Previous Close | $32.63 |
Intrinsic Value | $95.95 |
Upside potential | +194% |
Data is not available at this time.
Astronics Corporation operates as a leading provider of advanced technologies for the aerospace, defense, and semiconductor industries. The company specializes in designing and manufacturing high-performance electrical power, lighting, and connectivity solutions for commercial and military aircraft. Its core revenue model is driven by long-term contracts with major aerospace OEMs and aftermarket services, positioning it as a critical supplier in a highly regulated and technically demanding sector. Astronics leverages its engineering expertise to deliver mission-critical systems, ensuring reliability in extreme environments. The company competes in niche markets where technical differentiation and regulatory compliance create high barriers to entry. Its diversified customer base includes global aerospace leaders, reducing dependency on any single client. Despite cyclical industry dynamics, Astronics maintains a stable market position through innovation and strategic partnerships, though it faces pricing pressures and supply chain risks inherent to the sector.
Astronics reported revenue of $795.4 million for FY 2024, reflecting its scale in aerospace solutions. However, net income stood at -$16.2 million, with diluted EPS of -$0.46, indicating ongoing profitability challenges. Operating cash flow was positive at $30.6 million, supported by working capital management, while capital expenditures of -$8.4 million suggest restrained investment activity. The company’s margin pressures likely stem from input cost inflation and operational inefficiencies.
The negative net income and EPS highlight Astronics’ strained earnings power, though its operating cash flow suggests underlying operational resilience. The company’s capital efficiency is constrained by debt servicing costs, with $193.9 million in total debt against $9.3 million in cash. Its ability to improve ROIC hinges on margin recovery and contract execution, particularly in higher-margin defense programs.
Astronics’ balance sheet shows moderate leverage, with total debt of $193.9 million outweighing its $9.3 million cash position. The lack of dividends aligns with its focus on liquidity preservation. While the debt load is manageable, the company’s negative profitability raises concerns about long-term financial flexibility, necessitating close monitoring of covenant compliance and refinancing risks.
Growth is likely tied to aerospace sector recovery and defense spending trends, though near-term headwinds persist. Astronics does not pay dividends, redirecting cash flow toward debt reduction and operational needs. Future expansion may depend on securing new contracts and improving operational efficiency to capitalize on rebounding commercial aviation demand.
The market likely prices Astronics based on its cyclical exposure and turnaround potential. Negative earnings and elevated debt may suppress valuation multiples, but investor sentiment could improve with evidence of margin stabilization or order book growth. Key catalysts include defense contract wins and commercial aerospace production rate increases.
Astronics’ niche expertise and OEM relationships provide strategic advantages, but execution risks remain. The outlook depends on balancing cost controls with R&D investment to maintain technological leadership. Success in diversifying revenue streams and mitigating supply chain disruptions will be critical to achieving sustainable profitability in a competitive landscape.
Company filings (10-K), Bloomberg
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 |