Data is not available at this time.
Linde plc is a global leader in the industrial gases and engineering sector, serving diverse industries such as healthcare, refining, manufacturing, and electronics. The company generates revenue through the production and distribution of essential gases like oxygen, nitrogen, hydrogen, and specialty gases, alongside designing and constructing turnkey process plants. Its vertically integrated model ensures stable demand across cyclical end markets, reinforcing its competitive moat. Linde operates in over 100 countries, leveraging scale efficiencies and long-term contracts to maintain pricing power. The company’s technological expertise in gas applications and plant engineering further solidifies its position as a critical supplier to high-growth sectors like clean energy and semiconductors. Strategic partnerships with blue-chip industrial clients enhance its recurring revenue base, while innovation in sustainability-driven solutions positions it favorably in the transition to low-carbon economies.
In FY 2022, Linde reported revenue of CHF 33.4 billion, with net income of CHF 4.1 billion, reflecting a robust 12.4% net margin. Operating cash flow stood at CHF 8.9 billion, underscoring strong cash conversion. Capital expenditures of CHF 3.2 billion were directed toward growth initiatives and maintenance, yielding efficient asset utilization. The company’s disciplined cost management and pricing strategies supported margin resilience despite inflationary pressures.
Linde’s diluted EPS of CHF 8.23 highlights its earnings strength, driven by high-margin gas sales and stable plant operations. The company’s capital-light engineering segment complements its asset-intensive gas business, optimizing ROIC. Free cash flow generation after capex (CHF 5.7 billion) demonstrates efficient reinvestment and supports shareholder returns. Linde’s global footprint and contract structures ensure predictable cash flows, enhancing capital allocation flexibility.
Linde maintains a solid balance sheet with CHF 5.4 billion in cash and equivalents against total debt of CHF 17.9 billion, reflecting a prudent leverage profile. The company’s investment-grade credit rating and ample liquidity provide resilience. Debt maturity schedules are well-laddered, minimizing refinancing risks. Strong cash flow coverage ensures sustainable debt servicing and capacity for strategic investments.
Linde’s growth is underpinned by demand for industrial gases in emerging markets and clean energy applications. The company has consistently raised dividends, with a CHF 4.99 per share payout in FY 2022, supported by a 40-50% free cash flow payout target. Share repurchases further enhance total returns. Long-term contracts and pricing escalators provide visibility into organic growth.
With a market cap of CHF 103.1 billion, Linde trades at a premium reflective of its industry leadership and defensive qualities. Investors value its stable cash flows, growth in hydrogen economies, and margin resilience. The low beta (0) indicates minimal correlation to broader market volatility, appealing to risk-averse capital.
Linde’s scale, technological edge, and global diversification position it to capitalize on secular trends like decarbonization and electrification. Strategic investments in hydrogen infrastructure and carbon capture align with regulatory tailwinds. The company’s outlook remains positive, with disciplined M&A and organic projects driving mid-single-digit revenue growth. Execution risks include energy cost volatility and geopolitical supply chain disruptions.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | |
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 |