Previous Close | $193.36 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
ESCO Technologies Inc. operates as a diversified industrial company specializing in engineered products and solutions for critical applications across aerospace, defense, utility, and industrial markets. The company generates revenue through three primary segments: Aerospace & Defense, Utility Solutions Group, and RF Shielding and Test. Its offerings include filtration systems, test and measurement equipment, and shielding solutions, positioning it as a key supplier in niche, high-barrier-to-entry markets. ESCO’s competitive edge stems from its proprietary technologies, long-term customer relationships, and regulatory-compliant products that cater to stringent industry standards. The company’s focus on innovation and operational efficiency allows it to maintain a strong foothold in sectors where reliability and performance are paramount. ESCO’s market position is further reinforced by its ability to cross-sell solutions across its diversified portfolio, mitigating cyclical risks inherent in individual industries.
ESCO reported revenue of $1.03 billion for FY 2024, with net income of $101.9 million, reflecting a net margin of approximately 9.9%. Diluted EPS stood at $3.94, demonstrating solid profitability. Operating cash flow was robust at $127.5 million, though capital expenditures of $36.2 million indicate ongoing investments in capacity and technology. The company’s ability to convert revenue into cash underscores operational efficiency.
The company’s earnings power is supported by its diversified revenue streams and high-margin segments, particularly in aerospace and defense. ESCO’s capital efficiency is evident in its disciplined approach to reinvestment, with capex representing a manageable 3.5% of revenue. Free cash flow generation remains healthy, providing flexibility for growth initiatives or shareholder returns.
ESCO maintains a conservative balance sheet with $66 million in cash and equivalents and total debt of $156.8 million, resulting in a net debt position of $90.8 million. The debt level appears manageable, given strong cash flow generation. Shareholders’ equity is bolstered by retained earnings, reflecting a stable financial foundation with no immediate liquidity concerns.
ESCO’s growth is driven by organic innovation and strategic acquisitions, particularly in high-growth sectors like aerospace and utility infrastructure. The company pays a modest dividend of $0.32 per share, indicating a focus on reinvesting earnings for expansion rather than aggressive income distribution. Historical trends suggest a balanced approach to capital allocation between growth and shareholder returns.
With a diluted EPS of $3.94, ESCO trades at a P/E multiple that reflects market expectations for steady mid-single-digit growth. The valuation aligns with peers in the industrial technology space, suggesting neither significant over- nor undervaluation. Investors likely price in continued execution on margin expansion and niche market dominance.
ESCO’s strategic advantages include its technological expertise, diversified end markets, and strong customer relationships. The outlook remains positive, supported by demand for critical infrastructure and defense solutions. Potential risks include supply chain disruptions and cyclical downturns in key sectors, though the company’s diversified model provides resilience.
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 |