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 2024-04-26 pm EDT 		5-day change 1st Jan Change
206.5 USD -0.17% Intraday chart for HEICO Corporation +4.75% +15.42%
Apr. 19 TransDigm, Other Aerospace Stocks With Aftermarket Exposure Poised for Better Q1 Financial Results, RBC Says MT
Apr. 09 Stifel Adjusts Price Target on Heico to $215 From $210, Maintains Buy Rating MT

Valuation

Fiscal Period: Oktober 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 14,291 13,243 17,759 19,315 19,279 25,245 - -
Enterprise Value (EV) 1 14,796 13,576 17,887 19,465 21,586 27,094 26,469 25,802
P/E ratio 51.6 x 45.9 x 63.1 x 63.8 x 54.4 x 58.8 x 49.2 x 43.6 x
Yield 0.11% 0.15% 0.13% 0.11% 0.13% 0.1% 0.11% 0.13%
Capitalization / Revenue 6.95 x 7.41 x 9.52 x 8.75 x 6.5 x 6.49 x 6.02 x 5.69 x
EV / Revenue 7.2 x 7.6 x 9.59 x 8.81 x 7.27 x 6.96 x 6.31 x 5.81 x
EV / EBITDA 27.4 x 29.2 x 36.8 x 32.8 x 28.5 x 27.5 x 24.3 x 22.1 x
EV / FCF 36.2 x 35.2 x 43.9 x 44.7 x 54.1 x 48.2 x 38.7 x 33.2 x
FCF Yield 2.76% 2.84% 2.28% 2.24% 1.85% 2.07% 2.58% 3.01%
Price to Book 9.79 x 7.18 x 8.37 x 8.53 x 6.81 x 7.8 x 6.46 x 5.64 x
Nbr of stocks (in thousands) 134,153 134,943 135,384 136,592 138,187 138,364 - -
Reference price 2 123.3 105.0 139.4 162.6 158.4 206.5 206.5 206.5
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 3,892 4,194 4,438
EBITDA 1 540.6 465.2 485.9 593.2 758.3 985.6 1,090 1,166
EBIT 1 457.1 376.6 392.9 496.8 625.3 820.6 918.4 991.5
Operating Margin 22.24% 21.08% 21.06% 22.5% 21.07% 21.08% 21.9% 22.34%
Earnings before Tax (EBT) 1 437.8 364.9 387.1 491 555.3 674.7 802.6 901.1
Net income 1 327.9 314 304.2 351.7 403.6 492.3 588.9 655
Net margin 15.95% 17.57% 16.31% 15.92% 13.6% 12.65% 14.04% 14.76%
EPS 2 2.390 2.290 2.210 2.550 2.910 3.510 4.194 4.739
Free Cash Flow 1 408.4 386.2 407.9 435.9 399.3 561.8 683.6 777.8
FCF margin 19.87% 21.61% 21.86% 19.74% 13.45% 14.43% 16.3% 17.53%
FCF Conversion (EBITDA) 75.55% 83.01% 83.94% 73.48% 52.66% 57% 62.71% 66.69%
FCF Conversion (Net income) 124.56% 123% 134.08% 123.94% 98.94% 114.11% 116.08% 118.76%
Dividend per Share 2 0.1400 0.1600 0.1800 0.1800 0.2000 0.2120 0.2360 0.2625
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 1 509.4 490.3 538.8 569.5 609.6 620.9 687.8 722.9 936.4 896.4 951.6 997.8 1,050 973.1 1,031
EBITDA 1 139.2 122 146.3 152.7 172.3 156.5 186.8 178.9 234.2 224.4 236.5 257.1 271.7 241.2 262.7
EBIT 1 115 98.82 122.8 128.7 146.5 129.4 157.1 149.4 189.4 180.2 197.5 215.2 227.2 204.2 238.9
Operating Margin 22.58% 20.15% 22.79% 22.61% 24.03% 20.85% 22.84% 20.66% 20.23% 20.1% 20.75% 21.57% 21.65% 20.99% 23.18%
Earnings before Tax (EBT) 1 114.3 98.25 122.1 127.5 143.2 124 146.1 138.2 147.1 142.3 161.5 179.1 191.7 173.5 210.7
Net income 1 86.06 86.92 85.01 82.54 97.2 93.03 105.1 102 103.4 114.7 115.2 128.5 134.2 135.6 150.6
Net margin 16.89% 17.73% 15.78% 14.49% 15.94% 14.98% 15.28% 14.11% 11.04% 12.8% 12.11% 12.88% 12.79% 13.93% 14.61%
EPS 2 0.6200 0.6300 0.6200 0.6000 0.7000 0.6700 0.7600 0.7400 0.7400 0.8200 0.8161 0.9116 0.9606 0.9468 1.078
Dividend per Share 2 0.0100 0.0800 0.0900 0.0900 - 0.1000 0.1000 0.1000 - - - 0.1100 - 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 - - - - -
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 1,849 1,224 557
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.9341 x 0.7158 x 0.2638 x 0.2542 x 3.042 x 1.876 x 1.123 x 0.4776 x
Free Cash Flow 1 408 386 408 436 399 562 684 778
ROE (net income / shareholders' equity) 20.5% 16.9% 14.1% 14.2% 13.8% 13.5% 13.9% 13.9%
ROA (Net income/ Total Assets) 11.7% 9.64% 8.64% - 7.1% 6.67% 7.77% 8.85%
Assets 1 2,811 3,258 3,523 - 5,684 7,382 7,577 7,400
Book Value Per Share 2 12.60 14.60 16.70 19.10 23.30 26.50 32.00 36.60
Cash Flow per Share 2 3.180 2.980 3.220 3.390 3.230 4.650 5.450 6.000
Capex 1 28.9 22.9 36.2 32 49.4 60.8 61.8 65.5
Capex / Sales 1.41% 1.28% 1.94% 1.45% 1.67% 1.56% 1.47% 1.48%
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
206.5 USD
Average target price
210.2 USD
Spread / Average Target
+1.80%
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
+15.42% 25.24B
TRANSDIGM GROUP INC. Stock TransDigm Group Inc.
+24.47% 70.02B
HOWMET AEROSPACE INC. Stock Howmet Aerospace Inc.
+22.69% 27.12B
AECC AVIATION POWER CO.,LTD Stock Aecc Aviation Power Co.,Ltd
-6.47% 12.86B
MTU AERO ENGINES AG Stock MTU Aero Engines AG
+14.42% 12.84B
CURTISS-WRIGHT CORPORATION Stock Curtiss-Wright Corporation
+14.01% 9.72B
AVIC AIRBORNE SYSTEMS CO., LTD. Stock AVIC Airborne Systems Co., Ltd.
-8.19% 8.08B
MEGGITT PLC Stock Meggitt PLC
-.--% 7.35B
SPIRIT AEROSYSTEMS HOLDINGS, INC. Stock Spirit AeroSystems Holdings, Inc.
+2.23% 3.78B
AECC AERO-ENGINE CONTROL CO.,LTD. Stock Aecc Aero-Engine Control Co.,Ltd.
-3.47% 3.49B
Other Aircraft Parts Manufacturing
  1. Stock Market
  2. Equities
  3. HEI Stock
  4. Financials HEICO Corporation