Market Price

28.50 

-1.12 -3.8%

as of Nov 15 '18

52 Week Range:

28.00 66.20


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

LEONI AG, together with its subsidiaries, provides products, solutions, and services for energy and data management in the automotive sector and other industries worldwide. It operates in two divisions, Wiring Systems, and Wire & Cable Solutions. The Wiring Systems division provides complete wiring systems and customized cable harnesses for the motor vehicle industry. Its products and services comprise cable harnesses through to integrated wiring systems, high-voltage wiring systems for hybrid and electric vehicles, energy distribution components, and special connectors, as well as reltaed services. The Wire & Cable Solutions division manufactures and sells wire and cable systems; and provides intelligent energy transmission and data management system solutions. This segment offers a range of products and services, such as wires, strands, optical fibers, standardized cables, special cables, and fully assembled systems, as well as related services for customers in the automotive, capital goods, medical technology, telecommunications, energy, and infrastructure industries. The company was formerly known as Leonische Drahtwerke AG and changed its name to LEONI AG in 1999. LEONI AG was founded in 1569 and is headquartered in Nuremberg, Germany.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Dec '07 Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17
Equity (BVPS) 16.14
19.62
15.02
14.79
20.91
25.15
23.95
27.03
30.02
27.45
30.57
growth rate 21.6% -23.5% -1.5% 41.4% 20.3% -4.8% 12.9% 11.1% -8.6% 11.4%
Earnings BIT 116.53
15.76
-157.31
89.60
196.25
197.89
182.37
184.66
138.26
130.45
181.95
growth rate -86.5% -100.0% 100.0% 119.0% 0.8% -7.8% 1.3% -25.1% -5.7% 39.5%
Avg.PE 11.71
74.63
-2.50
14.60
5.16
5.99
16.84
16.91
8.76
158.70
14.19
growth rate 537.3% -100.0% 100.0% -64.7% 16.1% 181.1% 0.4% -48.2% 1,711.6% -91.1%
ROA 5.74
0.30
-7.67
3.56
7.18
6.62
4.41
4.53
2.80
0.34
4.78
growth rate -94.8% -100.0% 100.0% 101.7% -7.8% -33.4% 2.7% -38.2% -87.9% 1,305.9%
ROE 16.98
1.05
-33.93
15.81
25.61
19.71
12.64
13.16
8.08
1.05
15.09
growth rate -93.8% -100.0% 100.0% 62.0% -23.0% -35.9% 4.1% -38.6% -87.0% 1,337.1%
ROIC 16.98
3.28
-9.68
9.30
15.34
13.61
9.50
9.81
5.93
0.89
10.19
growth rate -80.7% -100.0% 100.0% 65.0% -11.3% -30.2% 3.3% -39.6% -85.0% 1,044.9%
Cur. Ratio 1.39
1.33
1.37
1.45
1.22
1.38
1.38
1.39
1.23
1.12
growth rate -4.3% 3.0% 5.8% -15.9% 13.1% 0.0% 0.7% -11.5% -8.9%
Quick Ratio 0.77
0.78
0.76
0.87
0.69
0.75
0.75
0.79
0.61
0.58
growth rate 1.3% -2.6% 14.5% -20.7% 8.7% 0.0% 5.3% -22.8% -4.9%
Leverage 3.04
4.14
4.77
4.20
3.15
2.83
2.90
2.91
2.85
3.25
3.08
growth rate 36.2% 15.2% -12.0% -25.0% -10.2% 2.5% 0.3% -2.1% 14.0% -5.2%
Balance Sheet Dec '07 Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17
Acct.Receivable 293.96
376.57
323.31
437.00
495.00
526.00
567.15
614.69
649.73
650.34
728.95
growth rate 28.1% -14.1% 35.2% 13.3% 6.3% 7.8% 8.4% 5.7% 0.1% 12.1%
Acct.Payable 509.00
563.00
595.00
675.94
705.72
736.89
773.15
910.73
growth rate 10.6% 5.7% 13.6% 4.4% 4.4% 4.9% 17.8%
Cur.Assets 877.22
938.25
844.07
1,086.00
1,369.00
1,357.00
1,332.36
1,471.66
1,546.25
1,588.34
1,655.28
growth rate 7.0% -10.0% 28.7% 26.1% -0.9% -1.8% 10.5% 5.1% 2.7% 4.2%
