Company logo

PNR - Pentair plc

NYSE -> Industrials -> Specialty Industrial Machinery
London, United Kingdom
Type: Equity

PNR price evolution
PNR
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $170.3 $137 $141.6 $119.2
Short term investments
Net receivables $561.7 $507 $527.2 $718.1
Inventory $677.7 $712.6 $753.9 $782.8
Total current assets $1569 $1499.4 $1570 $1766.7
Long term investments
Property, plant & equipment $362 $350.5 $349.9 $348.8
Goodwill & intangible assets $4317 $4294.2 $4333.9 $4345.1
Total noncurrent assets $4994.3 $4911.6 $4938.3 $4904.5
Total investments
Total assets $6563.3 $6411 $6508.3 $6671.2
Current liabilities
Accounts payable $278.9 $286.1 $329.7 $331.3
Deferred revenue
Short long term debt
Total current liabilities $949.6 $1001.9 $1060.6 $1001.6
Long term debt $1988.3 $1993.6 $2114.7 $2491.8
Total noncurrent liabilities $2396.6 $2368.2 $2512.4 $2860.1
Total debt $1988.3 $1993.6 $2114.7 $2491.8
Total liabilities $3346.2 $3370.1 $3573 $3861.7
Shareholders' equity
Retained earnings $1866.2 $1696.1 $1600.4 $1483.9
Other shareholder equity $3217.1 -$242.1 -$236.6 -$234.1
Total shareholder equity $3217.1 $3040.9 $2935.3 $2809.5
(in millions $) 31 Jan 2024 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $170.3 $108.9 $94.5 $82.1
Short term investments
Net receivables $561.7 $579.9 $534.3 $367.5
Inventory $677.7 $790 $562.9 $420
Total current assets $1569 $1558.5 $1304 $975.1
Long term investments
Property, plant & equipment $362 $423.1 $310 $301.2
Goodwill & intangible assets $4317 $4347.2 $2932.5 $2718.1
Total noncurrent assets $4994.3 $4889 $3449.6 $3222.1
Total investments
Total assets $6563.3 $6447.5 $4753.6 $4197.2
Current liabilities
Accounts payable $278.9 $355 $385.7 $245.1
Deferred revenue
Short long term debt
Total current liabilities $949.6 $1063.1 $1051.7 $772.5
Long term debt $1988.3 $2317.3 $894.1 $839.6
Total noncurrent liabilities $2396.6 $2676.3 $1280 $1318.4
Total debt $1988.3 $2317.3 $894.1 $839.6
Total liabilities $3346.2 $3739.4 $2331.7 $2090.9
Shareholders' equity
Retained earnings $1866.2 $1390.5 $1051.4 $631.2
Other shareholder equity $3217.1 -$280.5 -$213.9 -$207.3
Total shareholder equity $3217.1 $2708.1 $2421.9 $2106.3
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $984.6 $1008.8 $1082.5 $1028.6
Cost of revenue $637 $683 $646.8
Gross Profit $366.1 $371.8 $399.5 $381.8
Operating activities
Research & development $25.5 $25.9 $24.9
Selling, general & administrative $166.2 $165.1 $173.3
Total operating expenses $199.1 $191.7 $191 $198.2
Operating income $180.1 $208.5 $183.6
Income from continuing operations
EBIT $180.4 $212 $184.1
Income tax expense -$74.1 $20.8 $27.3 $22
Interest expense -$26.6 $27.5 $31.8 $32.4
Net income
Net income $208 $132.1 $152.9 $129.7
Income (for common shares) $132.1 $152.9 $129.7
(in millions $) 31 Jan 2024 31 Dec 2022 31 Jan 2022 31 Dec 2020
Revenue
Total revenue $4104.5 $4121.8 $3017.8
Cost of revenue $2757.2 $1960.2
Gross Profit $1519.2 $1364.6 $1057.6
Operating activities
Research & development $92.2 $75.7
Selling, general & administrative $677.1 $520.5
Total operating expenses $780 $769.3 $596.2
Operating income $595.3 $461.4
Income from continuing operations
EBIT $610.1 $457.5
Income tax expense -$4 $67.4 $75
Interest expense -$118.3 $61.8 $23.9
Net income
Net income $622.7 $480.9 $358.6
Income (for common shares) $480.9 $358.6
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income $132.1 $152.9 $129.7
Operating activities
Depreciation $28.7 $28.6 $28.5
Business acquisitions & disposals -$0.8 $0.2
Stock-based compensation $7.2 $6.9 $7.2
Total cash flows from operations $162.2 $445.1 -$106.6
Investing activities
Capital expenditures -$19 -$14 -$16.4
Investments
Total cash flows from investing -$85.4 -$19.8 -$9.9 -$16.2
Financing activities
Dividends paid -$145.2 -$36.4 -$36.3 -$36.2
Sale and purchase of stock $8.2 $4.9 -$4.1
Net borrowings -$122 -$377.9 $173.6
Total cash flows from financing -$468.1 -$150.2 -$409.3 $133.3
Effect of exchange rate -$4.3 $3.2 -$3.5 -$0.2
Change in cash and equivalents $61.4 -$4.6 $22.4 $10.3
(in millions $) 31 Jan 2024 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $480.9 $553 $358.6
Operating activities
Depreciation $106.6 $77.5 $75.1
Business acquisitions & disposals -$1580.9 -$337.1 -$58
Stock-based compensation $24.9 $29.8 $20.3
Total cash flows from operations $363.3 $613.2 $573.6
Investing activities
Capital expenditures -$81.1 -$56.3 -$62.1
Investments $78.9
Total cash flows from investing -$85.4 -$1582.8 -$390.7 -$117.9
Financing activities
Dividends paid -$145.2 -$138.6 -$133 -$127.1
Sale and purchase of stock -$52.7 -$127.8 -$117.3
Net borrowings $1411.7 $55.1 -$191.5
Total cash flows from financing -$468.1 $1232.7 -$222.2 -$435.9
Effect of exchange rate -$4.3 $1.2 $12.1 -$20.2
Change in cash and equivalents $61.4 $14.4 $12.4 -$0.4
Fundamentals
Market cap $12.97B
Enterprise value $14.79B
Shares outstanding 165.30M
Revenue $4.10B
EBITDA N/A
EBIT N/A
Net Income $622.70M
Revenue Q/Q -1.82%
Revenue Y/Y -0.42%
P/E ratio 20.83
EV/Sales 3.60
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio 3.16
P/B ratio InfinityT
Book/Share 0.00
Cash/Share 1.03
EPS $3.77
ROA 9.52%
ROE 20.75%
Debt/Equity 1.04
Net debt/EBITDA N/A
Current ratio 1.65
Quick ratio 0.94