Financhill
Buy
68

ITW Quote, Financials, Valuation and Earnings

Last price:
$299.53
Seasonality move :
5.5%
Day range:
$295.19 - $302.23
52-week range:
$214.66 - $303.16
Dividend yield:
2.08%
P/E ratio:
28.56x
P/S ratio:
5.46x
P/B ratio:
27.09x
Volume:
1.3M
Avg. volume:
1.6M
1-year change:
15.19%
Market cap:
$86.9B
Revenue:
$16B
EPS (TTM):
$10.49
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $14.5B $15.9B $16.1B $15.9B $16B
Revenue Growth (YoY) 14.96% 10.22% 1.1% -1.3% 0.92%
 
Cost of Revenues $8.6B $9.6B $9.4B $9B $9B
Gross Profit $5.8B $6.4B $6.7B $6.9B $7.1B
Gross Profit Margin 40.35% 39.98% 41.46% 43.65% 44.1%
 
R&D Expenses $239M $269M $284M $292M --
Selling, General & Admin $2.4B $2.6B $2.6B $2.7B $2.8B
Other Inc / (Exp) $39M $233M -$2M $397M --
Operating Expenses $2.4B $2.6B $2.6B $2.7B $2.9B
Operating Income $3.5B $3.8B $4B $4.3B $4.2B
 
Net Interest Expenses $202M $203M $266M $283M $292M
EBT. Incl. Unusual Items $3.3B $3.8B $3.8B $4.4B $4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $632M $808M $866M $934M $900M
Net Income to Company $2.7B $3B $3B $3.5B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.7B $3B $3B $3.5B $3.1B
 
Basic EPS (Cont. Ops) $8.55 $9.80 $9.77 $11.75 $10.52
Diluted EPS (Cont. Ops) $8.51 $9.77 $9.74 $11.71 $10.49
Weighted Average Basic Share $315.1M $309.6M $302.6M $296.8M $291.5M
Weighted Average Diluted Share $316.4M $310.7M $303.6M $297.8M $292.3M
 
EBITDA $3.9B $4.2B $4.4B $4.7B --
EBIT $3.5B $3.8B $4B $4.3B $4.2B
 
Revenue (Reported) $14.5B $15.9B $16.1B $15.9B $16B
Operating Income (Reported) $3.5B $3.8B $4B $4.3B $4.2B
Operating Income (Adjusted) $3.5B $3.8B $4B $4.3B $4.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.7B $4B $4B $3.9B $4.1B
Revenue Growth (YoY) 5.87% 7.94% 0.3% -1.28% 4.1%
 
Cost of Revenues $2.2B $2.3B $2.3B $2.2B $2.3B
Gross Profit $1.5B $1.6B $1.6B $1.7B $1.8B
Gross Profit Margin 39.55% 41.05% 41.33% 42.88% 44.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $621M $644M $658M $655M $704M
Other Inc / (Exp) -$5M $169M -$42M -$24M --
Operating Expenses $621M $644M $658M $655M $724M
Operating Income $834M $986M $988M $1B $1.1B
 
Net Interest Expenses $49M $56M $70M $68M $75M
EBT. Incl. Unusual Items $792M $1.1B $927M $983M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $183M $214M $210M $233M $234M
Net Income to Company $609M $907M $717M $750M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $609M $907M $717M $750M $790M
 
Basic EPS (Cont. Ops) $1.94 $2.96 $2.39 $2.55 $2.73
Diluted EPS (Cont. Ops) $1.93 $2.95 $2.38 $2.54 $2.72
Weighted Average Basic Share $313.6M $306.8M $300.1M $294.7M $289.5M
Weighted Average Diluted Share $315M $307.9M $301.1M $295.8M $290.2M
 
EBITDA $938M $1.1B $1.1B $1.1B --
EBIT $834M $986M $988M $1B $1.1B
 
Revenue (Reported) $3.7B $4B $4B $3.9B $4.1B
Operating Income (Reported) $834M $986M $988M $1B $1.1B
Operating Income (Adjusted) $834M $986M $988M $1B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $14.5B $15.9B $16.1B $15.9B $16B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.6B $9.6B $9.4B $9B $9B
Gross Profit $5.8B $6.4B $6.7B $6.9B $7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $2.6B $2.6B $2.7B $2.8B
Other Inc / (Exp) $39M $233M -$2M $397M --
Operating Expenses $2.4B $2.6B $2.6B $2.7B $2.8B
Operating Income $3.5B $3.8B $4B $4.3B $4.2B
 
Net Interest Expenses $202M $203M $266M $283M $292M
EBT. Incl. Unusual Items $3.3B $3.8B $3.8B $4.4B $4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $632M $808M $866M $934M $900M
Net Income to Company $2.7B $3B $3B $3.5B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.7B $3B $3B $3.5B $3.1B
 
Basic EPS (Cont. Ops) $8.55 $9.81 $9.77 $11.75 $10.52
Diluted EPS (Cont. Ops) $8.51 $9.77 $9.74 $11.71 $10.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.9B $4.2B $4.4B $4.7B --
EBIT $3.5B $3.8B $4B $4.3B $4.2B
 
