investorscraft@gmail.com

Intrinsic ValueHEICO Corporation (0J46.L)

Previous Close£331.86
Intrinsic Value
Upside potential
Previous Close
£331.86

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

HEICO Corporation operates as a diversified aerospace, defense, and electronics manufacturer, serving commercial and military markets globally. The company’s Flight Support Group specializes in aftermarket replacement parts, insulation systems, and repair services for aircraft components, catering to commercial, regional, and general aviation sectors. Its Electronic Technologies Group focuses on high-performance electro-optical, microwave, and power conversion products, addressing needs in aviation, defense, space, and telecommunications. HEICO’s dual-segment approach leverages proprietary technologies and cost-efficient manufacturing, positioning it as a key supplier in niche aerospace and defense markets. The company’s ability to provide FAA-approved alternatives to OEM parts strengthens its competitive edge, particularly in cost-sensitive segments. With a broad product portfolio and a reputation for reliability, HEICO maintains long-term relationships with major airlines, defense contractors, and industrial clients, reinforcing its market resilience.

Revenue Profitability And Efficiency

HEICO reported FY revenue of $3.86 billion, with net income of $514.1 million, reflecting a net margin of approximately 13.3%. The company generated $672.4 million in operating cash flow, demonstrating strong cash conversion. Capital expenditures were modest at $58.3 million, indicating efficient reinvestment relative to revenue. Diluted EPS stood at $3.67, underscoring consistent profitability despite sector volatility.

Earnings Power And Capital Efficiency

HEICO’s earnings power is supported by its high-margin aftermarket aerospace parts and specialized electronic components. The company’s capital efficiency is evident in its ability to maintain robust operating cash flow ($672.4 million) while limiting capex. Its diversified revenue streams and focus on proprietary technologies contribute to stable returns, though exposure to defense budgets and aviation cycles introduces variability.

Balance Sheet And Financial Health

HEICO holds $162.1 million in cash against total debt of $2.37 billion, reflecting a leveraged but manageable position. The company’s debt load is offset by strong cash flow generation, with operating cash flow covering interest obligations comfortably. Its balance sheet supports strategic acquisitions, a key growth driver, while maintaining financial flexibility.

Growth Trends And Dividend Policy

HEICO’s growth is driven by aerospace aftermarket demand and defense electronics, with revenue up steadily over recent years. The company pays a modest dividend ($0.22 per share), prioritizing reinvestment and M&A over shareholder payouts. Its acquisitive strategy and focus on high-margin niches position it for sustained mid-single-digit growth.

Valuation And Market Expectations

With a market cap of $32.6 billion and a beta of 1.05, HEICO trades at a premium, reflecting its defensive growth profile and niche market leadership. Investors appear to price in consistent mid-term growth, though valuation multiples remain sensitive to aviation sector recovery and defense spending trends.

Strategic Advantages And Outlook

HEICO’s strengths lie in its dual-segment diversification, proprietary product lines, and cost-efficient manufacturing. The company is well-positioned to benefit from long-term aerospace aftermarket demand and defense modernization trends. Risks include supply chain disruptions and OEM competition, but its resilient business model and acquisition strategy support a stable outlook.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount