Data is not available at this time.
Elbit Systems Ltd. is a leading global defense technology company specializing in aerospace, land, and naval systems. The company operates in a highly specialized sector, providing advanced solutions such as unmanned aircraft systems, electro-optics, intelligence surveillance, and cyber technologies. Its revenue model is driven by long-term government contracts, particularly with the Israeli Ministry of Defense and international clients, positioning it as a key player in the defense electronics and homeland security markets. Elbit’s diversified portfolio and focus on R&D enable it to maintain a competitive edge in an industry characterized by high barriers to entry and stringent regulatory requirements. The company’s market position is further strengthened by its ability to deliver integrated, cutting-edge systems tailored to defense and commercial applications, ensuring steady demand across geopolitical hotspots and allied nations.
Elbit Systems reported revenue of $6.83 billion for FY 2024, with net income of $321.1 million, reflecting a net margin of approximately 4.7%. The company generated $534.6 million in operating cash flow, demonstrating solid cash conversion despite capital expenditures of $215.1 million. Diluted EPS stood at $7.18, indicating stable profitability amid a capital-intensive operating environment.
The company’s earnings power is supported by its high-value defense contracts and recurring revenue streams from maintenance and upgrades. Capital efficiency is evident in its ability to sustain R&D investments while maintaining positive operating cash flow. The balance between growth investments and profitability underscores Elbit’s disciplined approach to capital allocation in a cyclical industry.
Elbit’s balance sheet shows $265.4 million in cash and equivalents against total debt of $1.37 billion, indicating moderate leverage. The debt level is manageable given the company’s stable cash flows and government-backed contracts. Shareholders’ equity remains robust, supporting further strategic investments or acquisitions in defense technology.
Elbit has demonstrated consistent growth, driven by global defense spending trends and technological advancements. The company pays a dividend of $2.10 per share, reflecting a commitment to shareholder returns while retaining sufficient capital for growth initiatives. Future growth is likely tied to geopolitical developments and expansion into emerging defense markets.
The market values Elbit Systems at a premium relative to pure-play defense contractors, reflecting its niche expertise and recurring revenue model. Investors likely price in sustained demand for advanced defense systems, though valuation multiples may be tempered by geopolitical risks and contract timing.
Elbit’s strategic advantages include its technological leadership, diversified contract base, and strong government relationships. The outlook remains positive, supported by rising global defense budgets and the increasing integration of AI and unmanned systems in modern warfare. However, reliance on geopolitical stability and defense procurement cycles introduces inherent volatility.
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 |