Revenue (Reported) $14.5B $15.9B $16.1B $15.9B $16B
Operating Income (Reported) $3.5B $3.8B $4B $4.3B $4.2B
Operating Income (Adjusted) $3.5B $3.8B $4B $4.3B $4.2B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $15.9B $16.1B $15.9B $16B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.6B $9.4B $9B $9B --
Gross Profit $6.4B $6.7B $6.9B $7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6B $2.6B $2.7B $2.8B --
Other Inc / (Exp) $233M -$2M $397M $16M --
Operating Expenses $2.6B $2.6B $2.7B $2.8B --
Operating Income $3.8B $4B $4.3B $4.2B --
 
Net Interest Expenses $203M $266M $283M $292M --
EBT. Incl. Unusual Items $3.8B $3.8B $4.4B $4B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $808M $866M $934M $900M --
Net Income to Company $3B $3B $3.5B $2.3B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3B $3B $3.5B $3.1B --
 
Basic EPS (Cont. Ops) $9.81 $9.77 $11.75 $10.52 --
Diluted EPS (Cont. Ops) $9.77 $9.74 $11.71 $10.49 --
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B --
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B --
 
EBITDA $4.2B $4.4B $4.7B $3.4B --
EBIT $3.8B $4B $4.3B $4.2B --
 
Revenue (Reported) $15.9B $16.1B $15.9B $16B --
Operating Income (Reported) $3.8B $4B $4.3B $4.2B --
Operating Income (Adjusted) $3.8B $4B $4.3B $4.2B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.5B $708M $1.1B $948M $851M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.8B $3.2B $3.1B $3B $3.2B
Inventory $1.8B $2.1B $1.8B $1.7B $1.7B
Prepaid Expenses $71M $52M $55M $60M --
Other Current Assets $140M $175M $157M $147M --
Total Current Assets $6.4B $6.3B $6.2B $5.9B $6.2B
 
Property Plant And Equipment $2B $2.1B $2.2B $2.3B $2.2B
Long-Term Investments -- -- -- -- --
Goodwill $5B $4.9B $4.9B $4.8B --
Other Intangibles $972M $768M $657M $592M --
Other Long-Term Assets $718M $715M $771M $804M --
Total Assets $16.1B $15.4B $15.5B $15.1B $16.1B
 
Accounts Payable $585M $594M $581M $519M $522M
Accrued Expenses $719M $780M $755M $738M --
Current Portion Of Long-Term Debt $568M $537M $1.4B $777M --
Current Portion Of Capital Lease Obligations $61M $55M $58M $57M --
Other Current Liabilities -- $1M -- -- --
Total Current Liabilities $3.5B $4.5B $4.7B $4.3B $5.1B
 
Long-Term Debt $7B $6.3B $6.5B $6.5B $6.7B
Capital Leases -- -- -- -- --
Total Liabilities $12.5B $12.3B $12.5B $11.8B $12.9B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj -$1.5B -$1.8B -$1.8B -$1.9B --
Common Equity $3.6B $3.1B $3B $3.3B --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M $1M $1M $1M $1M
Total Equity $3.6B $3.1B $3B $3.3B $3.2B
 
Total Liabilities and Equity $16.1B $15.4B $15.5B $15.1B $16.1B
Cash and Short Terms $1.5B $708M $1.1B $948M $851M
Total Debt $7.6B $6.8B $7.8B $7.2B $6.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.5B $708M $1.1B $948M $851M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.8B $3.2B $3.1B $3B $3.2B
Inventory $1.8B $2.1B $1.8B $1.7B $1.7B
Prepaid Expenses $71M $52M $55M $60M --
Other Current Assets $140M $175M $157M $147M --
Total Current Assets $6.4B $6.3B $6.2B $5.9B $6.2B
 
Property Plant And Equipment $2B $2.1B $2.2B $2.3B $2.2B
Long-Term Investments -- -- -- -- --
Goodwill $5B $4.9B $4.9B $4.8B --
Other Intangibles $972M $768M $657M $592M --
Other Long-Term Assets $718M $715M $771M $804M --
Total Assets $16.1B $15.4B $15.5B $15.1B $16.1B
 
Accounts Payable $585M $594M $581M $519M $522M
Accrued Expenses $719M $780M $755M $738M --
Current Portion Of Long-Term Debt $568M $537M $1.4B $777M --
Current Portion Of Capital Lease Obligations $61M $55M $58M $57M --
Other Current Liabilities -- $1M -- -- --
Total Current Liabilities $3.5B $4.5B $4.7B $4.3B $5.1B
 
Long-Term Debt $7B $6.3B $6.5B $6.5B $6.7B
Capital Leases -- -- -- -- --
Total Liabilities $12.5B $12.3B $12.5B $11.8B $12.9B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj -$1.5B -$1.8B -$1.8B -$1.9B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M $1M $1M $1M $1M
Total Equity $3.6B $3.1B $3B $3.3B $3.2B
 
