Institutional Sign In

Go

PTC

PTC's net profit rose 321% yoy to USD 499 mil in 2021

By Helgi Library - August 29, 2022

PTC made a net profit of USD 499 mil with revenues of USD 1,836 mil in 2021, up by 321% and up by 19.9%, respective...

PTC's price/earnings (P/E) fell 75.2% yoy to 28.9 in 2021

By Helgi Library - August 29, 2022

PTC stock traded at USD 122 per share at the end 2021 translating into a market capitalization of USD 14,441 mil. Since the end o...

PTC's Net Margin rose 251% yoy to 27.2% in 2021

By Helgi Library - August 29, 2022

PTC made a net profit of USD 499 mil with revenues of USD 1,836 mil in 2021, up by 321% and up by 19.9%, respectively, compa...

Profit Statement 2024 2025 2026
Sales USD mil 2,475 2,566 2,748
Gross Profit USD mil 1,967 2,106 2,293
EBITDA USD mil 982 1,050 1,125
EBIT USD mil 931 990 1,055
Financing Cost USD mil ... ... ...
Pre-Tax Profit USD mil 895 960 1,030
Net Profit USD mil 486 496 533
Dividends USD mil 0 0 0
Balance Sheet 2024 2025 2026
Total Assets USD mil 4,849 5,002 5,161
Non-Current Assets USD mil 3,728 3,839 3,955
Current Assets USD mil 1,122 1,163 1,206
Working Capital USD mil 516 542 569
Shareholders' Equity USD mil 3,584 4,389 5,381
Liabilities USD mil 1,265 614 -220
Total Debt USD mil 1,676 1,686 1,696
Net Debt USD mil 1,380 1,390 1,400
Ratios 2024 2025 2026
ROE % 15.1 12.4 10.9
ROCE % 11.6 11.5 12.0
Gross Margin % 79.5 82.1 83.5
EBITDA Margin % 39.7 40.9 40.9
EBIT Margin % 37.6 38.6 38.4
Net Margin % 19.7 19.3 19.4
Net Debt/EBITDA 1.41 1.32 1.24
Net Debt/Equity % 38.5 31.7 26.0
Cost of Financing % ... ... ...
Valuation 2024 2025 2026
Market Capitalisation USD mil 13,720 13,720 13,720
Enterprise Value (EV) USD mil 15,100 15,110 15,120
Number Of Shares mil 117 117 117
Share Price USD 117 117 117
EV/EBITDA 15.4 14.4 13.4
EV/Sales 6.10 5.89 5.50
Price/Earnings (P/E) 28.2 27.7 25.7
Price/Book Value (P/BV) 3.83 3.13 2.55
Dividend Yield % 0 0 0

Get all company financials in excel:

Download Sample   $19.99

overview Unit 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
income statement                                
Sales USD mil             1,184 1,270 1,277 1,531 1,836          
Gross Profit USD mil             854 949 942 1,198 1,456          
EBIT USD mil             53.7 85.3 63.4 271 353          
Net Profit USD mil             29.3 59.1 -13.0 119 499          
                                   
ROE % ...           3.43 5.35 -1.01 8.66 29.0          
EBIT Margin %             4.53 6.72 4.97 17.7 19.2          
Net Margin %             2.47 4.65 -1.02 7.75 27.2          
Employees             6,036 5,909 6,145 6,243 6,709 ... ... ... ... ...
balance sheet                                
Total Assets USD mil             2,306 2,753 3,280 3,449 4,421          
Non-Current Assets USD mil             1,686 1,953 2,541 2,513 3,411          
Current Assets USD mil             619 800 739 936 1,009          
                                   
Shareholders' Equity USD mil             889 1,321 1,248 1,495 1,954          
Liabilities USD mil             1,417 1,432 2,032 1,954 2,467          
Non-Current Liabilities USD mil             813 891 1,401 1,242 1,687          
Current Liabilities USD mil             604 541 632 712 780          
                                   
