Data is not available at this time.
Dover Corporation operates as a diversified industrial manufacturer, serving niche markets across four segments: Engineered Products, Clean Energy & Fueling, Imaging & Identification, and Pumps & Process Solutions. The company generates revenue through the design, production, and servicing of specialized equipment and components, catering to industries such as energy, retail fueling, industrial automation, and biopharmaceuticals. Dover’s competitive edge lies in its portfolio of high-margin, mission-critical products, which often command pricing power due to technical differentiation and regulatory compliance requirements. With a decentralized operating model, Dover leverages local expertise while benefiting from global scale in supply chain and R&D. The company maintains a strong market position in several niche segments, including refrigeration systems for commercial retailers and precision components for industrial applications, supported by long-standing customer relationships and recurring aftermarket revenue streams. Dover’s focus on innovation and operational efficiency allows it to capitalize on secular trends like automation, energy transition, and digital identification, positioning it as a key enabler of industrial productivity.
Dover reported revenue of $7.75 billion for FY 2024, with net income reaching $2.70 billion, reflecting a robust net margin of approximately 34.8%. Diluted EPS stood at $19.45, underscoring strong profitability. Operating cash flow was $748 million, while capital expenditures totaled $168 million, indicating disciplined capital allocation. The company’s ability to convert revenue into earnings highlights its operational efficiency and pricing power in niche markets.
Dover’s earnings power is evident in its high net income relative to revenue, driven by premium product offerings and cost management. The company’s capital efficiency is supported by a focus on high-return segments and strategic divestitures of non-core assets. Operating cash flow of $748 million, against $2.70 billion in net income, suggests strong earnings quality, though further analysis of working capital dynamics would provide additional clarity.
Dover maintains a solid balance sheet with $1.84 billion in cash and equivalents and $2.93 billion in total debt, reflecting a conservative leverage profile. The company’s liquidity position is healthy, supported by strong cash generation. Shareholders’ equity benefits from retained earnings, with no immediate refinancing risks evident. Dover’s financial flexibility allows for continued investment in growth initiatives and shareholder returns.
Dover’s growth is underpinned by secular demand for automation, energy efficiency, and digital solutions across its end markets. The company paid a dividend of $2.06 per share in FY 2024, demonstrating a commitment to returning capital to shareholders. Historical trends suggest a balanced approach to reinvestment and distributions, with potential for incremental growth through acquisitions and organic innovation.
At a diluted EPS of $19.45, Dover trades at a premium relative to broader industrials, reflecting its niche positioning and high margins. Market expectations likely incorporate sustained demand for its specialized products and operational discipline. Valuation multiples should be assessed against peers with similar exposure to high-growth industrial technologies and aftermarket services.
Dover’s strategic advantages include its diversified niche portfolio, decentralized agility, and strong aftermarket revenue streams. The outlook remains positive, supported by trends in automation, energy transition, and digitalization. Risks include cyclical demand in some end markets and supply chain volatility, but Dover’s focus on innovation and cost control positions it well for long-term value creation.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |