Modine Manufacturing Company

Consumer Cyclical US MOD

201.27USD
0.20(0.10%)

Last update at 2026-03-10T20:00:00Z

Day Range

201.00211.88
LowHigh

52 Week Range

19.4159.50
LowHigh

Fundamentals

  • Previous Close 201.07
  • Market Cap3065.06M
  • Volume1124043
  • P/E Ratio15.12
  • Dividend Yield3.45%
  • EBITDA275.90M
  • Revenue TTM2421.00M
  • Revenue Per Share TTM46.20
  • Gross Profit TTM 309.30M
  • Diluted EPS TTM3.88

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-03-31 2022-03-31 2021-03-31 2020-03-31 2019-03-31
Type yearly yearly yearly yearly yearly
Date 2023-03-31 2022-03-31 2021-03-31 2020-03-31 2019-03-31
Income before tax 125.30M 101.50M -119.30000M 10.40M 80.80M
Minority interest -0.50000M 1.10M 7.40M 0.20M 1.10M
Net income 153.10M 85.20M -209.50000M -2.00000M 84.80M
Selling general administrative 234.00M 215.10M 210.90M 249.60M 244.10M
Selling and marketing expenses - - - - 2.90M
Gross profit 389.40M 309.30M 293.40M 307.50M 365.50M
Reconciled depreciation 54.50M 54.80M 68.60M 77.10M 76.90M
Ebit 150.40M 92.10M 80.30M 53.10M 117.30M
Ebitda 205.50M 146.90M 148.90M 130.20M 194.20M
Depreciation and amortization 55.10M 54.80M 68.60M 77.10M 76.90M
Non operating income net other -4.40000M -2.10000M -2.20000M -4.80000M -4.10000M
Operating income 150.40M 92.10M 80.30M 53.10M 109.70M
Other operating expenses 2142.50M 1955.90M 1725.90M 1917.60M 2091.30M
Interest expense 20.70M 15.60M 19.40M 22.70M 24.80M
Tax provision -28.30000M 15.20M 90.20M 12.40M -5.10000M
Interest income 1.30M 0.40M 0.50M 0.40M 0.40M
Net interest income -20.70000M -15.20000M -19.40000M -22.30000M -24.40000M
Extraordinary items - - - 2.90M 7.70M
Non recurring 5.00M -31.60000M 180.20M 20.80M 10.00M
Other items - - - - -
Income tax expense -28.30000M 15.20M 90.20M 12.40M -5.10000M
Total revenue 2297.90M 2050.10M 1808.40M 1975.50M 2212.70M
Total operating expenses 234.00M 215.10M 210.90M 249.60M 244.10M
Cost of revenue 1908.50M 1740.80M 1515.00M 1668.00M 1847.20M
Total other income expense net -25.10000M 9.40M -199.60000M -42.70000M -15.80000M
Discontinued operations - - - - -
Net income from continuing ops 153.60M 86.30M -209.50000M -2.00000M 85.90M
Net income applicable to common shares 153.10M 85.20M -210.70000M -2.20000M 84.80M
Preferred stock and other adjustments - - - - -
Breakdown 2023-03-31 2022-03-31 2021-03-31 2020-03-31 2019-03-31
Type yearly yearly yearly yearly yearly
Date 2023-03-31 2022-03-31 2021-03-31 2020-03-31 2019-03-31
Total assets 1565.90M 1427.00M 1276.70M 1536.10M 1538.00M
Intangible assets 81.10M 90.30M 100.60M 106.30M 116.20M
Earning assets - - - - -
Other current assets 56.40M 63.70M 35.90M 62.50M 65.80M
Total liab 966.30M 968.90M 920.60M 1042.50M 996.90M
Total stockholder equity 599.60M 458.10M 356.10M 493.60M 541.10M
Deferred long term liab 4.80M 5.90M 5.90M 8.10M 8.20M
Other current liab 150.90M 139.30M 212.00M 114.20M 121.60M
Common stock 34.60M 34.20M 33.90M 33.30M 33.00M
Capital stock 34.60M 34.20M 33.90M 33.30M 33.00M
Retained earnings 497.50M 344.40M 259.20M 469.90M 472.10M
Other liab 81.00M 84.80M 95.40M 168.20M 144.70M
Good will 165.60M 168.10M 170.70M 166.10M 168.50M
Other assets 99.20M 43.50M 36.60M 121.00M 118.00M
Cash 67.10M 45.20M 37.80M 70.90M 41.70M
Cash and equivalents 67.10M 45.20M 37.80M 70.90M 41.70M
Total current liabilities 507.10M 494.50M 469.20M 372.00M 517.10M
Current deferred revenue - - - - -
Net debt 285.60M 332.60M 296.70M 411.50M 408.00M
Short term debt 23.40M 29.40M 23.30M 30.40M 114.60M