Net Debt/EBITDA             2.86 2.60 7.10 2.06 2.85          
Net Debt/Equity %             45.0 33.7 84.6 53.2 69.1          
Cost of Financing % ...           5.71 5.51 4.21 5.96 3.66 ... ... ... ... ...
cash flow                                
Total Cash From Operations USD mil             209 243 271 340 393          
Total Cash From Investing USD mil             -19.9 -141 -522 3.37 -732          
Total Cash From Financing USD mil             -83.4 -109 213 -186 244          
Net Change In Cash USD mil             119 -15.1 -40.2 161 -103          
valuation                                
Market Capitalisation USD mil ... ... ... ... ... ... 7,511 9,453 8,829 13,836 14,441          
Enterprise Value (EV) USD mil ... ... ... ... ... ... 7,911 9,898 9,884 14,631 15,791          
Number Of Shares mil ... ... ... ... ... ... 117 118 118 116 118          
Share Price USD ... ... ... ... ... ... 64.0 80.0 75.0 119 122          
Price/Earnings (P/E) ... ... ... ... ... ... 257 160 -680 117 28.9          
Price/Cash Earnings (P/CE) ... ... ... ... ... ... 130 108 1,044 94.3 27.3          
EV/EBITDA ... ... ... ... ... ... 56.5 57.6 66.5 37.9 33.4          
Price/Book Value (P/BV) ... ... ... ... ... ... 8.45 7.15 7.08 9.26 7.39          
Dividend Yield % ... ... ... ... ... ... 0 0 0 0 0          
income statement Unit 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
income statement                                
Sales USD mil             1,184 1,270 1,277 1,531 1,836          
Cost of Goods & Services USD mil             330 321 335 334 379          
Gross Profit USD mil             854 949 942 1,198 1,456          
Selling, General & Admin USD mil             525 565 555 617 727 ... ... ... ... ...
Research & Development USD mil             242 247 251 262 310 ... ... ... ... ...
Other Operating Expense USD mil             33.6 51.6 71.3 38.2 58.0 ... ... ... ... ...
Other Operating Cost (Income) USD mil             0 0 0 0 0 ... ... ... ... ...
EBITDA USD mil             140 172 149 386 473          
Depreciation USD mil             28.4 28.7 21.4 28.0 29.7          
EBIT USD mil             53.7 85.3 63.4 271 353          
Net Financing Cost USD mil             39.1 38.2 40.7 72.3 48.9          
Financing Cost USD mil             42.1 41.9 44.8 75.8 51.9 ... ... ... ... ...
Financing Income USD mil             3.00 3.70 4.10 3.50 3.00 ... ... ... ... ...
FX (Gain) Loss USD mil             4.26 0 0.875 2.63 ... ... ... ... ... ...
(Income) / Loss from Affiliates USD mil       ... ... ... ... ... ... ... ... ... ... ... ... ...
Extraordinary Cost USD mil             0 0 0 0 0          
Pre-Tax Profit USD mil             11.6 42.6 18.9 193 370          
Tax USD mil             -17.7 -16.5 31.9 74.3 -130          
Minorities USD mil             0 0 0 0 0          
Net Profit USD mil             29.3 59.1 -13.0 119 499          
Net Profit Avail. to Common USD mil             29.3 59.1 -13.0 119 499          
Dividends USD mil             0 0 0 0 0          
growth rates                                
Total Revenue Growth % ...           4.27 7.22 0.565 19.9 19.9          
Operating Cost Growth % ...           -3.22 7.86 1.68 5.54 19.1 ... ... ... ... ...
EBITDA Growth % ...           105 22.7 -13.5 160 22.7          
EBIT Growth % ...           -380 59.1 -25.7 327 30.2          
Pre-Tax Profit Growth % ...           -121 268 -55.6 921 91.5          
Net Profit Growth % ...           -174 102 -122 -1,014 321          
ratios                                
ROE % ...           3.43 5.35 -1.01 8.66 29.0          
ROA % ...           1.30 2.34 -0.431 3.53 12.7          
ROCE % ...   ... ...     1.63 2.91 -0.507 4.14 14.8          
Gross Margin %             72.1 74.7 73.7 78.2 79.3          
EBITDA Margin %             11.8 13.5 11.6 25.2 25.8          
EBIT Margin %             4.53 6.72 4.97 17.7 19.2          
Net Margin %             2.47 4.65 -1.02 7.75 27.2          
Payout Ratio %             0 0 0 0 0          
Cost of Financing % ...           5.71 5.51 4.21 5.96 3.66 ... ... ... ... ...
Net Debt/EBITDA             2.86 2.60 7.10 2.06 2.85          
balance sheet Unit 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
balance sheet                                
Cash & Cash Equivalents USD mil             312 303 266 399 296          
Receivables USD mil             131 386 344 416 479          
Inventories USD mil             0 0 0 0 0          
Other ST Assets USD mil             177 112 128 122 235          
Current Assets USD mil             619 800 739 936 1,009          
Property, Plant & Equipment USD mil             61.2 107 271 244 247          
LT Investments & Receivables USD mil             30.4 30.1 28.2 0 0          
Intangible Assets USD mil             1,428 1,436 1,872 1,861 2,554          
Goodwill USD mil             1,185 1,231 1,606 1,635 2,190          
Non-Current Assets USD mil             1,686 1,953 2,541 2,513 3,411          
Total Assets USD mil             2,306 2,753 3,280 3,449 4,421          
                                   