Total Liabilities and Equity $16.1B $15.4B $15.5B $15.1B $16.1B
Cash and Short Terms $1.5B $708M $1.1B $948M $851M
Total Debt $7.6B $6.8B $6.5B $7.2B $6.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.7B $3B $3B $3.5B --
Depreciation & Amoritzation $410M $410M $395M $402M --
Stock-Based Compensation $53M $63M $69M $61M --
Change in Accounts Receivable -$240M -$461M $64M $34M --
Change in Inventories -$450M -$455M $360M $176M --
Cash From Operations $2.6B $2.3B $3.5B $3.3B --
 
Capital Expenditures $296M $412M $455M $437M --
Cash Acquisitions $731M $2M -- $115M --
Cash From Investing -$984M -$110M -$403M -$144M --
 
Dividends Paid (Ex Special Dividend) $1.5B $1.5B $1.6B $1.7B --
Special Dividend Paid
Long-Term Debt Issued $90M $593M $1.4B $1.6B --
Long-Term Debt Repaid -$351M -$1.1B -$679M -$1.9B --
Repurchase of Common Stock $1B $1.8B $1.5B $1.5B --
Other Financing Activities -$10M -$13M -$14M -$38M --
Cash From Financing -$2.6B -$3B -$2.8B -$3.2B --
 
Beginning Cash (CF) $1.5B $708M $1.1B $948M $851M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1B -$819M $357M -$117M --
Ending Cash (CF) $444M -$168M $1.4B $766M --
 
Levered Free Cash Flow $2.3B $1.9B $3.1B $2.8B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $609M $907M $717M $750M --
Depreciation & Amoritzation $104M $99M $99M $102M --
Stock-Based Compensation $12M $15M $17M $13M --
Change in Accounts Receivable $30M -$44M $103M $127M --
Change in Inventories -$85M $22M $125M $154M --
Cash From Operations $774M $811M $1B $1.1B --
 
Capital Expenditures $79M $156M $131M $118M --
Cash Acquisitions $731M -- -- -- --
Cash From Investing -$808M $127M -$120M -$117M --
 
Dividends Paid (Ex Special Dividend) $383M $403M $421M $443M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $90M $139M -- -- --
Long-Term Debt Repaid -$1M -$3M -$1M -$631M --
Repurchase of Common Stock $250M $500M $375M $375M --
Other Financing Activities -- $2M $1M -$14M --
Cash From Financing -$417M -$1B -$877M -$943M --
 
Beginning Cash (CF) $1.5B $708M $1.1B $948M $851M
Foreign Exchange Rate Adjustment -$9M $31M $33M -$53M --
Additions / Reductions -$460M -$66M $75M $1M --
Ending Cash (CF) $1.1B $673M $1.2B $896M --
 
Levered Free Cash Flow $695M $655M $908M $996M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.7B $3B $3B $3.5B --
Depreciation & Amoritzation $410M $410M $395M $402M --
Stock-Based Compensation $53M $63M $69M $61M --
Change in Accounts Receivable -$240M -$461M $64M $34M --
Change in Inventories -$450M -$455M $360M $176M --
Cash From Operations $2.6B $2.3B $3.5B $3.3B --
 
Capital Expenditures $296M $412M $455M $437M $314M
Cash Acquisitions $731M $2M -- $115M --
Cash From Investing -$984M -$110M -$403M -$144M --
 
Dividends Paid (Ex Special Dividend) $1.5B $1.5B $1.6B $1.7B --
Special Dividend Paid
Long-Term Debt Issued $90M $593M -- -- --
Long-Term Debt Repaid -$351M -$1.1B -$679M -$1.9B --
Repurchase of Common Stock $1B $1.8B $1.5B $1.5B --
Other Financing Activities -$10M -$13M -$14M -$38M --
Cash From Financing -$2.6B -$3B -$2.8B -$3.2B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1B -$819M $357M -$117M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.3B $1.9B $3.1B $2.8B --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $3B $3B $3.5B $2.3B --
Depreciation & Amoritzation $410M $395M $402M $294M --
Stock-Based Compensation $63M $69M $61M $52M --
Change in Accounts Receivable -$461M $64M $34M -$135M --
Change in Inventories -$455M $360M $176M -$48M --
Cash From Operations $2.3B $3.5B $3.3B $2.2B --
 
Capital Expenditures $412M $455M $437M $314M --
Cash Acquisitions $2M -- $115M -- --
Cash From Investing -$110M -$403M -$144M -$300M --
 
Dividends Paid (Ex Special Dividend) $1.5B $1.6B $1.7B $1.3B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $593M $1.4B $1.6B -- --
Long-Term Debt Repaid -$1.1B -$679M -$1.9B -- --
Repurchase of Common Stock $1.8B $1.5B $1.5B $1.1B --
Other Financing Activities -$13M -$14M -$38M -$32M --
Cash From Financing -$3B -$2.8B -$3.2B -$1.9B --
 
Beginning Cash (CF) $3.7B $4.1B $3.7B $3.4B --
Foreign Exchange Rate Adjustment -$57M $3M -$65M $39M --
Additions / Reductions -$819M $357M -$117M -$24M --
Ending Cash (CF) $2.8B $4.5B $3.5B $2.6B --
 
Levered Free Cash Flow $1.9B $3.1B $2.8B $1.8B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock