Holcim Ltd (HCMLF) Stock Analysis | Financial Data & Charts

Investment Radar

Seven-Dimensional Value Assessment Based on 2025 Q2 Financials

加载雷达图...

加载图表中...

📊 Valuation

Key valuation metrics

EV/EBITDA (TTM)

i

Enterprise Value, EBITDA and Ratio

EV/EBIT (TTM)

i

Enterprise Value, EBIT and Ratio

EV/Sales (TTM)

i

Enterprise Value, Revenue and Ratio

P/E Ratio (TTM)

i

Market Cap, Net Income and Ratio

P/B Ratio (Quarterly)

i

Market Cap, Book Value and Ratio

FCF Yield (TTM)

i

FCF, Enterprise Value and Yield

PR Profit Ratio (PPM)

i

PE Ratio, ROE and Profit Ratio (PR = PE / ROE)

📈 Growth

Revenue, earnings, and per-share growth metrics

Revenue (Quarterly)

i

Quarterly Revenue

Revenue/Share (Quarterly)

i

Revenue Per Share

Net Income (Quarterly)

i

Quarterly Net Income

EPS (Quarterly)

i

Earnings Per Share

Gross Profit/Share (Quarterly)

i

Gross Profit Per Share

OCF/Share (Quarterly)

i

Operating Cash Flow Per Share

FCF/Share (Quarterly)

i

Free Cash Flow Per Share

Operating Leverage (YoY)

i

Change in Operating Income / Change in Revenue

💰 Profitability

Profit margins and return on equity

Gross Margin (TTM)

i

Revenue, Gross Profit and Gross Margin

Operating Margin (TTM)

i

Revenue, Operating Income and Operating Margin

Net Profit Margin (TTM)

i

Revenue, Net Income and Net Profit Margin

ROE (TTM)

i

Equity, Net Income and Return on Equity

ROA (TTM)

i

Assets, Net Income and Return on Assets

ROTCE - Return on Tangible Common Equity (TTM)

i

Net Income, Tangible Common Equity and ROTCE

OCF Margin (TTM)

i

Revenue, Operating Cash Flow and OCF Margin

FCF Margin (TTM)

i

Revenue, Free Cash Flow and FCF Margin

💵 Cash Quality

Cash flow quality and conversion metrics

OCF/NI Ratio (TTM)

i

Operating Cash Flow, Net Income and Ratio

FCF/NI Ratio (TTM)

i

Free Cash Flow, Net Income and Ratio

OCF/Capex (TTM)

i

Operating Cash Flow, Capex and Coverage Ratio

OCF/SBC (TTM)

i

Operating Cash Flow, SBC and Coverage Ratio

🛡️ Leverage & Liquidity

Debt, liquidity, and financial health

Debt/Equity (quarterly)

i

Total Debt, Total Equity and Debt/Equity Ratio

EBITDA/Net Debt (TTM)

i

EBITDA, Net Debt and Coverage Ratio

Interest Coverage (TTM)

i

EBIT, Interest Expense and Coverage Ratio

Current Ratio (quarterly)

i

Current Assets, Current Liabilities and Current Ratio

Quick Ratio (quarterly)

i

Quick Assets, Current Liabilities and Quick Ratio

Altman Z-Score

i

Financial Distress Prediction Model

⚙️ Ops & Cap Efficiency

Asset utilization, working capital, ROIC, and capital efficiency

ROIC (TTM)

i

NOPAT, Invested Capital and Return on Invested Capital

ROCE - Return on Capital Employed (TTM)

i

EBIT, Capital Employed and Return on Capital Employed

Asset Turnover (TTM)

i

Revenue, Total Assets and Turnover Ratio

CapEx/Depreciation - Investment Intensity (TTM)

i

CapEx, Depreciation and Ratio (>1=Expansion, <1=Contraction)

R&D/Gross Profit - R&D Intensity (TTM)

i

R&D Expenses, Gross Profit and Ratio

SG&A/Revenue - SG&A Efficiency (TTM)

i

SG&A Expenses, Revenue and Ratio

Cash Conversion Cycle (TTM)

i

DSO + DIO - DPO (in days)

DSO - Days Sales Outstanding (TTM)

i

Average Receivables and Days Sales Outstanding

DIO - Days Inventory Outstanding (TTM)

i

Average Inventory and Days Inventory Outstanding

DPO - Days Payables Outstanding (TTM)

i

Average Payables and Days Payables Outstanding

Goodwill/Assets (Quarterly)

i

Goodwill as % of Total Assets

🎁 Shareholder Returns

Dividends, share buybacks, dilution, and insider trading activity

Dividend Yield (TTM)

i

Dividend Per Share, Share Price and Dividend Yield

Buyback Yield (TTM)

i

Net Buyback and Buyback Yield

Buyback Yield (3 Years)

i

Net Buyback 3Y and Buyback Yield 3Y

Dilution Rate (1 Year)

i

Current Shares, 1Y Ago Shares and Dilution Rate

Dilution Rate (3 Years)

i

Current Shares, 3Y Ago Shares and Dilution Rate

SBC Offset Rate (TTM)

i

Buyback / Stock-Based Comp and SBC Ratio

Insider Activity Rate (TTM)

i

Insider Net Buying and Activity Rate

Profit Waterfall Analysis

加载图表中...