Total Assets 1,596.96
1,848.40
1,755.00
2,017.00
2,321.00
2,386.00
2,399.72
2,667.18
2,837.45
2,946.42
3,126.31
growth rate 15.7% -5.1% 14.9% 15.1% 2.8% 0.6% 11.2% 6.4% 3.8% 6.1%
Cash 53.48
133.70
141.10
194.00
366.00
298.00
197.97
231.98
279.68
208.91
185.08
growth rate 150.0% 5.5% 37.5% 88.7% -18.6% -33.6% 17.2% 20.6% -25.3% -11.4%
Inventory 344.09
347.30
294.54
402.00
459.00
489.00
509.70
564.18
547.92
588.27
669.49
growth rate 0.9% -15.2% 36.5% 14.2% 6.5% 4.2% 10.7% -2.9% 7.4% 13.8%
Cur.Liabilities 668.16
672.90
663.99
792.00
944.00
1,123.00
963.59
1,065.76
1,113.90
1,286.01
1,476.79
growth rate 0.7% -1.3% 19.3% 19.2% 19.0% -14.2% 10.6% 4.5% 15.5% 14.8%
Liabilities 1,072.48
1,400.70
1,386.80
1,536.00
1,583.00
1,602.00
1,572.12
1,749.43
1,841.12
2,029.25
2,102.71
growth rate 30.6% -1.0% 10.8% 3.1% 1.2% -1.9% 11.3% 5.2% 10.2% 3.6%
LT Debt 300.54
574.70
579.60
590.00
494.00
277.00
413.69
448.40
498.84
462.14
336.95
growth rate 91.2% 0.9% 1.8% -16.3% -43.9% 49.3% 8.4% 11.3% -7.4% -27.1%
Equity 524.48
447.70
369.10
481.20
737.50
784.00
826.26
916.18
994.61
907.44
1,015.29
growth rate -14.6% -17.6% 30.4% 53.3% 6.3% 5.4% 10.9% 8.6% -8.8% 11.9%
Common Shares 29.00
29.00
27.00
29.00
31.00
33.00
33.00
33.00
33.00
33.00
33.00
growth rate 0.0% -6.9% 7.4% 6.9% 6.5% 0.0% 0.0% 0.0% 0.0% 0.0%
Cash Flow Statement Dec '07 Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17
Capital Expenditures 94.95
-7.20
-1.80
102.00
127.00
161.00
153.61
219.66
247.59
211.99
275.20
growth rate -100.0% 0.0% 100.0% 24.5% 26.8% -4.6% 43.0% 12.7% -14.4% 29.8%
Cash Dividends 23.76
26.70
0.00
0.00
20.80
49.00
49.00
32.67
39.20
32.67
16.34
growth rate 12.4% -100.0% 135.6% 0.0% -33.3% 20.0% -16.7% -50.0%
Cash From OA 190.84
132.70
88.80
142.00
246.00
212.00
187.44
180.86
228.03
175.41
244.64
growth rate -30.5% -33.1% 59.9% 73.2% -13.8% -11.6% -3.5% 26.1% -23.1% 39.5%
FCF per Share 4.58
6.43
-0.71
4.51
2.09
0.69
2.66
-0.85
-1.01
-1.95
0.26
growth rate 40.4% -100.0% 100.0% -53.7% -67.0% 285.5% -100.0% 0.0% 0.0% 100.0%
FCF 191.00
-21.00
89.00
40.00
119.00
51.00
34.00
-39.00
-20.00
-49.00
-31.00
growth rate -100.0% 100.0% -55.1% 197.5% -57.1% -33.3% -100.0% 0.0% 0.0% 0.0%
Income Statement Dec '07 Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17
Sales 2,366.78
2,912.00
2,160.10
2,956.00
3,701.00
3,809.00
3,917.89
4,103.43
4,502.94
4,431.32
4,922.81
growth rate 23.0% -25.8% 36.9% 25.2% 2.9% 2.9% 4.7% 9.7% -1.6% 11.1%
Op.Income 138.66
55.70
-115.40
67.00
156.00
157.00
182.37
184.66
138.26
130.45
181.95
growth rate -59.8% -100.0% 100.0% 132.8% 0.6% 16.2% 1.3% -25.1% -5.7% 39.5%
IBT 116.53
15.80
-157.30
89.60
196.30
199.30
131.22
150.72
125.86
54.80
200.35
growth rate -86.4% -100.0% 100.0% 119.1% 1.5% -34.2% 14.9% -16.5% -56.5% 265.6%
Net Income 85.24
5.20
-138.10
67.00
156.00
157.00
105.52
114.67
77.16
10.71
145.02
growth rate -93.9% -100.0% 100.0% 132.8% 0.6% -32.8% 8.7% -32.7% -86.1% 1,254.7%
EPS 2.87
0.17
-5.04
2.26
4.99
4.80
3.23
3.51
2.36
0.33
4.44
growth rate -94.1% -100.0% 100.0% 120.8% -3.8% -32.7% 8.7% -32.8% -86.0% 1,245.5%
Gross Profit 439.45
446.30
277.20
518.00
680.00
676.00
677.76
702.28
722.93
731.13
821.35
growth rate 1.6% -37.9% 86.9% 31.3% -0.6% 0.3% 3.6% 2.9% 1.1% 12.3%
R&D 88.30
71.10
75.90
84.10
93.60
106.11
109.34
119.85
134.39
129.09
growth rate -19.5% 6.8% 10.8% 11.3% 13.4% 3.0% 9.6% 12.1% -3.9%

