Accede al análisis completo con tu suscripción
Últimos 20 reportes · 10-K · 10-K/A · 10-Q · 8-K · Fuente: SEC EDGAR
Accede al análisis completo con tu suscripción
SEC CIK: 0001751788
Dow’s measure of profit/loss for segment reporting purposes is Operating EBIT as this is the manner in which the chief executive officer, chief operating officer, chief financial officer, general counsel and corporate secretary, and senior vice president of corporate development, together the "executive committee" and chief operating decision maker ("CODM"), assesses performance and allocates resources. The CODM compares quarterly results to both the year-ago and sequential periods to assess performance and allocate resources to each segment. The Company defines Operating EBIT as earnings (i.e., "Income before income taxes") before interest, excluding the impact of significant items. Operating EBIT by segment includes all operating items relating to the businesses; items that principally apply to Dow as a whole are assigned to Corporate. See Note 25 to the Consolidated Financial Statements for reconciliations of these measures. For comparison of segment results for the fiscal years ended December 31, 2024 and 2023, see Part II, Item 7.
Ver másPrecio actual · USD
$30.51
Consenso de Analistas
Precio Objetivo — 12 meses
$29.00
Mínimo
-4.9%
$34.50
Mediana
+13.1%
$34.69
Promedio
+13.7%
$42.00
Máximo
+37.7%
P/E LTM
—
Precio / EPS LTM diluido
ROE (avg equity)
-18.2%
Benef. neto / Patrimonio
Operating Margin
-4.2%
Op. income / Ingresos
Margen Neto
-7.2%
Benef. neto / Ingresos
Gross Margin
6.4%
Gross profit / Ingresos
Inventory Turnover
5.44x
Goodwill+Intang / Activos
15.7%
FCF Margin
-0.6%
FCF / Ingresos
| Métrica | LTM mar 26 | 2025 | 2024 | 2023 | 🔒Premium | 🔒Premium | 🔒Premium | 🔒Premium | 🔒Premium | 🔒Premium |
|---|---|---|---|---|---|---|---|---|---|---|
| INGRESOS Y MÁRGENES | ||||||||||
| Ingresos Totales | 39.331B | 39.968B | 42.964B | 44.622B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Cost of Revenue | 36.829B | 37.435B | 38.358B | 39.742B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Gross Profit | 2.502B | 2.533B | 4.606B | 4.880B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Gross Margin | 6.4% | 6.3% | 10.7% | 10.9% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| OPERACIÓN | ||||||||||
| DD&A (Deprec. y Amort.) | 2.839B | 2.834B | 2.894B | 2.611B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| DD&A / Revenue | 7.2% | 7.1% | 6.7% | 5.8% | 🔒 | 🔒 | 🔒 | |||
| RESULTADO NETO | ||||||||||
| Pretax Income | -2.527B | -2.511B | 1.600B | 656.000M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Interest Expense (P&L) | 868.000M | — | — | — | 🔒 | 🔒 | 🔒 | |||
| INVENTARIO Y ACTIVOS | ||||||||||
| Inventario Neto | 6.775B | 6.595B | 6.544B | 6.076B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Inventory Turnover (COGS/Inv) | 5.4x | 5.7x | 5.9x | 6.5x | 🔒 | 🔒 | 🔒 | |||
| CAPITAL Y DEUDA | ||||||||||
| Deuda Total | 18.047B | 18.071B | 16.208B | 14.969B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Net Debt | 13.937B | 14.255B | 14.019B | 11.982B | 🔒 | 🔒 | 🔒 | |||
| FLUJO DE CAJA Y CAPEX | ||||||||||
| Cash Flow Operativo (CFO) | 2.065B | 1.032B | 2.914B | 5.196B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Capex | 2.297B | 2.479B | 2.940B | 2.356B | 🔒 | 🔒 | 🔒 | |||
| RATIOS | ||||||||||
| ROIC (NOPAT / IC) | — | — | 5.4% | 4.0% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| ROE (avg equity) | -18.2% | -15.7% | 6.2% | 3.0% | 🔒 | 🔒 | 🔒 | |||
Cifras en miles de millones (B) · Fuente: SEC/EDGAR
| 🔒 |
| 🔒 |
| 🔒 |
| I+D (R&D) | 733.000M | 752.000M | 810.000M | 829.000M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| SG&A | 1.443B | 1.392B | 1.581B | 1.627B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Operating Income (EBIT) | -1.659B | -1.646B | 2.411B | 1.402B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Operating Margin | -4.2% | -4.1% | 5.6% | 3.1% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| Tax Expense | 72.000M | -67.000M | 399.000M | -4.000M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Beneficio Neto | -2.848B | -2.623B | 1.116B | 589.000M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Margen Neto | -7.2% | -6.6% | 2.6% | 1.3% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| EPS Diluido | -4.00 | -3.70 | 1.57 | 0.82 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| EPS Básico | -4.00 | -3.70 | 1.57 | 0.82 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| Backlog (RPO) | 587.000M | — | — | — | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Property, Plant & Equipment | 22.108B | 22.250B | 22.004B | 21.066B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Cash & Equivalentes | 4.110B | 3.816B | 2.189B | 2.987B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Goodwill | 7.947B | 7.978B | 8.565B | 8.641B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Intangibles | 1.426B | 1.486B | 1.721B | 2.072B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Goodwill+Intang / Activos | 15.7% | 16.2% | 17.9% | 18.5% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Activo Total | 59.780B | 58.538B | 57.312B | 57.967B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Pasivo Total | 10.536B | 42.530B | 39.957B | 39.360B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| Patrimonio Neto (atrib.) | 15.249B | 16.008B | 17.355B | 18.607B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Interés Minoritario (NCI) | 1.514B | — | — | — | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Invested Capital | 33.296B | 33.821B | 33.569B | 34.677B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Acciones en Circulación | 720.741M | 711.600M | 705.100M | 709.000M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| Free Cash Flow (FCF) | -232.000M | -1.447B | -26.000M | 2.840B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| FCF Margin | -0.6% | -3.6% | -0.1% | 6.4% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| NOPAT | — | — | 1.810B | 1.402B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Recompras de acciones | 0.00 | 0.00 | 494.000M | 625.000M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Dividendos pagados | 1.248B | 1.490B | 1.966B | 1.972B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Dividendos por acción | 1.75 | 2.10 | 2.80 | 2.80 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Adquisiciones (Business) | 0.00 | 0.00 | 125.000M | 114.000M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| 🔒 |
| 🔒 |
| Operating Margin | -4.2% | -4.1% | 5.6% | 3.1% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Margen Neto | -7.2% | -6.6% | 2.6% | 1.3% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Gross Margin | 6.4% | 6.3% | 10.7% | 10.9% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Inventory Turnover | 5.44x | 5.68x | 5.86x | 6.54x | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Goodwill+Intang / Activos | 15.7% | 16.2% | 17.9% | 18.5% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| FCF Margin | -0.6% | -3.6% | -0.1% | 6.4% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Debt / Equity Ratio | 1.18x | 1.13x | 0.93x | 0.80x | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |