Data is not available at this time.
Otis Worldwide Corp operates as a global leader in the elevator and escalator industry, specializing in manufacturing, installation, and maintenance services. The company’s business is segmented into New Equipment and Service divisions, with the former focusing on designing and selling elevators, while the latter provides maintenance, repair, and modernization solutions. Otis serves a diverse clientele, including commercial, residential, and infrastructure sectors, leveraging its long-standing reputation for reliability and innovation. The company’s market position is reinforced by its extensive service network and technological advancements, such as energy-efficient solutions and IoT-enabled predictive maintenance. As urbanization and infrastructure development drive demand, Otis benefits from recurring revenue streams through its service segment, which accounts for a significant portion of its earnings. Competitive advantages include brand recognition, a global footprint, and a strong backlog of service contracts, positioning it well against rivals like Schindler and KONE.
In FY 2022, Otis reported revenue of €13.69 billion, with net income of €1.25 billion, reflecting a net margin of approximately 9.2%. The company generated €1.56 billion in operating cash flow, demonstrating robust cash conversion. Capital expenditures were modest at €115 million, indicating efficient asset utilization. The service segment’s recurring revenue model contributes to stable cash flows, while the new equipment segment remains cyclical but tied to long-term infrastructure trends.
Otis delivered diluted EPS of €2.96, supported by disciplined cost management and pricing power in its service business. The company’s capital efficiency is evident in its ability to maintain healthy margins despite inflationary pressures. Operating cash flow covered dividend obligations comfortably, underscoring the sustainability of its earnings. Debt levels are manageable relative to cash flows, with interest coverage remaining adequate.
Otis ended FY 2022 with €1.19 billion in cash and equivalents, against total debt of €7.08 billion. The leverage ratio is moderate, supported by strong cash generation. The balance sheet remains investment-grade, with liquidity sufficient to meet near-term obligations. The company’s financial health is further bolstered by its ability to fund growth initiatives and shareholder returns without straining its capital structure.
Otis benefits from secular trends in urbanization and aging elevator fleets, driving demand for modernization and maintenance. The company has consistently returned capital to shareholders, with a dividend payout of €0.92 per share in FY 2022. Growth is underpinned by strategic acquisitions and technological investments, particularly in digital service solutions. The dividend policy reflects a commitment to balanced capital allocation.
With a market cap of €38.48 billion and a beta of 0.87, Otis trades at a premium reflective of its stable cash flows and industry leadership. Investors appear to price in steady growth from the service segment and margin resilience. The valuation aligns with peers, considering its mix of cyclical and recurring revenue streams.
Otis’s strategic advantages include its global service network, brand equity, and innovation in smart elevator solutions. The outlook remains positive, supported by urbanization trends and a growing installed base requiring maintenance. Risks include cyclical downturns in new equipment sales and competitive pressures, but the company’s diversified model positions it for sustained performance.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | |
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 |