Previous Close | $233.85 |
Intrinsic Value | $2.71 |
Upside potential | -99% |
Data is not available at this time.
Littelfuse, Inc. operates as a global leader in circuit protection, power control, and sensing technologies, serving diverse industries such as automotive, industrial, and electronics. The company generates revenue through the design, manufacture, and sale of fuses, semiconductors, relays, and sensors, which are critical for ensuring safety and efficiency in electrical systems. Its broad product portfolio and strong R&D capabilities position it as a key supplier to OEMs and aftermarkets worldwide. Littelfuse maintains a competitive edge through technological innovation, strategic acquisitions, and a global distribution network, enabling it to address evolving customer demands in high-growth sectors like electric vehicles and renewable energy. The company’s market leadership is reinforced by its ability to provide customized solutions, ensuring reliability and performance in mission-critical applications. With a focus on sustainability and energy efficiency, Littelfuse is well-positioned to capitalize on trends such as electrification and IoT adoption, further solidifying its industry standing.
Littelfuse reported revenue of $2.19 billion for FY 2024, with net income of $100.19 million, reflecting a net margin of approximately 4.6%. The company generated $367.62 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures totaled $75.88 million, indicating disciplined investment in growth and operational efficiency. These metrics suggest a balanced approach to profitability and reinvestment.
Diluted EPS stood at $4.00, supported by robust operating performance and effective cost management. The company’s ability to maintain earnings power amid macroeconomic uncertainties highlights its resilient business model. Littelfuse’s capital efficiency is evident in its strategic allocation of resources, balancing growth initiatives with shareholder returns.
Littelfuse maintains a strong balance sheet, with $724.92 million in cash and equivalents and total debt of $930.57 million. The company’s liquidity position provides flexibility for strategic investments and debt management. Its conservative leverage profile and healthy cash reserves underscore financial stability, reducing risk in volatile market conditions.
The company has demonstrated consistent growth, driven by demand for its circuit protection and sensing solutions. Littelfuse pays a dividend of $2.80 per share, reflecting a commitment to returning capital to shareholders. Its growth trajectory is supported by secular trends in electrification and automation, positioning it for sustained expansion.
Littelfuse’s valuation reflects its leadership in niche markets and growth potential in high-demand sectors. Investors likely price in expectations for continued innovation and market share gains. The company’s ability to execute on strategic initiatives will be critical in meeting market expectations for long-term value creation.
Littelfuse benefits from technological expertise, a diversified customer base, and global reach. Its focus on high-growth applications, such as electric vehicles and renewable energy, provides a competitive edge. The outlook remains positive, with opportunities to expand margins and capture market share through innovation and strategic acquisitions.
Company filings, 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 |