Short long term debt 23.40M 29.40M 23.30M 30.40M 114.60M
Short long term debt total 352.70M 377.80M 334.50M 482.40M 449.70M
Other stockholder equity 228.60M 229.00M 224.20M 213.70M 206.80M
Property plant equipment 314.50M 315.40M 324.00M 448.00M 484.70M
Total current assets 846.40M 757.60M 644.80M 633.30M 646.80M
Long term investments - - - - 3.80M
Net tangible assets 346.10M 192.30M 77.40M 215.50M 249.20M
Short term investments - - - - 4.30M
Net receivables 398.00M 367.50M 267.90M 292.50M 338.60M
Long term debt 329.30M 348.40M 311.20M 452.00M 335.10M
Inventory 324.90M 281.20M 195.60M 207.40M 200.70M
Accounts payable 332.80M 325.80M 233.90M 227.40M 280.90M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity 6.80M 7.40M 7.40M 5.70M 7.20M
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -161.10000M -149.50000M -161.20000M -223.30000M -178.40000M
Additional paid in capital - - - - -
Common stock total equity 34.60M 34.20M 33.90M 33.30M 33.00M
Preferred stock total equity - - - - -
Retained earnings total equity 497.50M 344.40M 259.20M 469.90M 472.10M
Treasury stock - -40.00000M -38.20000M -37.10000M -31.40000M
Accumulated amortization - - - - -
Non currrent assets other 74.60M 68.40M 66.20M 77.60M 24.70M
Deferred long term asset charges - - - - 97.10M
Non current assets total 719.50M 669.40M 631.90M 902.80M 891.20M
Capital lease obligations - - - - -
Long term debt total 329.30M 348.40M 311.20M 452.00M 335.10M
Breakdown 2023-03-31 2022-03-31 2021-03-31 2020-03-31 2019-03-31
Type yearly yearly yearly yearly yearly
Date 2023-03-31 2022-03-31 2021-03-31 2020-03-31 2019-03-31
Investments -50.40000M -5.00000M -0.20000M 0.80M 1.10M
Change to liabilities 18.10M 43.20M 44.00M -77.50000M -21.30000M
Total cashflows from investing activities -50.40000M -51.00000M -31.30000M -60.50000M -72.80000M
Net borrowings -26.70000M 40.60M -147.30000M 40.10M -20.70000M
Total cash from financing activities -33.30000M 39.20M -145.10000M 33.30M -25.90000M
Change to operating activities - -14.30000M 21.50M -25.10000M -49.70000M
Net income 153.60M 86.30M -209.50000M -2.00000M 85.90M
Change in cash 21.80M -0.70000M -25.20000M 29.10M 1.90M
Begin period cash flow 45.40M 46.10M 71.30M 42.20M 40.30M
End period cash flow 67.20M 45.40M 46.10M 71.30M 42.20M
Total cash from operating activities 107.50M 11.50M 149.80M 57.90M 103.30M
Issuance of capital stock - - - - -
Depreciation 54.50M 54.80M 68.60M 77.10M 76.90M
Other cashflows from investing activities 0.30M -5.70000M 0.90M 10.00M -0.30000M
Dividends paid 0.60M 0.90M - 1.30M 1.80M
Change to inventory -49.40000M -70.70000M -5.00000M -12.00000M -22.00000M
Change to account receivables -40.70000M -55.60000M -17.10000M 36.60M -15.30000M
Sale purchase of stock -7.30000M 0.00000M 0.00000M -2.40000M -
Other cashflows from financing activities 377.40M 350.20M 38.50M 685.20M 226.00M
Change to netincome -48.20000M -44.10000M 248.50M 21.00M 10.90M
Capital expenditures 50.70M 40.30M 32.70M 71.30M 73.90M
Change receivables -40.70000M -55.60000M -17.10000M 36.60M -15.30000M
Cash flows other operating 19.60M -2.40000M 27.50M 14.70M -11.80000M
Exchange rate changes - -0.40000M 1.40M -1.60000M -2.70000M
Cash and cash equivalents changes 23.80M -0.70000M -25.20000M 29.10M 1.90M
Change in working capital -52.40000M -85.50000M 43.40M -38.20000M -70.40000M
Stock based compensation 6.60M 5.70M 6.30M 6.60M 7.90M
Other non cash items 4.80M -46.00000M 173.10M 13.40M 7.40M
Free cash flow 56.80M -28.80000M 117.10M -13.40000M 29.40M

