Previous Close | $314.81 |
Intrinsic Value | $124.43 |
Upside potential | -60% |
Data is not available at this time.
HEICO Corporation operates as a leading aerospace and electronics manufacturer, specializing in niche markets with high barriers to entry. The company generates revenue through two primary segments: Flight Support Group, which provides FAA-approved aftermarket replacement parts for aircraft, and Electronic Technologies Group, which designs and manufactures specialized electronic components for defense, medical, and industrial applications. HEICO’s competitive edge lies in its ability to offer cost-effective alternatives to OEM parts, securing long-term contracts with airlines, defense contractors, and industrial clients. The company’s diversified customer base and focus on proprietary technologies position it as a resilient player in cyclical industries. Its market leadership in FAA-approved aftermarket aerospace parts is reinforced by regulatory advantages and strong relationships with global aviation operators. HEICO’s strategic acquisitions further bolster its portfolio, enabling cross-selling opportunities and technological synergies across its segments.
HEICO reported revenue of $3.86 billion for FY 2024, with net income of $514.1 million, reflecting a net margin of approximately 13.3%. Diluted EPS stood at $3.67, demonstrating consistent profitability. Operating cash flow was robust at $672.4 million, though capital expenditures of $58.3 million indicate moderate reinvestment needs. The company’s ability to maintain healthy margins in a capital-intensive industry underscores its pricing power and operational efficiency.
HEICO’s earnings power is supported by its high-margin aftermarket aerospace business and defense-electronics segment. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to capex, allowing for strategic acquisitions and organic growth. With a disciplined approach to M&A, HEICO has historically integrated acquisitions seamlessly, enhancing its earnings stability and long-term returns on invested capital.
HEICO’s balance sheet shows $162.1 million in cash and equivalents against total debt of $2.25 billion, indicating a leveraged but manageable position. The company’s debt is primarily used to fund acquisitions, which have historically driven growth. Its strong cash flow generation provides flexibility to service debt while maintaining liquidity for opportunistic investments or shareholder returns.
HEICO has demonstrated consistent growth through organic expansion and accretive acquisitions, with a focus on high-margin niches. The company pays a modest dividend of $0.22 per share, reflecting a preference for reinvesting cash flow into growth initiatives rather than high payouts. This strategy aligns with its track record of compounding value through strategic capital allocation.
HEICO trades at a premium valuation, reflecting its strong market position, predictable cash flows, and growth trajectory. Investors appear to price in continued execution on acquisitions and margin stability, given the company’s proven ability to navigate industry cycles while delivering shareholder returns.
HEICO’s strategic advantages include its regulatory expertise in aerospace parts, diversified revenue streams, and a disciplined acquisition strategy. The outlook remains positive, supported by sustained demand in commercial aviation aftermarket services and defense electronics. Risks include exposure to aerospace cyclicality and integration challenges from future acquisitions, though HEICO’s management has a strong track record of mitigating these risks.
HEICO Corporation 10-K (FY 2024), 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 |