Ecolab +

Company

Ticker

ECL

SHW

Headquarter

Saint Paul ,MN

Wilmington ,DE

Cleveland ,OH

CEO

Mr. Christophe Beck

Ms. Lori D. Koch

Ms. Heidi G. Petz

Industry

Chemicals - Specialty

Stock Price

Market Cap

$67.54 B

$27.49 B

$83.41 B

Employees

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Employees

47.00 K
48.00 K
48.00 K

23.00 K
24.00 K
24.00 K

64.37 K
64.09 K
63.89 K

Y/Y

2.13%

17.86%

4.35%

4.45%

0.43%

0.31%

Revenue Per Employee

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Revenue Per Employee

$301.87 K
$319.17 K
$327.95 K

$565.96 K
$502.83 K
$516.08 K

$344.11 K
$359.69 K
$361.54 K

Y/Y

11.42%

5.73%

2.75%

26.11%

11.15%

2.64%

6.32%

4.53%

0.51%

Net Income Per Employee

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Net Income Per Employee

$23.23 K
$28.59 K
$44.01 K

$255.13 K
$17.63 K
$32.42 K

$31.38 K
$37.27 K
$41.97 K

Y/Y

3.38%

23.08%

53.93%

10.46%

93.09%

83.92%

3.74%

18.76%

12.6%

Income Statement

Revenue

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Revenue

$14.19 B
$15.32 B
$15.74 B

$13.02 B
$12.07 B
$12.39 B

$22.15 B
$23.05 B
$23.10 B

Y/Y

11.42%

7.98%

2.75%

3.59%

7.29%

2.64%

11.05%

4.08%

0.2%

Revenue by Products / Services

Revenue by Geography

Research and Development

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Research and Development

$190.00 M
$192.00 M
-

$536.00 M
$508.00 M
$531.00 M

$119.30 M
$196.60 M
-

Y/Y

2.15%

1.05%

100%

3.77%

5.22%

4.53%

2.93%

64.79%

100%

Operating Income

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Operating Income

$788.80 M
$1.99 B
$2.80 B

$2.02 B
$1.72 B
$1.83 B

$2.98 B
$3.52 B
$3.77 B

Y/Y

11.57%

152.57%

40.66%

8.13%

15.08%

6.52%

15.33%

18.05%

7.27%

Tax Rate (%)

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Tax Rate (%)

17.00%
21.00%
17.00%

27.00%
-6.00%
35.00%

21.00%
23.00%
22.00%

Y/Y

8.63%

18.27%

17.24%

62.89%

121.51%

704%

25.75%

7.91%

3.75%

Net Income

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Net Income

$1.09 B
$1.37 B
$2.11 B

$5.87 B
$423.00 M
$778.00 M

$2.02 B
$2.39 B
$2.68 B

Y/Y

3.38%

25.7%

53.93%

9.26%

92.79%

83.92%

8.35%

18.25%

12.25%

Assets & Liabilities | Cash Flow

Total Assets

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Total Assets

$21.46 B
$21.85 B
$22.39 B

$41.36 B
$38.55 B
$36.64 B

$22.59 B
$22.95 B
$23.63 B

Y/Y

1.22%

1.78%

2.48%

9.52%

6.78%

4.97%

9.33%

1.6%

2.95%

Total Liabilities

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Total Liabilities

$14.21 B
$13.77 B
$13.60 B

$14.34 B
$13.83 B
$12.84 B

$19.49 B
$19.24 B
$19.58 B

Y/Y

1.81%

3.04%

1.28%

23.15%

3.56%

7.12%

6.93%

1.3%

1.78%

Capital Expenditures (Capex)

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Capital Expenditures (Capex)

-$712.80 M
-$774.80 M
-$994.50 M

-$619.00 M
-$619.00 M
-$579.00 M

-$644.50 M
-$888.40 M
-$1.07 B

Y/Y

10.86%

8.7%

28.36%

80.88%

6.46%

73.25%

37.84%

20.44%

Profitability

Operating Income Margin (%)

