Company logo

ALLE - Allegion plc

NYSE -> Industrials -> Security & Protection Services
Dublin, Ireland
Type: Equity

ALLE price evolution
ALLE
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $468.1 $364.3 $322.6 $292.8
Short term investments
Net receivables $412.8 $439.7 $423.2 $445
Inventory $438.5 $468.7 $483.1 $472.7
Total current assets $1360.9 $1320.1 $1275.2 $1253.4
Long term investments
Property, plant & equipment $358.1 $334.9 $329.1 $319.6
Goodwill & intangible assets $2015.9 $2008.4 $2042.7 $2056.1
Total noncurrent assets $2950.6 $2863 $2888.6 $2871
Total investments
Total assets $4311.5 $4183.1 $4163.8 $4124.4
Current liabilities
Accounts payable $259.2 $245.7 $265.2 $277.8
Deferred revenue
Short long term debt $412.6 $12.6 $12.6 $12.6
Total current liabilities $1079.7 $649.8 $660.8 $668.5
Long term debt $1602.4 $2005.1 $2046.7 $2109.3
Total noncurrent liabilities $1913.5 $2301.9 $2362.5 $2411.3
Total debt $2015 $2017.7 $2059.3 $2121.9
Total liabilities $2993.2 $2951.7 $3023.3 $3079.8
Shareholders' equity
Retained earnings $1578.9 $1516.1 $1399.2 $1296.8
Other shareholder equity -$261.5 -$296.7 -$266.8 -$275.6
Total shareholder equity $1318.3 $1232.1 $1138.6 $1041.7
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $468.1 $288 $397.9 $480.4
Short term investments
Net receivables $412.8 $395.6 $283.3 $321.8
Inventory $438.5 $479 $380.4 $283.1
Total current assets $1360.9 $1214.6 $1117.6 $1145
Long term investments $13.7
Property, plant & equipment $358.1 $406.8 $283.7 $294.9
Goodwill & intangible assets $2015.9 $2022 $1251.3 $1306.1
Total noncurrent assets $2950.6 $2776.6 $1933.4 $1924.4
Total investments
Total assets $4311.5 $3991.2 $3051 $3069.4
Current liabilities
Accounts payable $259.2 $280.7 $259.1 $220.4
Deferred revenue
Short long term debt $412.6 $12.6 $12.6 $0.2
Total current liabilities $1079.7 $703.6 $601.2 $521.5
Long term debt $1602.4 $2081.9 $1429.5 $1429.4
Total noncurrent liabilities $1913.5 $2343.1 $1687.4 $1715.3
Total debt $2015 $2094.5 $1442.1 $1429.6
Total liabilities $2993.2 $3049.4 $2288.6 $2236.8
Shareholders' equity
Retained earnings $1578.9 $1212.8 $952.6 $985.6
Other shareholder equity -$261.5 -$285.8 -$194.4 -$157.1
Total shareholder equity $1318.3 $941.8 $759.1 $829.4
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $897.4 $917.9 $912.5 $923
Cost of revenue $512.1 $514.6 $510.6 $532
Gross Profit $385.3 $403.3 $401.9 $391
Operating activities
Research & development
Selling, general & administrative $218.1 $210.2 $217.3 $220
Total operating expenses $225.6 $210.2 $217.3 $220
Operating income $159.7 $193.1 $184.6 $171
Income from continuing operations
EBIT $159.8 $192.9 $186.2 $171.2
Income tax expense $18.3 $13.7 $20.5 $24.1
Interest expense $22.9 $22.9 $23.7 $23.6
Net income
Net income $118.6 $156.3 $142 $123.5
Income (for common shares) $118.6 $156.3 $142 $123.5
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $3650.8 $3271.9 $2867.4 $2719.9
Cost of revenue $2069.3 $1949.5 $1662.5 $1541.1
Gross Profit $1581.5 $1322.4 $1204.9 $1178.8
Operating activities
Research & development
Selling, general & administrative $865.6 $736 $674.7 $635.7
Total operating expenses $873.1 $736 $674.7 $775.3
Operating income $708.4 $586.4 $530.2 $403.5
Income from continuing operations
EBIT $710.1 $590.1 $573.9 $416.3
Income tax expense $76.6 $56.2 $40.7 $50.9
Interest expense $93.1 $75.9 $50.2 $51.1
Net income
Net income $540.4 $458 $483 $314.3
Income (for common shares) $540.4 $458 $483 $314.3
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income $118.6 $156.3 $142 $123.5
Operating activities
Depreciation $27.9 $28.2 $27.2 $28.3
Business acquisitions & disposals -$3.1 $8 -$36.6
Stock-based compensation $26.4
Total cash flows from operations $219.5 $151 $161.1 $69
Investing activities
Capital expenditures -$23.5 -$20.7 -$17.7 -$22.3
Investments
Total cash flows from investing -$45.7 -$22.2 -$9.8 -$51.4
Financing activities
Dividends paid -$39.5 -$39.9 -$39.9 -$39.4
Sale and purchase of stock -$40 -$19.9
Net borrowings -$6.2 -$84.4 -$126.4 $53.8
Total cash flows from financing -$78.8 -$81.5 -$123 -$15.4
Effect of exchange rate $8.8 -$5.6 $1.5 $2.6
Change in cash and equivalents $103.8 $41.7 $29.8 $4.8
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $540.4 $458 $483 $314.3
Operating activities
Depreciation $111.6 $97.9 $83.1 $81
Business acquisitions & disposals -$31.7 -$923.1 -$6.5 -$12.5
Stock-based compensation $26.4 $24.5 $23.4 $20.8
Total cash flows from operations $600.6 $459.5 $488.6 $490.3
Investing activities
Capital expenditures -$84.2 -$64 -$45.4 -$47.1
Investments $7.6 -$3
Total cash flows from investing -$129.1 -$994.1 -$31.6 -$56.7
Financing activities
Dividends paid -$158.7 -$143.9 -$129 -$117.3
Sale and purchase of stock -$59.9 -$61 -$412.8 -$204.3
Net borrowings -$163.2 $1312.8 $20.3 -$0.4
Total cash flows from financing -$298.7 $437 -$529.3 -$321.9
Effect of exchange rate $7.3 -$12.3 -$10.2 $10
Change in cash and equivalents $180.1 -$109.9 -$82.5 $121.7
Fundamentals
Market cap $11.07B
Enterprise value $12.62B
Shares outstanding 87.50M
Revenue $3.65B
EBITDA $821.70M
EBIT $710.10M
Net Income $540.40M
Revenue Q/Q 4.17%
Revenue Y/Y 11.58%
P/E ratio 20.49
EV/Sales 3.46
EV/EBITDA 15.36
EV/EBIT 17.77
P/S ratio 3.03
P/B ratio 7.01
Book/Share 18.05
Cash/Share 5.35
EPS $6.18
ROA 12.88%
ROE 45.69%
Debt/Equity 2.27
Net debt/EBITDA 3.07
Current ratio 1.26
Quick ratio 0.85