Trade Payables USD mil     ...       32.7 57.2 42.5 30.0 32.9          
Short-Term Debt USD mil             0 0 33.9 30.1 26.5          
Other ST Liabilities USD mil             424 326 361 426 469          
Current Liabilities USD mil             604 541 632 712 780          
Long-Term Debt USD mil             743 778 1,316 1,164 1,620          
Other LT Liabilities USD mil             86.6 130 110 103 85.9          
Non-Current Liabilities USD mil             813 891 1,401 1,242 1,687          
Liabilities USD mil             1,417 1,432 2,032 1,954 2,467          
Preferred Equity and Hybrid Capital USD mil             0 0 0 0 0          
Share Capital USD mil             1,596 1,555 1,509 1,625 1,591          
Treasury Stock USD mil             0 0 0 0 0          
Equity Before Minority Interest USD mil             889 1,321 1,248 1,495 1,954          
Minority Interest USD mil             0 0 0 0 0 ... ... ... ... ...
Equity USD mil             889 1,321 1,248 1,495 1,954          
growth rates                                
Total Asset Growth % ...           4.96 19.4 19.1 5.15 28.2          
Shareholders' Equity Growth % ...           8.56 48.6 -5.55 19.8 30.7          
Net Debt Growth % ...           -21.3 11.4 137 -24.6 69.7          
Total Debt Growth % ...           1.48 4.83 73.4 -11.5 37.8          
ratios                                
Total Debt USD mil             743 778 1,350 1,194 1,646          
Net Debt USD mil             400 446 1,055 796 1,350          
Working Capital USD mil     ...       98.4 328 302 386 446          
Capital Employed USD mil     ...       1,785 2,281 2,843 2,899 3,857          
Net Debt/Equity %             45.0 33.7 84.6 53.2 69.1          
Current Ratio             1.03 1.48 1.17 1.31 1.29          
Quick Ratio             0.733 1.27 0.967 1.14 0.993          
cash flow Unit 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
cash flow                                
Net Profit USD mil             29.3 59.1 -13.0 119 499          
Depreciation USD mil             28.4 28.7 21.4 28.0 29.7          
Non-Cash Items USD mil             20.4 4.97 125 15.0 -170 ... ... ... ... ...
Change in Working Capital USD mil             37.3 51.0 75.4 68.2 -25.1 ... ... ... ... ...
Total Cash From Operations USD mil             209 243 271 340 393          
                                   