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Operating Income Margin (%)

5.56%
13.00%
17.80%

15.53%
14.23%
14.77%

13.45%
15.26%
16.33%

Y/Y

20.68%

133.81%

36.92%

4.37%

8.37%

3.79%

3.86%

13.46%

7.01%

Net Income Margin (%)

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Net Income Margin (%)

7.69%
8.96%
13.42%

45.08%
3.51%
6.28%

9.12%
10.36%
11.61%

Y/Y

13.3%

16.51%

49.78%

12.4%

92.21%

78.92%

2.46%

13.6%

12.07%

EBITDA

2021	2709300000.00
2022	2786700000.00
2023	3033800000.00
2024	3601399767.00

2021	3012000000.00
2022	3075000000.00
2023	2047000000.00
2024	2752000000.00

2021	3566900000.00
2022	3974100000.00
2023	4149900000.00
2024	3773000000.00

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

EBITDA

$2.79 B
$3.03 B
$3.60 B

$3.08 B
$2.05 B
$2.75 B

$3.97 B
$4.15 B
$3.77 B

Y/Y

2.86%

8.87%

18.71%

2.09%

33.43%

34.44%

11.42%

4.42%

9.08%

Free Cash Flow (FCF)

2021	1418900000.00
2022	1075600000.00
2023	1637000000.00
2024	1819400000.00

2021	-853000000.00
2022	-155000000.00
2023	1572000000.00
2024	1742000000.00

2021	1872600000.00
2022	1275400000.00
2023	2633500000.00
2024	2083200000.00

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Free Cash Flow (FCF)

$1.08 B
$1.64 B
$1.82 B

-$155.00 M
$1.57 B
$1.74 B

$1.28 B
$2.63 B
$2.08 B

Y/Y

24.19%

52.19%

11.14%

81.83%

1114.19%

10.81%

31.89%

106.48%

20.9%

Ratios

Return on Equity (ROE)

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Return on Equity (ROE)

15.09%
17.06%
24.12%

22.09%
1.74%
3.33%

65.12%
64.29%
66.19%

Y/Y

3.52%

13.06%

41.38%

9.73%

92.12%

91.38%

14.88%

1.27%

2.96%

Return on Assets (ROA)

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Return on Assets (ROA)

5.09%
6.28%
9.44%

14.19%
1.10%
2.12%

8.94%
10.41%
11.35%

Y/Y

4.5%

23.38%

50.32%

0.28%

92.25%

92.73%

0.89%

16.44%

9.03%

Debt to Equity

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Debt to Equity

123.25%
108.56%
92.96%

30.39%
34.13%
30.71%

403.21%
317.82%
294.07%

Y/Y

1.52%

11.92%

14.37%

25.51%

12.31%

10.02%

14.51%

21.18%

7.47%

Valuation

Enterprise Value

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Enterprise value

$49.83 B
$64.34 B
$73.50 B

$38.62 B
$40.09 B
$37.28 B

$73.54 B
$91.19 B
$98.10 B

Y/Y

34.29%

29.12%

14.23%

26.51%

3.81%

7.02%

29.13%

24%

7.57%

Enterprise value to Revenue

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Enterprise value to Revenue

3.51
4.20
4.67

2.97
3.32
3.01

3.32
3.96
4.25

Y/Y

41.03%

19.57%

11.18%

29.06%

11.97%

9.41%

36.18%

19.14%

7.36%

Enterprise value to EBITDA

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Enterprise value to EBITDA

17.88
21.21
20.41

12.56
19.59
13.55

18.50
21.97
26.00

Y/Y

36.12%

18.6%

3.77%

28.02%

55.94%

30.84%

36.39%

18.75%

18.32%

Ecolab Competitors & Alternatives

Income Statement

Assets & Liabilities | Cash Flow

Profitability

Ratios

Valuation

Related company

Submit feedback to Bullfincher