Peer Comparison

Sector: Consumer Cyclical Industry: Auto Parts

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
MOD
Modine Manufacturing Company
0.20 0.10% 201.27 15.12 9.09 1.23 4.45 1.32 11.64
DNZOY
Denso Corp ADR
-0.03 0.23% 12.78 18.99 12.36 0.0067 1.23 0.0064 0.05
DNZOF
DENSO Corporation
- -% 13.23 19.14 12.89 0.0064 1.28 0.0065 0.05
APTV
Aptiv PLC
-0.8 1.10% 72.05 11.14 14.56 1.24 2.27 1.50 11.76
BRDCF
Bridgestone Corporation
- -% 19.52 11.70 11.93 0.0056 0.97 0.84 4.33

Reports Covered

Stock Research & News

Profile

Modine Manufacturing Company provides engineered heat transfer systems and heat transfer components for use in on- and off-highway original equipment manufacturer (OEM) vehicular applications. It operates through Climate Solutions and Performance Technologies segments. The company offers gas-fired, hydronic, electric, and oil-fired unit heaters; indoor and outdoor duct furnaces; infrared units; perimeter heating products, such as commercial fin-tube radiation, cabinet unit heaters, and convectors; roof-mounted direct- and indirect-fired makeup air units; unit ventilators; single packaged vertical units; precision air conditioning units for data center applications; air handler units; fan walls; chillers; ceiling cassettes; hybrid fan coils; and condensers and condensing units. It also provides heat recovery, round tube plate fin, and motor and generator cooling coils; evaporator unit, fluid, transformer oil, gas, and dry and brine coolers, as well as remote condensers; and coatings to protect against corrosion. In addition, the company offers powertrain cooling products, including engine cooling modules, radiators, charge air coolers, condensers, oil coolers, fan shrouds, and surge tanks; on-engine cooling products comprising exhaust gas recirculation, engine oil, fuel, and charge air coolers; liquid-cooled products, such as engine oil, EGR, liquid charge air, transmission and retarder oil, fuel coolers, and condensers; and complete battery thermal management systems and electronics cooling packages. It serves heating, ventilation, and cooling OEMs; construction architects and contractors; wholesalers of heating equipment; automobile, truck, bus, and specialty vehicle OEMs; agricultural, industrial, and construction equipment OEMs; and commercial and industrial equipment OEMs. The company has operations in North America, South America, Europe, and Asia. Modine Manufacturing Company was incorporated in 1916 and is headquartered in Racine, Wisconsin.

Modine Manufacturing Company

1500 DeKoven Avenue, Racine, WI, United States, 53403

Key Executives

Name Title Year Born
Mr. Neil D. Brinker Pres, CEO & Director 1976
Mr. Michael B. Lucareli Exec. VP & CFO 1969
Ms. Sylvia Ann Stein J.D. VP, Gen. Counsel, Sec. & Chief Compliance Officer 1966
Mr. Brian Jon Agen VP of HR 1970
Mr. Eric S. McGinnis Pres of Climate Solutions 1971
Mr. Thomas P. Drahos VP of Global Operations NA
Ms. Kathleen T. Powers VP of Investor Relations & Tax and Treasurer 1968
Mr. Adrian Ian Peace Pres of Performance Technologies 1967
Mr. Mark D. Hudson VP & Corp. Controller 1972
Mr. Thomas F. Marry Adviser 1961

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.