Previous Close | $148.81 |
Intrinsic Value | $21.03 |
Upside potential | -86% |
Data is not available at this time.
Allegion plc operates as a global leader in security products and solutions, specializing in mechanical and electronic locks, door hardware, and access control systems. The company serves diverse end markets, including residential, commercial, institutional, and industrial sectors, with brands like Schlage, Von Duprin, and LCN. Its revenue model is driven by product sales, recurring service contracts, and integrated security solutions, positioning it as a key player in the fragmented but growing security hardware industry. Allegion differentiates itself through innovation, brand recognition, and a focus on high-margin electronic and connected security products. The company maintains a strong competitive position in North America while expanding its international footprint, particularly in Europe and Asia-Pacific. Its strategic partnerships with construction firms, distributors, and technology providers further solidify its market presence.
Allegion reported $3.77 billion in revenue for FY 2024, with net income of $597.5 million, reflecting a robust net margin of approximately 15.8%. The company generated $675 million in operating cash flow, demonstrating efficient operations and strong cash conversion. Capital expenditures of $92.1 million indicate disciplined reinvestment, supporting growth in high-margin electronic security solutions.
Diluted EPS stood at $6.82, underscoring Allegion's earnings power. The company's ability to generate substantial operating cash flow relative to net income highlights capital efficiency. With a focus on higher-margin electronic products, Allegion is well-positioned to sustain profitability despite macroeconomic fluctuations.
Allegion maintains a solid balance sheet with $503.8 million in cash and equivalents, offset by $2 billion in total debt. The debt level is manageable given strong cash flow generation. The company's liquidity position supports ongoing operations and strategic investments without compromising financial stability.
Allegion has demonstrated consistent growth in electronic security solutions, a key driver of future revenue expansion. The company pays a dividend of $1.92 per share, reflecting a commitment to shareholder returns. Its balanced approach to growth and capital return aligns with its mid-single-digit revenue growth trajectory.
The market values Allegion at a premium, reflecting its leadership in security solutions and growth potential in electronic and connected products. Investors anticipate sustained margin expansion and market share gains, particularly in smart lock and access control segments.
Allegion's strategic advantages include strong brand equity, technological innovation, and a diversified customer base. The outlook remains positive, driven by secular trends in security demand and the company's focus on high-growth segments. Execution on international expansion and product innovation will be critical to maintaining competitive momentum.
Company 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 |