Stock HEI HEICO CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials HEICO Corporation

Equities

HEI

US4228061093

Aerospace & Defense

Market Closed - Nyse
Other stock markets
 04:00:02 2024-05-31 pm EDT 		5-day change 1st Jan Change
221.8 USD +3.10% Intraday chart for HEICO Corporation +2.05% +23.98%
May. 30 Baird Raises Price Target on Heico to $243 From $223, Maintains Outperform Rating MT
May. 30 RBC Raises Price Target on Heico to $250 From $235, Says Fiscal Q2 Results 'Restore Margin Confidence,' Keeps Outperform Rating MT

Valuation

Fiscal Period: October 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 14,291 13,243 17,759 19,315 19,279 26,857 - -
Enterprise Value (EV) 1 14,796 13,576 17,887 19,465 21,586 28,741 28,077 27,390
P/E ratio 51.6 x 45.9 x 63.1 x 63.8 x 54.4 x 62.4 x 52.3 x 45.8 x
Yield 0.11% 0.15% 0.13% 0.11% 0.13% 0.1% 0.1% 0.12%
Capitalization / Revenue 6.95 x 7.41 x 9.52 x 8.75 x 6.5 x 6.9 x 6.4 x 6.01 x
EV / Revenue 7.2 x 7.6 x 9.59 x 8.81 x 7.27 x 7.39 x 6.69 x 6.13 x
EV / EBITDA 27.4 x 29.2 x 36.8 x 32.8 x 28.5 x 28.7 x 25.5 x 23.2 x
EV / FCF 36.2 x 35.2 x 43.9 x 44.7 x 54.1 x 50.8 x 40.7 x 34.6 x
FCF Yield 2.76% 2.84% 2.28% 2.24% 1.85% 1.97% 2.46% 2.89%
Price to Book 9.79 x 7.18 x 8.37 x 8.53 x 6.81 x 7.49 x 6.92 x 6.03 x
Nbr of stocks (in thousands) 134,153 134,943 135,384 136,592 138,187 138,496 - -
Reference price 2 123.3 105.0 139.4 162.6 158.4 221.8 221.8 221.8
Announcement Date 12/16/19 12/21/20 12/15/21 12/19/22 12/18/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: October 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,056 1,787 1,866 2,208 2,968 3,891 4,197 4,467
EBITDA 1 540.6 465.2 485.9 593.2 758.3 1,000 1,103 1,183
EBIT 1 457.1 376.6 392.9 496.8 625.3 833.9 926 1,006
Operating Margin 22.24% 21.08% 21.06% 22.5% 21.07% 21.43% 22.06% 22.53%
Earnings before Tax (EBT) 1 437.8 364.9 387.1 491 555.3 686.3 811.8 919.9
Net income 1 327.9 314 304.2 351.7 403.6 504 596.6 675.4
Net margin 15.95% 17.57% 16.31% 15.92% 13.6% 12.95% 14.21% 15.12%
EPS 2 2.390 2.290 2.210 2.550 2.910 3.554 4.236 4.837
Free Cash Flow 1 408.4 386.2 407.9 435.9 399.3 565.8 689.3 791.8
FCF margin 19.87% 21.61% 21.86% 19.74% 13.45% 14.54% 16.42% 17.72%
FCF Conversion (EBITDA) 75.55% 83.01% 83.94% 73.48% 52.66% 56.56% 62.5% 66.96%
FCF Conversion (Net income) 124.56% 123% 134.08% 123.94% 98.94% 112.26% 115.53% 117.24%
Dividend per Share 2 0.1400 0.1600 0.1800 0.1800 0.2000 0.2114 0.2314 0.2580
Announcement Date 12/16/19 12/21/20 12/15/21 12/19/22 12/18/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: October 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 509.4 490.3 538.8 569.5 609.6 620.9 687.8 722.9 936.4 896.4 955.4 994.2 1,047 980 1,030
EBITDA 1 139.2 122 146.3 152.7 172.3 156.5 186.8 178.9 234.2 224.4 252.4 262 276 247.9 275.6
EBIT 1 115 98.82 122.8 128.7 146.5 129.4 157.1 149.4 189.4 180.2 209.2 216.4 228.7 202.4 228.9
Operating Margin 22.58% 20.15% 22.79% 22.61% 24.03% 20.85% 22.84% 20.66% 20.23% 20.1% 21.89% 21.76% 21.85% 20.65% 22.23%
Earnings before Tax (EBT) 1 114.3 98.25 122.1 127.5 143.2 124 146.1 138.2 147.1 142.3 171.1 180.7 193 171.8 203.3
Net income 1 86.06 86.92 85.01 82.54 97.2 93.03 105.1 102 103.4 114.7 123.1 130.2 136.4 130.6 145.4
Net margin 16.89% 17.73% 15.78% 14.49% 15.94% 14.98% 15.28% 14.11% 11.04% 12.8% 12.89% 13.1% 13.03% 13.32% 14.12%
EPS 2 0.6200 0.6300 0.6200 0.6000 0.7000 0.6700 0.7600 0.7400 0.7400 0.8200 0.8800 0.9192 0.9686 0.9392 1.044
Dividend per Share 2 0.0100 0.0800 0.0900 0.0900 - 0.1000 0.1000 0.1000 - - - 0.1067 - 0.1200 -
Announcement Date 12/15/21 2/23/22 5/23/22 8/29/22 12/19/22 2/27/23 5/22/23 8/30/23 12/18/23 2/26/24 5/28/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: October 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 505 333 128 151 2,307 1,885 1,220 533
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.9341 x 0.7158 x 0.2638 x 0.2542 x 3.042 x 1.884 x 1.106 x 0.4507 x
Free Cash Flow 1 408 386 408 436 399 566 689 792
ROE (net income / shareholders' equity) 20.5% 16.9% 14.1% 14.2% 13.8% 13% 13.8% 13.8%
ROA (Net income/ Total Assets) 11.7% 9.64% 8.64% - 7.1% 7.61% 8.51% 8.86%
Assets 1 2,811 3,258 3,523 - 5,684 6,620 7,009 7,624
Book Value Per Share 2 12.60 14.60 16.70 19.10 23.30 29.60 32.00 36.70
Cash Flow per Share 2 3.180 2.980 3.220 3.390 3.230 4.590 5.530 6.460
Capex 1 28.9 22.9 36.2 32 49.4 58.3 60.2 64.1
Capex / Sales 1.41% 1.28% 1.94% 1.45% 1.67% 1.5% 1.44% 1.43%
Announcement Date 12/16/19 12/21/20 12/15/21 12/19/22 12/18/23 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for HEICO Corporation