P

Profitability Margins

Gross Profit Margini

43.29%

Gross Profit = $2.06B

Revenue = $4.76B

Operating Profit Margini

17.88%

Operating Income = $0.85B

Revenue = $4.76B

EBITDA Margini

21.87%

EBITDA = $1.04B

Revenue = $4.76B

EBIT Margini

16.21%

EBIT = $0.77B

Revenue = $4.76B

Net Profit Margini

174.20%

Net Income = $8.30B

Revenue = $4.76B

Pretax Profit Margini

16.17%

EBT = $0.77B

Revenue = $4.76B

E

Operating Efficiency

Interest Coveragei

N/A (No Interest Expense)

EBIT (TTM) = $4.26B

Interest Expense (TTM) = $0

6.6x

12.8x

11.8x

N/A

SG&A / Revenuei

27.07%

SG&A = $1.29B

Revenue = $4.76B

R&D / Revenuei

0.00%

R&D = $0.00B

Revenue = $4.76B

R

Return Metrics (TTM)

⚡ Ratios calculated in CHF to eliminate exchange rate impact

ROAi

35.33%

Net Income = $17.88B

Avg Total Assets = $50.61B

⚡ ROA Ratio = 35.33% (calculated in CHF to eliminate FX impact)

ROEi

74.83%

Net Income = $17.88B

Avg Equity = $23.89B

⚡ ROE Ratio = 74.83% (calculated in CHF to eliminate FX impact)

ROICi

7.81%

NOPAT (TTM) = $3.24B

Avg Invested Capital = $41.46B

(NOPAT = Operating Income × (1 - Effective Tax Rate))

(Avg IC = (Current IC + Year-Ago IC) / 2)

⚡ ROIC Ratio = 7.81% (calculated in CHF to eliminate FX impact)

Revenue Growthi

-38.57%

Current Revenue = $3.94B

Previous Revenue = $6.41B

⚡ Revenue Growth = -38.57% (calculated in CHF to eliminate FX impact)

-1.9%

-2.5%

-2.2%

-38.6%

Operating Cash Flow/Sharei

$9.06

Operating CF = $5.01B

Diluted Shares = 0.55B

$9.84

$10.07

$10.18

$9.65

$9.06

Comprehensive Analysis

⚡ YoY Growth & Margin按CHF计算，去除汇率影响

Income Statement Items	YoY Growth	Current Quarter Value	Trend
Revenue	-38.6%	$3.94B	↓
Gross Profit	-38.0%	$1.70B, 43.29%	↓
Operating Income	-30.9%	$0.70B, 17.88%	↓
EBITDA	-36.6%	$0.86B, 21.87%	↓
EBT	-25.3%	$0.64B, 16.17%	↓
Net Income	+1025.7%	$6.86B, 174.20%	↑
Diluted EPS	-24.1%	0.82	↓

加载图表中...

L

Liquidity Metrics

Current Ratioi

1.49

Normal

Total Current Assets = $11.58B

Total Current Liabilities = $7.79B

Quick Ratioi

1.21

Healthy

Quick Assets = $9.40B

Total Current Liabilities = $7.79B

Cash Ratioi

0.68

Healthy

Cash & Equivalents = $0.00B

Total Current Liabilities = $7.79B

Cash Ratio = (Cash + Short-term Investments) / Current Liabilities

L

Leverage Metrics

Debt to Equityi

1.21

Attention

Total Debt = $12.37B

Total Equity = $18.45B

Liabilities to Assetsi

53.6%

Normal

Total Liabilities = $22.30B

Total Assets = $41.60B

Equity Multiplieri

2.25

Normal

Total Assets = $41.60B

Total Equity = $18.45B

E

Efficiency Metrics

Asset Turnoveri

0.49

Attention

Revenue (TTM) = $24.73B

Avg Total Assets = $50.61B

Inventory Turnoveri

6.65

Normal

COGS (TTM) = $13.75B

Avg Inventory = $2.07B

Receivables Turnoveri

9.12

Healthy

Revenue (TTM) = $24.73B

Avg Receivables = $2.71B

S

Solvency Metrics

Interest Coveragei

N/A

Normal

EBIT (TTM) = $4.26B

Interest Expense (TTM) = $0.00B

Net Debt to EBITDAiNet Debt/EBITDA

-0.93

Healthy

Net Debt = $-5.34B

EBITDA (TTM) = $5.73B

Debt Service Coveragei

3.82

Healthy

Operating CF (TTM) = $5.76B

Debt Service = $1.51B

V

Value Metrics

Goodwill %iGoodwill/Assets

19.4%

Normal

Goodwill = $8.07B

Total Assets = $41.60B

Working Capital Ratioi

0.09

Attention

Working Capital = $3.79B

Total Assets = $41.60B

加载图表中...