Quarterly Statements

Item Name Jun '17 Sep '17 Dec '17 Mar '18 Jun '18
Earnings BIT 54.50
39.00
37.00
56.85
54.65
growth rate -28.4% -5.1% 53.7% -3.9%
Balance Sheet Jun '17 Sep '17 Dec '17 Mar '18 Jun '18
Acct.Receivable 643.73
672.07
728.95
820.45
814.50
growth rate 4.4% 8.5% 12.6% -0.7%
Acct.Payable 897.04
878.59
910.73
952.72
946.82
growth rate -2.1% 3.7% 4.6% -0.6%
Cur.Assets 1,713.23
1,649.24
1,655.28
1,746.54
1,794.39
growth rate -3.7% 0.4% 5.5% 2.7%
Total Assets 3,103.22
3,046.92
3,126.31
3,303.22
3,407.90
growth rate -1.8% 2.6% 5.7% 3.2%
Cash 194.36
92.93
185.08
93.91
116.64
growth rate -52.2% 99.2% -49.3% 24.2%
Inventory 681.23
692.51
669.49
649.86
662.11
growth rate 1.7% -3.3% -2.9% 1.9%
Cur.Liabilities 1,380.25
1,437.55
1,476.79
1,591.30
1,690.78
growth rate 4.2% 2.7% 7.8% 6.3%
Liabilities 2,113.51
2,039.36
2,102.71
2,219.66
2,311.70
growth rate -3.5% 3.1% 5.6% 4.2%
LT Debt 461.77
335.70
336.95
335.88
312.99
growth rate -27.3% 0.4% -0.3% -6.8%
Equity 980.72
998.70
1,015.29
1,075.58
1,089.37
growth rate 1.8% 1.7% 5.9% 1.3%
Common Shares 32.67
32.67
32.67
32.67
32.67
growth rate 0.0% 0.0% 0.0% 0.0%
Cash Flow Statement Jun '17 Sep '17 Dec '17 Mar '18 Jun '18
Capital Expenditures 60.52
71.96
84.13
76.36
67.10
growth rate 18.9% 16.9% -9.2% -12.1%
Cash Dividends 16.34
45.74
45.74
45.74
45.74
growth rate 180.0% 0.0% 0.0% 0.0%
Cash From OA 70.30
29.73
158.32
-39.64
37.29
growth rate -57.7% 432.5% -100.0% 100.0%
FCF 9.78
-42.23
74.19
-116.00
-29.81
growth rate -100.0% 100.0% -100.0% 0.0%
Income Statement Jun '17 Sep '17 Dec '17 Mar '18 Jun '18
Sales 1,236.06
1,188.06
1,293.22
1,327.36
1,326.44
growth rate -3.9% 8.9% 2.6% -0.1%
Op.Income 54.50
39.00
37.00
56.85
54.65
growth rate -28.4% -5.1% 53.7% -3.9%
IBT 76.24
40.11
36.33
57.52
56.48
growth rate -47.4% -9.4% 58.3% -1.8%
Net Income 58.67
29.04
23.96
43.94
42.01
growth rate -50.5% -17.5% 83.4% -4.4%
EPS
growth rate
Gross Profit 223.26
196.52
196.66
225.97
236.11
growth rate -12.0% 0.1% 14.9% 4.5%
R&D 31.99
34.30
30.89
36.99
36.11
growth rate 7.2% -9.9% 19.7% -2.4%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

D (43.54)

YOY Growth Grade:

E (19.01)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

PE and EPS

Historical Current Forward
PE 7.71 6.98 6.87
EPS / Growth -6.4% 4.08 158.6%

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 7.4%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 1.0% 4.2% 4.2%
Future PE 2.00 7.65 7.65
Future EPS 4.51 6.15 6.15
Value Price
MOS %
2.23
-92.2%
11.62
-59.2%
11.62
-59.2%
MOS Price 1.11 5.81 5.81
IRT 6.72 6.03 6.03

Graham Number:

NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.