Capital Expenditures USD mil             -27.2 -60.5 -38.8 -29.9 -25.7          
Net Change in LT Investment USD mil             0 0 0 0 0 ... ... ... ... ...
Net Cash From Acquisitions USD mil             -4.96 -72.6 -485 -15.7 -718 ... ... ... ... ...
Other Investing Activities USD mil             12.3 -7.99 1.49 49.0 11.8 ... ... ... ... ...
Total Cash From Investing USD mil             -19.9 -141 -522 3.37 -732          
                                   
Dividends Paid USD mil             0 0 0 0 0          
Issuance Of Shares USD mil             -40.2 -89.0 -97.4 749 -128          
Issuance Of Debt USD mil             10.0 35.0 345 -1,143 450          
Other Financing Activities USD mil             -53.2 -55.2 -34.4 -43.6 -77.6 ... ... ... ... ...
Total Cash From Financing USD mil             -83.4 -109 213 -186 244          
                                   
Effect of FX Rates USD mil             13.4 -8.37 -2.62 3.59 -7.34 ... ... ... ... ...
Net Change In Cash USD mil             119 -15.1 -40.2 161 -103          
ratios                                
Days Sales Outstanding days             40.4 111 98.4 99.1 95.2          
Days Sales Of Inventory days             0 0 0 0 0          
Days Payable Outstanding days     ...       36.1 65.1 46.2 32.8 31.7          
Cash Conversion Cycle days     ...       4.27 45.7 52.2 66.3 63.5          
Cash Earnings USD mil             57.6 87.8 8.46 147 529          
Free Cash Flow USD mil             189 102 -251 343 -339          
Capital Expenditures (As % of Sales) %             2.30 4.76 3.04 1.96 1.40          
other ratios Unit 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
                                 
Employees             6,036 5,909 6,145 6,243 6,709 ... ... ... ... ...
Operating Cost (As % of Sales) %             67.6 68.0 68.8 60.5 60.1 ... ... ... ... ...
Research & Development (As % of Sales) %             20.4 19.4 19.7 17.1 16.9 ... ... ... ... ...
Effective Tax Rate %             -153 -38.7 169 38.5 -35.1          
Total Revenue Growth (5-year average) % ... ... ... ... ...   -1.19 -0.448 -1.21 4.64 10.1          
Total Revenue Growth (10-year average) % ... ... ... ... ... ... ... ... ... ... 4.18          
valuation Unit 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
                                 
Market Capitalisation USD mil ... ... ... ... ... ... 7,511 9,453 8,829 13,836 14,441          
Enterprise Value (EV) USD mil ... ... ... ... ... ... 7,911 9,898 9,884 14,631 15,791          
Number Of Shares mil ... ... ... ... ... ... 117 118 118 116 118          
Share Price USD ... ... ... ... ... ... 64.0 80.0 75.0 119 122          
EV/EBITDA ... ... ... ... ... ... 56.5 57.6 66.5 37.9 33.4          
Price/Earnings (P/E) ... ... ... ... ... ... 257 160 -680 117 28.9          
Price/Cash Earnings (P/CE) ... ... ... ... ... ... 130 108 1,044 94.3 27.3          
P/FCF ... ... ... ... ... ... 39.8 92.3 -35.2 40.3 -42.6          
Price/Book Value (P/BV) ... ... ... ... ... ... 8.45 7.15 7.08 9.26 7.39          
Dividend Yield % ... ... ... ... ... ... 0 0 0 0 0          
Free Cash Flow Yield % ... ... ... ... ... ... 2.51 1.08 -2.84 2.48 -2.35          
Earnings Per Share (EPS) USD ... ... ... ... ... ... 0.249 0.500 -0.110 1.02 4.22          
Cash Earnings Per Share USD ... ... ... ... ... ... 0.491 0.743 0.072 1.26 4.47          
Free Cash Flow Per Share USD ... ... ... ... ... ... 1.61 0.867 -2.13 2.95 -2.86          
Book Value Per Share USD ... ... ... ... ... ... 7.58 11.2 10.6 12.9 16.5          
Dividend Per Share USD ... ... ... ... ... ... 0 0 0 0 0          
EV/Sales ... ... ... ... ... ... 6.68 7.79 7.74 9.55 8.60          
EV/EBIT ... ... ... ... ... ... 147 116 156 54.0 44.8          
EV/Free Cash Flow ... ... ... ... ... ... 41.9 96.7 -39.4 42.6 -46.6          
EV/Capital Employed ... ... ... ... ... ... 4.43 4.34 3.48 5.05 4.09          
Earnings Per Share Growth % ... ... ... ... ... ... ... 101 -122 -1,026 313          
Cash Earnings Per Share Growth % ... ... ... ... ... ... ... 51.4 -90.3 1,657 254          
Book Value Per Share Growth % ... ... ... ... ... ... ... 47.6 -5.20 21.3 28.4          

Get all company financials in excel:

Download Sample   $19.99

PTC's ROCE rose 257% yoy to 14.8% in 2021

By Helgi Library - August 29, 2022

PTC made a net profit of USD 499 mil in 2021, up 321% compared to the previous year. Historically, between 2011 and 2021, the company's net profit reached a high of USD 499 mil in 2021 and a low of USD -39.7 mil in 2016. The result implies a return on equ...

PTC's Capital Expenditures rose 14.3% yoy to USD 25.7 mil in 2021

By Helgi Library - August 29, 2022

PTC invested a total of USD 25.7 mil in 2021, down 14.3% compared to the previous year. Historically, between 2011 - 2021, the company's investments stood at a high of USD 60.5 mil in 2018 and a low of USD 25.7 mil in 2021. As a perce...

PTC's Net Debt/EBITDA rose 38.3% yoy to 2.85 in 2021

By Helgi Library - August 29, 2022

PTC's net debt stood at USD 1,350 mil and accounted for 69.1% of equity at the end of 2021. The ratio is up 15.9 pp compared to the previous year. Historically, the firm’s net debt to equity reached a high of 84.6% in 2019 and a low of -0.336...

PTC's Share Price rose 2.52% yoy to USD 122 in 2021

By Helgi Library - August 29, 2022

PTC stock traded at USD 122 per share at the end 2021 implying a market capitalization of USD 14,441 mil. Since the end of 2016, stock has appreciated by % implying an annual average growth of % In absolute terms, the value of the company rose by USD...

PTC's P/FCF fell 206% yoy to -42.6 in 2021

By Helgi Library - August 29, 2022

PTC stock traded at USD 122 per share at the end 2021 translating into a market capitalization of USD 14,441 mil. Since the end of 2016, the stock has appreciated by 0% representing an annual average growth of %. At the end of 2021, the firm traded at pr...

More News

PTC Logo

Finance

PTC has been growing its sales by 8.40% a year on average in the last 5 years. EBITDA has grown on average by 18.9% a year during that time to total of USD 1,125 mil in 2026, or 40.9% of sales. That’s compared to 39.3% average margin seen in last five years.

The company netted USD 533 mil in 2026 implying ROE of 10.9% and ROCE of 12.0%. Again, the average figures were 14.0% and 10.8%, respectively when looking at the previous 5 years.

PTC’s net debt amounted to USD 1,400 mil at the end of 2026, or 26.0% of equity. When compared to EBITDA, net debt was 1.24x, down when compared to average of 1.50x seen in the last 5 years.

Valuation

PTC stock traded at USD 117 per share at the end of 2026 resulting in a market capitalization of USD 13,720 mil. Over the previous five years, stock price fell by 4% or -0.813% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 13.4x and price to earnings (PE) of 25.7x as of 2026.