Data is not available at this time.
Rolls-Royce Holdings plc is a leading industrial technology company specializing in aerospace, defense, and power systems. Its core revenue model is driven by high-margin aftermarket services, including maintenance, repair, and overhaul (MRO) for its aero engines, alongside original equipment manufacturing. The company operates in four segments: Civil Aerospace, Power Systems, Defence, and New Markets, with Civil Aerospace being the largest contributor. Rolls-Royce holds a dominant position in wide-body aircraft engines, serving major OEMs like Airbus and Boeing, while its Defence segment is a key supplier to global military programs. The Power Systems division provides mission-critical propulsion solutions for marine and industrial applications, and the New Markets segment focuses on innovative technologies such as small modular reactors (SMRs) and electrification. Rolls-Royce’s market position is reinforced by long-term service agreements, technological leadership, and a strong defense backlog, though it faces cyclical exposure to commercial aviation demand and geopolitical risks in defense contracts.
Rolls-Royce reported revenue of £18.9 billion, with net income of £2.52 billion, reflecting improved profitability amid post-pandemic recovery in aviation. The company’s operating cash flow of £3.78 billion underscores strong cash generation, supported by aftermarket services. Capital expenditures of £519 million indicate disciplined reinvestment, while a diluted EPS of 30p signals earnings resilience. Margins have benefited from cost restructuring and higher engine flying hours.
The company’s earnings power is anchored in its installed base of engines, which drives recurring aftermarket revenue. Rolls-Royce’s capital efficiency is evident in its ability to convert operating cash flow into debt reduction and strategic investments, particularly in New Markets. The Defence segment’s stable margins and long-term contracts further bolster earnings predictability.
Rolls-Royce maintains a solid balance sheet with £5.33 billion in cash and equivalents against £5.14 billion in total debt, reflecting improved liquidity. Net debt has declined due to strong cash flow, though leverage remains moderate. The company’s financial health is supported by its diversified revenue streams and disciplined capital allocation.
Growth is driven by recovery in civil aerospace, defense backlog expansion, and investments in SMRs. The reinstated dividend of 6p per share signals confidence in sustained cash generation, though payout ratios remain conservative to prioritize deleveraging and R&D. Long-term trends favor Rolls-Royce’s exposure to sustainable aviation and energy transition.
With a market cap of £69.9 billion and a beta of 1.7, Rolls-Royce is priced for growth, reflecting optimism around commercial aerospace recovery and New Markets potential. The valuation incorporates expectations of margin expansion and free cash flow growth, though geopolitical and supply chain risks persist.
Rolls-Royce’s strategic advantages include its technological leadership, aftermarket revenue durability, and defense sector resilience. The outlook is positive, with civil aerospace demand recovery and New Markets initiatives poised to diversify revenue. However, execution risks in SMR commercialization and competitive pressures in narrow-body engines remain key monitorables.
Company filings, 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 |