Previous Close | $468.78 |
Intrinsic Value | $34.52 |
Upside potential | -93% |
Data is not available at this time.
Linde plc operates as a global leader in the industrial gases and engineering sector, providing atmospheric, process, and specialty gases to a diverse range of industries, including healthcare, chemicals, energy, and manufacturing. The company generates revenue through long-term contracts, on-site gas production, and merchant sales, ensuring stable cash flows. Linde’s vertically integrated model, spanning production, distribution, and application technologies, strengthens its competitive moat. With a presence in over 100 countries, Linde holds a dominant market position, supported by its scale, technological expertise, and strategic partnerships. The company’s focus on sustainability, including hydrogen and carbon capture initiatives, aligns with global decarbonization trends, further solidifying its industry leadership. Linde’s diversified customer base and high barriers to entry in its core markets mitigate cyclical risks, making it a resilient player in the industrial sector.
Linde reported revenue of $33.0 billion for FY 2024, with net income of $6.6 billion, reflecting a robust 19.9% net margin. The company’s operating cash flow of $9.4 billion underscores strong operational efficiency, while capital expenditures of $4.5 billion indicate disciplined reinvestment. Linde’s ability to convert revenue into cash at scale highlights its pricing power and cost management.
Diluted EPS of $13.62 demonstrates Linde’s earnings strength, supported by high-margin contracts and operational leverage. The company’s capital efficiency is evident in its ability to generate significant free cash flow ($4.9 billion after capex), which funds growth initiatives and shareholder returns. Linde’s return on invested capital consistently outperforms industry peers, reflecting superior asset utilization.
Linde maintains a solid balance sheet with $4.9 billion in cash and equivalents, offset by $22.6 billion in total debt. The company’s leverage is manageable given its stable cash flows and investment-grade credit rating. Strong liquidity and access to capital markets provide flexibility for strategic investments and M&A.
Linde’s growth is driven by secular demand for industrial gases, particularly in healthcare and clean energy. The company’s $5.55 annual dividend per share, coupled with share repurchases, reflects a commitment to returning capital to shareholders. Linde’s dividend yield and payout ratio remain sustainable, supported by predictable cash flows.
Linde trades at a premium valuation, reflecting its industry leadership, defensive qualities, and growth potential in hydrogen and carbon capture. Market expectations are anchored to steady mid-single-digit revenue growth and margin expansion, with upside from energy transition tailwinds.
Linde’s scale, technological edge, and global footprint position it to capitalize on industrial gas demand and decarbonization trends. Strategic investments in hydrogen infrastructure and carbon-neutral solutions enhance long-term growth prospects. The company’s outlook remains positive, with stable end-market demand and pricing power supporting earnings resilience.
Company 10-K, investor presentations, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |