Linamar Corp
TSX:LNR

Watchlist Manager
Linamar Corp Logo
Linamar Corp
TSX:LNR
Watchlist
Price: 57.99 CAD 9.25% Market Closed
Market Cap: 3.5B CAD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+59%
5Y
+49%
10Y
+136%
0
Operating Income
+0%
3Y
+17%
5Y
-2%
10Y
+13%
0
Net Income
+0%
3Y
-29%
5Y
-32%
10Y
-27%

Earnings Waterfall
Linamar Corp

Revenue
10.4B CAD
Cost of Revenue
-8.9B CAD
Gross Profit
1.5B CAD
Operating Expenses
-960m CAD
Operating Income
553.2m CAD
Other Expenses
-295.8m CAD
Net Income
257.4m CAD

Income Statement
Linamar Corp

Rotate your device to view
Income Statement
Currency: CAD
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025
Revenue
Interest Expense
25
25
26
26
29
31
34
36
36
34
29
29
34
45
58
68
73
73
71
69
62
62
54
44
38
24
21
18
17
17
21
28
38
47
60
69
86
106
119
127
0
Revenue
4 406
N/A
4 669
+6%
4 923
+5%
5 163
+5%
5 403
+5%
5 692
+5%
5 874
+3%
6 006
+2%
6 144
+2%
6 253
+2%
6 347
+2%
6 547
+3%
6 784
+4%
7 176
+6%
7 463
+4%
7 621
+2%
7 701
+1%
7 630
-1%
7 533
-1%
7 417
-2%
6 992
-6%
5 830
-17%
5 727
-2%
5 816
+2%
6 048
+4%
6 699
+11%
6 707
+0%
6 537
-3%
6 533
0%
6 939
+6%
7 392
+7%
7 918
+7%
8 432
+6%
9 004
+7%
9 340
+4%
9 734
+4%
10 163
+4%
10 459
+3%
10 660
+2%
10 582
-1%
10 392
-2%
Gross Profit
Cost of Revenue
(3 686)
(3 893)
(4 115)
(4 310)
(4 514)
(4 749)
(4 895)
(5 003)
(5 112)
(5 200)
(5 298)
(5 467)
(5 673)
(5 991)
(6 235)
(6 384)
(6 476)
(6 456)
(6 403)
(6 351)
(6 029)
(5 160)
(5 014)
(5 027)
(5 147)
(5 611)
(5 657)
(5 599)
(5 710)
(6 095)
(6 505)
(6 943)
(7 355)
(7 815)
(8 088)
(8 411)
(8 747)
(8 980)
(9 142)
(9 078)
(8 879)
Gross Profit
721
N/A
777
+8%
808
+4%
853
+6%
889
+4%
943
+6%
979
+4%
1 003
+2%
1 032
+3%
1 052
+2%
1 049
0%
1 079
+3%
1 111
+3%
1 184
+7%
1 228
+4%
1 237
+1%
1 225
-1%
1 174
-4%
1 129
-4%
1 066
-6%
963
-10%
669
-30%
713
+6%
788
+11%
901
+14%
1 088
+21%
1 050
-3%
938
-11%
823
-12%
844
+3%
887
+5%
975
+10%
1 077
+10%
1 189
+10%
1 252
+5%
1 323
+6%
1 416
+7%
1 478
+4%
1 518
+3%
1 504
-1%
1 513
+1%
Operating Income
Operating Expenses
(229)
(244)
(241)
(266)
(276)
(281)
(298)
(325)
(315)
(334)
(352)
(350)
(386)
(411)
(425)
(440)
(444)
(432)
(423)
(414)
(400)
(350)
(346)
(353)
(347)
(363)
(358)
(349)
(349)
(373)
(398)
(410)
(440)
(470)
(501)
(529)
(549)
(568)
(579)
(573)
(960)
Selling, General & Administrative
(225)
(239)
(248)
(264)
(291)
(306)
(315)
(323)
(332)
(338)
(343)
(347)
(368)
(400)
(424)
(436)
(445)
(434)
(425)
(409)
(402)
(351)
(347)
(349)
(348)
(364)
(360)
(346)
(350)
(373)
(397)
(408)
(444)
(475)
(505)
(524)
(554)
(576)
(589)
(588)
(592)
Depreciation & Amortization
0
0
0
(2)
0
0
0
(3)
0
0
0
(5)
0
0
0
(6)
0
0
0
(5)
0
0
0
(5)
0
0
0
(3)
0
0
0
(3)
0
0
0
(2)
0
0
0
(4)
0
Other Operating Expenses
(4)
(5)
7
(0)
15
25
17
0
17
4
(9)
2
(19)
(11)
(1)
2
2
1
2
1
1
1
1
1
0
1
1
1
1
(0)
(1)
1
4
4
4
(2)
5
8
9
19
(368)
Operating Income
