Previous Close | $266.96 |
Intrinsic Value | $3.45 |
Upside potential | -99% |
Data is not available at this time.
Ecolab Inc. is a global leader in water, hygiene, and infection prevention solutions, serving industries such as foodservice, healthcare, hospitality, and manufacturing. The company operates through three primary segments: Industrial, Institutional, and Energy, offering a diversified portfolio of cleaning, sanitizing, and water treatment technologies. Ecolab’s revenue model is anchored in recurring service contracts, chemical sales, and equipment leasing, ensuring stable cash flows and high customer retention. Its market position is reinforced by a strong R&D focus, proprietary technologies, and a vast distribution network spanning over 170 countries. The company’s emphasis on sustainability and regulatory compliance aligns with growing demand for eco-friendly solutions, further solidifying its competitive edge. Ecolab’s ability to cross-sell integrated solutions across its segments enhances its value proposition, making it a preferred partner for large-scale enterprises seeking operational efficiency and risk mitigation.
Ecolab reported FY 2024 revenue of $15.74 billion, with net income of $2.11 billion, reflecting a robust 13.4% net margin. Diluted EPS stood at $7.37, demonstrating consistent profitability. Operating cash flow of $2.81 billion underscores efficient working capital management, while capital expenditures of $994.5 million indicate ongoing investments in growth and innovation. The company’s ability to convert revenue into cash highlights operational discipline.
Ecolab’s earnings power is evident in its $2.11 billion net income and $7.37 diluted EPS, supported by high-margin service contracts and scalable solutions. Capital efficiency is reflected in its $2.81 billion operating cash flow, which funds both growth initiatives and shareholder returns. The company’s asset-light model and recurring revenue streams enhance return on invested capital, positioning it well for long-term value creation.
Ecolab maintains a solid balance sheet with $1.26 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of $8.28 billion is manageable given its strong cash flow generation and investment-grade credit profile. The company’s leverage ratio remains within prudent limits, ensuring financial flexibility to navigate macroeconomic uncertainties while supporting dividend payments and share repurchases.
Ecolab has demonstrated steady growth, driven by demand for hygiene and water treatment solutions, particularly in emerging markets. The company’s dividend policy is shareholder-friendly, with a $2.34 annual dividend per share, reflecting a commitment to returning capital. Future growth is expected to be fueled by acquisitions, technological advancements, and expansion into high-growth verticals such as healthcare and sustainability services.
Ecolab’s valuation reflects its premium positioning in the industrial services sector, trading at a P/E multiple aligned with its historical range. Market expectations are buoyed by its resilient business model, global footprint, and ability to capitalize on secular trends like water scarcity and infection prevention. Analysts anticipate mid-single-digit revenue growth and margin expansion as the company executes its strategic priorities.
Ecolab’s strategic advantages include its global scale, proprietary technologies, and deep customer relationships. The outlook remains positive, supported by tailwinds in sustainability and regulatory compliance. Risks include raw material cost volatility and geopolitical uncertainties, but the company’s diversified portfolio and operational agility position it to outperform peers over the long term.
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 |