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
18
Last Close Price
221.8 USD
Average target price
219.7 USD
Spread / Average Target
-0.94%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Aircraft Parts Manufacturing

1st Jan change Capi.
HEICO CORPORATION Stock HEICO Corporation
+23.98% 26.86B
SAFRAN Stock Safran
+34.27% 96.02B
TRANSDIGM GROUP INC. Stock TransDigm Group Inc.
+32.78% 75.17B
HOWMET AEROSPACE INC. Stock Howmet Aerospace Inc.
+56.41% 34.55B
AECC AVIATION POWER CO.,LTD Stock Aecc Aviation Power Co.,Ltd
-0.19% 13.73B
MTU AERO ENGINES AG Stock MTU Aero Engines AG
+17.03% 13.34B
CURTISS-WRIGHT CORPORATION Stock Curtiss-Wright Corporation
+26.94% 10.83B
AVIC AIRBORNE SYSTEMS CO., LTD. Stock AVIC Airborne Systems Co., Ltd.
-8.19% 8.08B
MEGGITT PLC Stock Meggitt PLC
-.--% 7.35B
AECC AERO-ENGINE CONTROL CO.,LTD. Stock Aecc Aero-Engine Control Co.,Ltd.
+3.02% 3.72B
Other Aircraft Parts Manufacturing
  1. Stock Market
  2. Equities
  3. HEI Stock
  4. Financials HEICO Corporation