Cash Flow Waterfall Chart

加载图表中...

Inflow

Outflow

Subtotal

Start/End

C

Cash Flow Metrics

Operating Cash Flow TTMi

$5.76B

Free Cash Flow TTMi

$4.21B

FCF = OCF - CapEx

OCF (TTM) = $5.76B

CapEx (TTM) = $-1.54B

FCF Yieldi

8.65%

Attention

FCF (TTM) = $4.21B

Market Cap = $42.48B

OCF/Sales Ratioi

23.36%

Healthy

OCF (TTM) = $5.76B

Revenue (TTM) = $24.73B

⚡ OCF/Sales Ratio = 23.36% (Ratios calculated in CHF to eliminate exchange rate impact)

Q

Quality & Coverage Metrics

Income Qualityi

0.33x

Attention

OCF (TTM) = $5.76B

Net Income (TTM) = $17.88B

⚡ Income Quality = 0.33x (Ratios calculated in CHF to eliminate exchange rate impact)

Cash Flow/Debti

0.51x

Healthy

OCF (TTM) = $5.76B

Total Debt = $12.37B

⚡ Cash Flow/Debt = 0.51x (Ratios calculated in CHF to eliminate exchange rate impact)

Short Term Coveragei

0.81x

Healthy

OCF (TTM) = $5.76B

Current Liabilities = $7.79B

⚡ Short Term Coverage = 0.81x (Ratios calculated in CHF to eliminate exchange rate impact)

Capex Coveragei

3.74x

Healthy

OCF (TTM) = $5.76B

CapEx (TTM) = $1.54B

⚡ Capex Coverage = 3.74x (Ratios calculated in CHF to eliminate exchange rate impact)

E

Efficiency Metrics

⚡ Ratios calculated in CHF to eliminate exchange rate impact

FCF/OCF Ratioi

73.28%

Normal

FCF (TTM) = $4.21B

OCF (TTM) = $5.76B

Capex/Revenuei

6.24%

Normal

CapEx (TTM) = $1.54B

Revenue (TTM) = $24.73B

Net Debt/EBITDAi

-0.93

Healthy

Net Debt = $-5.34B

EBITDA (TTM) = $5.73B

G

Growth Metrics

OCF Growthi

-7.99%

Attention

Current OCF (TTM) = $5.76B

Previous OCF = $6.26B

Owner Earningsi

$18.15B

Healthy

Net Income (TTM) = $17.88B

+ D&A (TTM) = $1.81B

- CapEx (TTM) = $-1.54B

加载图表中...

Loading...

Holcim Ltd

Investment Radar

🔍 Business Model Analysis (DuPont Model)

Leading Indicators

Financial Metrics

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

EV/Sales (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

FCF Yield (TTM)

PR Profit Ratio (PPM)

📈 Growth

Revenue (Quarterly)

Revenue/Share (Quarterly)

Net Income (Quarterly)

EPS (Quarterly)

Gross Profit/Share (Quarterly)

OCF/Share (Quarterly)

FCF/Share (Quarterly)

Operating Leverage (YoY)

💰 Profitability

Gross Margin (TTM)

Operating Margin (TTM)

Net Profit Margin (TTM)

ROE (TTM)

ROA (TTM)

ROTCE - Return on Tangible Common Equity (TTM)

OCF Margin (TTM)

FCF Margin (TTM)

💵 Cash Quality

OCF/NI Ratio (TTM)

FCF/NI Ratio (TTM)

OCF/Capex (TTM)

OCF/SBC (TTM)

🛡️ Leverage & Liquidity

Debt/Equity (quarterly)

EBITDA/Net Debt (TTM)

Interest Coverage (TTM)

Current Ratio (quarterly)

Quick Ratio (quarterly)

Altman Z-Score

⚙️ Ops & Cap Efficiency

ROIC (TTM)

ROCE - Return on Capital Employed (TTM)

Asset Turnover (TTM)

CapEx/Depreciation - Investment Intensity (TTM)

R&D/Gross Profit - R&D Intensity (TTM)

SG&A/Revenue - SG&A Efficiency (TTM)

Cash Conversion Cycle (TTM)

DSO - Days Sales Outstanding (TTM)

DIO - Days Inventory Outstanding (TTM)

DPO - Days Payables Outstanding (TTM)

Goodwill/Assets (Quarterly)

🎁 Shareholder Returns

Dividend Yield (TTM)

Buyback Yield (TTM)

Buyback Yield (3 Years)

Dilution Rate (1 Year)

Dilution Rate (3 Years)

SBC Offset Rate (TTM)

Insider Activity Rate (TTM)

Income Statement Analysis

Profit Waterfall Analysis

Balance Sheet Analysis

Cash Flow Statement Analysis

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

EV/Sales (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

FCF Yield (TTM)

PR Profit Ratio (PPM)

📈 Growth

Revenue (Quarterly)

Revenue/Share (Quarterly)

Net Income (Quarterly)