Previous Close | $343.17 |
Intrinsic Value | $2.34 |
Upside potential | -99% |
Data is not available at this time.
Rockwell Automation, Inc. is a global leader in industrial automation and digital transformation, serving a diverse range of industries including manufacturing, energy, and life sciences. The company generates revenue through the sale of hardware, software, and services that optimize production efficiency, safety, and sustainability. Its flagship offerings include programmable logic controllers (PLCs), human-machine interfaces (HMIs), and integrated control systems, which are critical for smart manufacturing and Industry 4.0 adoption. Rockwell operates in a highly competitive sector dominated by Siemens, ABB, and Schneider Electric, but it maintains a strong niche in North America and a growing presence in emerging markets. The company differentiates itself through deep domain expertise, a robust ecosystem of partners, and a focus on high-margin software and services. Its market position is reinforced by long-term customer relationships and recurring revenue streams from maintenance contracts and subscription-based solutions. As industries increasingly prioritize automation and data-driven decision-making, Rockwell is well-positioned to capitalize on secular growth trends in industrial digitization.
Rockwell Automation reported revenue of $8.26 billion for FY 2024, with net income of $952.5 million, reflecting an 11.5% net margin. Diluted EPS stood at $8.28, demonstrating solid profitability. Operating cash flow was $863.8 million, though capital expenditures of $224.7 million indicate ongoing investments in innovation and infrastructure. The company's ability to convert revenue into cash underscores its operational efficiency.
The company's earnings power is supported by its high-margin software and services segments, which contribute disproportionately to profitability. Rockwell's capital efficiency is evident in its disciplined approach to R&D and strategic acquisitions, which enhance its product portfolio without compromising returns. The balance between organic growth and targeted investments highlights management's focus on sustainable value creation.
Rockwell's balance sheet shows $471 million in cash and equivalents against $4.09 billion in total debt, indicating a leveraged but manageable position. The debt level reflects strategic financing for growth initiatives, including M&A and share repurchases. Liquidity remains adequate, supported by strong cash flow generation, though investors should monitor leverage ratios in a rising interest rate environment.
Rockwell has consistently grown revenue through cyclical ups and downs, benefiting from industrial automation tailwinds. The company pays a dividend of $5.01 per share, yielding approximately 1.6%, with a payout ratio around 60%, balancing shareholder returns with reinvestment needs. Future growth is expected to be driven by software adoption and expansion in underserved markets.
At a P/E ratio of approximately 25x based on FY 2024 earnings, Rockwell trades at a premium to industrial peers, reflecting its leadership in high-growth automation segments. Market expectations are anchored to sustained demand for digital transformation solutions, though macroeconomic volatility could pressure near-term multiples.
Rockwell's strategic advantages include its integrated hardware-software platform, strong customer stickiness, and exposure to secular automation trends. The outlook remains positive, with long-term growth supported by Industry 4.0 adoption, though supply chain constraints and competition pose risks. Management's focus on innovation and margin expansion should drive shareholder value over time.
Company 10-K 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 |