491
N/A
532
+8%
567
+6%
586
+3%
613
+5%
661
+8%
681
+3%
678
-1%
717
+6%
719
+0%
697
-3%
729
+5%
725
-1%
773
+7%
802
+4%
797
-1%
781
-2%
741
-5%
706
-5%
652
-8%
562
-14%
319
-43%
367
+15%
436
+19%
553
+27%
725
+31%
692
-5%
589
-15%
474
-19%
471
-1%
489
+4%
565
+16%
637
+13%
719
+13%
751
+4%
794
+6%
867
+9%
911
+5%
939
+3%
931
-1%
553
-41%
Pre-Tax Income
Interest Income Expense
(20)
(19)
(18)
(6)
(17)
(20)
(22)
(5)
(23)
(20)
(16)
(36)
(18)
(20)
(44)
(38)
(52)
(70)
(52)
(88)
(66)
(70)
(76)
(61)
(74)
(51)
(40)
(19)
(8)
(9)
6
(39)
(19)
(38)
(48)
(65)
(65)
(72)
(112)
(42)
(45)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22
22
22
52
0
0
0
0
0
0
0
(386)
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
0
(4)
(8)
(6)
(9)
(11)
(15)
(18)
(22)
(24)
(25)
(26)
(27)
(27)
(27)
(27)
Pre-Tax Income
471
N/A
514
+9%
549
+7%
581
+6%
596
+3%
642
+8%
660
+3%
673
+2%
694
+3%
699
+1%
681
-3%
693
+2%
707
+2%
753
+6%
759
+1%
760
+0%
730
-4%
671
-8%
655
-2%
564
-14%
496
-12%
249
-50%
290
+17%
374
+29%
478
+28%
672
+41%
648
-4%
562
-13%
482
-14%
476
-1%
505
+6%
563
+11%
599
+6%
659
+10%
679
+3%
704
+4%
776
+10%
812
+5%
800
-1%
476
-40%
481
+1%
Net Income
Tax Provision
(117)
(129)
(135)
(144)
(147)
(155)
(158)
(150)
(153)
(153)
(150)
(143)
(147)
(157)
(157)
(168)
(162)
(151)
(149)
(134)
(119)
(61)
(75)
(95)
(124)
(172)
(165)
(142)
(119)
(116)
(121)
(137)
(152)
(182)
(188)
(201)
(212)
(208)
(205)
(218)
(224)
Income from Continuing Operations
355
385
413
437
450
487
502
523
541
545
530
549
561
596
602
592
567
520
505
430
377
189
216
279
354
500
483
421
363
360
384
426
447
477
491
503
565
604
595
258
257
Income to Minority Interest
0
0
0
0
(0)
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
355
N/A
385
+9%
413
+7%
437
+6%
449
+3%
487
+8%
501
+3%
522
+4%
541
+4%
545
+1%
530
-3%
549
+4%
561
+2%
596
+6%
602
+1%
592
-2%
567
-4%
520
-8%
505
-3%
430
-15%
377
-13%
189
-50%
216
+14%
279
+29%
354
+27%
500
+41%
483
-3%
421
-13%
363
-14%
360
-1%
384
+7%
426
+11%
447
+5%
477
+7%
491
+3%
503
+2%
565
+12%
604
+7%
595
-1%
258
-57%
257
0%
EPS (Diluted)
5.39
N/A
5.87
+9%
6.3
+7%
6.63
+5%
6.79
+2%
7.38
+9%
7.62
+3%
7.92
+4%
7.44
-6%
8.24
+11%
8.01
-3%
8.32
+4%
8.49
+2%
9.02
+6%
9.11
+1%
8.94
-2%
8.58
-4%
7.88
-8%
7.71
-2%
6.56
-15%
5.74
-13%
2.88
-50%
3.3
+15%
4.27
+29%
5.41
+27%
7.64
+41%
7.38
-3%
6.41
-13%
5.54
-14%
5.65
+2%
6.2
+10%
6.67
+8%
7.26
+9%
7.75
+7%
7.97
+3%
8.17
+3%
9.17
+12%
9.79
+7%
9.65
-1%
4.19
-57%
4.25
+1%

See Also

Summary
LNR intrinsic value, competitors valuation, and company profile.
DCF Valuation
LNR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
LNR stock valuation using valuation multiples.
Wall Street Estimates
LNR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
LNR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 253,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.