XNYSETN
Market cap133bUSD
Dec 20, Last price
338.12USD
1D
0.74%
1Q
2.27%
Jan 2017
403.98%
IPO
559.36%
Name
Eaton Corporation PLC
Chart & Performance
Profile
Eaton Corporation plc operates as a power management company worldwide. The company's Electrical Americas and Electrical Global segment provides electrical components, industrial components, power distribution and assemblies, residential products, single and three phase power quality and connectivity products, wiring devices, circuit protection products, utility power distribution products, power reliability equipment, and services, as well as hazardous duty electrical equipment, emergency lighting, fire detection, explosion-proof instrumentation, and structural support systems. Its Aerospace segment offers pumps, motors, hydraulic power units, hoses and fittings, and electro-hydraulic pumps; valves, cylinders, electronic controls, electromechanical actuators, sensors, aircraft flap and slat systems, and nose wheel steering systems; hose, thermoplastic tubing products, fittings, adapters, couplings, and sealing and ducting products; air-to-air refueling systems, fuel pumps, fuel inerting products, sensors, valves, and adapters and regulators; oxygen generation system, payload carriages, and thermal management products; and wiring connectors and cables, as well as hydraulic and bag filters, strainers and cartridges, and golf grips for manufacturers of commercial and military aircraft, and related after-market customers, as well as industrial applications. The company's Vehicle segment offers transmissions, clutches, hybrid power systems, superchargers, engine valves and valve actuation systems, locking and limited slip differentials, transmission controls, and fuel vapor components for the vehicle industry. Its eMobility segment provides voltage inverters, converters, fuses, onboard chargers, circuit protection units, vehicle controls, power distribution systems, fuel tank isolation valves, and commercial vehicle hybrid systems. Eaton Corporation plc was founded in 1911 and is based in Dublin, Ireland.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 23,196,000 11.78% | 20,752,000 5.73% | 19,628,000 9.91% | |||||||
Cost of revenue | 15,517,000 | 14,530,000 | 13,909,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 7,679,000 | 6,222,000 | 5,719,000 | |||||||
NOPBT Margin | 33.10% | 29.98% | 29.14% | |||||||
Operating Taxes | 604,000 | 445,000 | 750,000 | |||||||
Tax Rate | 7.87% | 7.15% | 13.11% | |||||||
NOPAT | 7,075,000 | 5,777,000 | 4,969,000 | |||||||
Net income | 3,218,000 30.71% | 2,462,000 14.83% | 2,144,000 52.06% | |||||||
Dividends | (1,379,000) | (1,299,000) | (1,219,000) | |||||||
Dividend yield | 1.43% | 2.07% | 1.76% | |||||||
Proceeds from repurchase of equity | 29,000 | (258,000) | (106,000) | |||||||
BB yield | -0.03% | 0.41% | 0.15% | |||||||
Debt | ||||||||||
Debt current | 1,025,000 | 334,000 | 1,748,000 | |||||||
Long-term debt | 9,332,000 | 9,239,000 | 7,505,000 | |||||||
Deferred revenue | 530,000 | 1,135,000 | ||||||||
Other long-term liabilities | 2,437,000 | 1,739,000 | 1,502,000 | |||||||
Net debt | 6,885,000 | 8,230,000 | 7,841,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,624,000 | 2,533,000 | 2,163,000 | |||||||
CAPEX | (757,000) | (598,000) | (575,000) | |||||||
Cash from investing activities | (2,575,000) | (1,200,000) | (1,764,000) | |||||||
Cash from financing activities | (871,000) | (1,340,000) | (535,000) | |||||||
FCF | 6,434,000 | 4,881,000 | 6,574,000 | |||||||
Balance | ||||||||||
Cash | 2,609,000 | 555,000 | 568,000 | |||||||
Long term investments | 863,000 | 788,000 | 844,000 | |||||||
Excess cash | 2,312,200 | 305,400 | 430,600 | |||||||
Stockholders' equity | 6,435,000 | 4,564,000 | 4,003,000 | |||||||
Invested Capital | 28,995,800 | 28,153,600 | 27,573,400 | |||||||
ROIC | 24.76% | 20.73% | 18.67% | |||||||
ROCE | 24.22% | 21.46% | 20.02% | |||||||
EV | ||||||||||
Common stock shares outstanding | 401,100 | 400,800 | 401,600 | |||||||
Price | 240.82 53.44% | 156.95 -9.18% | 172.82 43.85% | |||||||
Market cap | 96,592,902 53.55% | 62,905,560 -9.36% | 69,404,512 42.99% | |||||||
EV | 103,510,902 | 71,173,560 | 77,283,512 | |||||||
EBITDA | 8,605,000 | 7,176,000 | 6,641,000 | |||||||
EV/EBITDA | 12.03 | 9.92 | 11.64 | |||||||
Interest | 151,000 | 144,000 | 144,000 | |||||||
Interest/NOPBT | 1.97% | 2.31% | 2.52% |