Previous Close | $251.56 |
Intrinsic Value | $0.80 |
Upside potential | -100% |
Data is not available at this time.
Woodward, Inc. operates as a leading designer, manufacturer, and service provider of energy control and optimization solutions for the aerospace and industrial markets. The company’s core revenue model is driven by proprietary technologies in fuel, combustion, fluid, actuation, and electronic control systems, serving high-performance applications in commercial and military aircraft, power generation, and industrial equipment. Woodward holds a strong competitive position due to its deep engineering expertise, long-term customer relationships, and critical role in enhancing efficiency and reliability for mission-critical systems. Its aerospace segment benefits from steady demand in both OEM and aftermarket channels, while the industrial segment capitalizes on global energy transition trends, including cleaner power generation and electrification. The company’s market leadership is reinforced by its ability to innovate alongside evolving regulatory and environmental standards, positioning it as a trusted partner in industries where precision and durability are paramount.
Woodward reported revenue of $3.32 billion for FY 2024, with net income of $373 million, reflecting an 11.2% net margin. Diluted EPS stood at $6.01, demonstrating solid profitability. Operating cash flow was robust at $439 million, though capital expenditures of $96 million indicate moderate reinvestment needs. The company’s efficiency metrics suggest disciplined cost management, supported by its focus on high-margin aerospace and industrial solutions.
The company’s earnings power is underpinned by its diversified revenue streams and recurring aftermarket demand in aerospace. Woodward’s capital efficiency is evident in its ability to generate strong operating cash flow relative to net income, with a free cash flow yield supporting reinvestment and shareholder returns. Its R&D focus on energy optimization aligns with long-term industry trends, enhancing sustainable earnings potential.
Woodward maintains a balanced financial position, with $282 million in cash and equivalents against $895 million in total debt. The leverage ratio appears manageable, given steady cash flow generation. The company’s liquidity supports ongoing operations and strategic initiatives, while its debt profile reflects prudent financing for growth and working capital needs.
Growth is driven by aerospace OEM demand and industrial energy efficiency trends, with potential upside from defense spending and electrification. Woodward’s dividend of $1.06 per share signals a commitment to shareholder returns, though the payout ratio remains conservative, allowing flexibility for reinvestment. Historical trends suggest a focus on organic growth complemented by selective acquisitions.
Trading at a P/E multiple derived from its $6.01 EPS, Woodward’s valuation reflects expectations for steady mid-single-digit growth, aligned with aerospace cycle recovery and industrial expansion. Market sentiment appears balanced, pricing in the company’s resilient margins and exposure to long-term energy transition themes.
Woodward’s strategic advantages include its technological leadership, entrenched customer relationships, and dual exposure to aerospace and industrial markets. The outlook remains positive, supported by defense budget tailwinds and industrial decarbonization trends. Risks include supply chain volatility and aerospace cyclicality, but the company’s diversified portfolio and innovation pipeline position it for sustained performance.
10-K filing, company investor relations
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 |