS 10Yr

    7.79%

  • Rev Fwd 2Yr

    4.29%

  • EBITDA Fwd 2Yr

    6.2%

  • EPS Fwd 2Yr

    9.2%

  • EPS LT Growth Est

    10.07%

Dividends

  • Yield

    —

  • Payout

    40.14%

  • DPS

    $5.22

  • DPS Growth 3Yr

    9.71%

  • DPS Growth 5Yr

    9.26%

  • DPS Growth 10Yr

    7.85%

  • DPS Growth Fwd 2Yr

    8.21%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Metric
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Total Revenues

28,228

27,243

30,793

33,364

32,854

32,761

Total Revenues % Chg.

90.3%

-3.5%

13%

8.3%

-1.5%

-1.8%

Cost of Goods Sold, Total

16,644

15,383

17,543

19,450

17,492

17,277

Gross Profit

11,584

11,860

13,250

13,914

15,362

15,484

Selling General & Admin Expenses, Total

3,425

3,016

2,997

2,870

3,131

3,164

R&D Expenses

184

152

143

143

146

148

Depreciation & Amortization

4,675

4,626

4,635

4,204

3,816

3,817

Other Operating Expenses

-68

-40

-26

40

-10

-30

Other Operating Expenses, Total

8,216

7,754

7,749

7,257

7,083

7,099

Operating Income

3,368

4,106

5,501

6,657

8,279

8,385

Interest Expense, Total

-246

-239

-170

-215

-413

-441

Interest And Investment Income

—

—

—

112

55

40

117

197

197

Net Interest Expenses

-134

-184

-130

-98

-216

-244

Income (Loss) On Equity Invest.

122

95

132

190

169

176

Currency Exchange Gains (Loss)

-11

-28

-29

-18

-47

-47

Other Non Operating Income (Expenses)

—

—

—

—

96

85

53

35

16

16

EBT, Excl. Unusual Items

3,441

4,074

5,527

6,766

8,201

8,286

Restructuring Charges

-311

-396

-343

-78

-52

-52

Merger & Related Restructuring Charges

—

—

—

-190

-115

13

-74

—

—

Gain (Loss) On Sale Of Investments

—

—

—

—

—

—

—

52

—

—

—

Gain (Loss) On Sale Of Assets

174

-78

-31

-9

6

6

Insurance Settlements

—

—

—

—

—

—

—

—

—

—

43

Other Unusual Items

—

-73

-16

—

-890

—

18

EBT, Incl. Unusual Items

3,041

3,469

5,218

5,715

8,155

8,301

Income Tax Expense

769

847

1,262

1,434

1,814

1,847

Earnings From Continuing Operations

2,272

2,622

3,956

4,281

6,341

6,454

Earnings Of Discontinued Operations

—

—

—

—

102

4

5

—

—

—

Minority Interest

-89

-125

-135

-134

-142

-144

Net Income

2,285

2,501

3,826

4,147

6,199

6,310

Net Income to Common Incl Extra Items

2,285

2,501

3,826

4,147

6,199

6,310

Net Income to Common Excl. Extra Items

2,183

2,497

3,821

4,147

6,199

6,310

Total Shares Outstanding

534.4

523.3

508.7

492.5

482.4

480.7

Weighted Avg. Shares Outstanding

541.1

526.7

516.9

499.7

488.2

485.7

Weighted Avg. Shares Outstanding Dil

545.2

531.2

521.9

504

492.3

489.8

EPS

4.2

4.7

7.4

8.3

12.7

13

EPS Diluted

4.2

4.7

7.3

8.2

12.6

12.9

EBITDA

8,043

8,732

10,136

10,861

12,095

12,202

Effective Tax Rate

25.3%

24.4%

24.2%

25.1%

22.2%

22.3%