Data is not available at this time.
Teledyne Technologies Incorporated operates as a leading provider of sophisticated instrumentation, digital imaging products, aerospace and defense electronics, and engineered systems. The company serves diverse end markets, including industrial automation, energy, environmental monitoring, and defense, leveraging its technological expertise to deliver high-value solutions. Teledyne’s revenue model is driven by a mix of recurring service contracts, product sales, and government-funded R&D projects, ensuring stability across economic cycles. Its market position is strengthened by a reputation for innovation, precision engineering, and long-term customer relationships in niche, high-barrier-to-entry segments. The company competes globally, often as a preferred supplier due to its ability to integrate complex systems and deliver mission-critical reliability. Teledyne’s acquisitions, such as FLIR, have expanded its capabilities in thermal imaging and sensing, further solidifying its leadership in defense and commercial markets. This strategic diversification mitigates sector-specific risks while capitalizing on cross-selling opportunities.
Teledyne reported $5.67 billion in revenue for FY 2024, with net income of $819.2 million, reflecting a robust net margin of approximately 14.4%. Diluted EPS stood at $17.21, demonstrating efficient earnings conversion. Operating cash flow of $1.19 billion underscores strong operational execution, while capital expenditures of $83.7 million indicate disciplined reinvestment, yielding a high free cash flow margin.
The company’s earnings power is supported by its diversified portfolio and high-margin segments, particularly in defense and aerospace. With a capital-light model in certain divisions, Teledyne achieves superior returns on invested capital. Its ability to monetize R&D through government contracts and commercial applications enhances capital efficiency, as evidenced by consistent cash flow generation.
Teledyne maintains a solid balance sheet with $649.8 million in cash and equivalents, against total debt of $2.65 billion. The manageable leverage ratio and strong cash flow provide flexibility for strategic investments or M&A. The absence of dividends suggests a focus on reinvestment and debt reduction, aligning with growth priorities.
Organic growth is driven by demand for advanced sensing and imaging technologies, complemented by accretive acquisitions. Teledyne does not pay dividends, opting instead to allocate capital toward R&D and strategic expansions. This policy reflects a growth-oriented approach, targeting long-term value creation through innovation and market penetration.
The market values Teledyne at a premium, reflecting its leadership in high-tech niches and consistent execution. Investors likely anticipate sustained growth from defense budgets and industrial automation trends, pricing in expectations of mid-single-digit revenue expansion and margin stability.
Teledyne’s competitive edge lies in its proprietary technologies, diversified customer base, and integration capabilities. Near-term headwinds include supply chain volatility, but long-term prospects remain strong due to secular trends in defense, environmental monitoring, and automation. Strategic acquisitions and R&D investments position the company for sustained outperformance.
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 |