HONEYWELL INTERNATIONAL INC. Financials Honeywell International Inc. Börse Stuttgart
Equities
ALD
US4385161066
Consumer Goods Conglomerates
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 200.1 EUR | +0.46% |
|
+1.76% | +5.45% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 126,472 | 149,249 | 143,543 | 144,079 | 138,251 | 138,983 | - | - |
| Enterprise Value (EV) 1 | 132,058 | 156,413 | 151,619 | 153,539 | 150,599 | 151,146 | 150,410 | 150,872 |
| P/E ratio | 21 x | 31.7 x | 26.4 x | 29.5 x | 24.8 x | 21.3 x | 19.2 x | 17.5 x |
| Yield | 1.9% | 1.71% | 1.81% | 1.85% | - | 2.1% | 2.25% | 2.39% |
| Capitalization / Revenue | 3.45 x | 4.57 x | 4.17 x | 4.06 x | 3.77 x | 3.58 x | 3.37 x | 3.22 x |
| EV / Revenue | 3.6 x | 4.79 x | 4.41 x | 4.33 x | 4.11 x | 3.9 x | 3.65 x | 3.5 x |
| EV / EBITDA | 14.7 x | 21.2 x | 17.2 x | 16.5 x | 16.2 x | 14.6 x | 13.5 x | 12.8 x |
| EV / FCF | 21.8 x | 29.5 x | 26.5 x | 34.1 x | 35 x | 26 x | 22.5 x | 21.6 x |
| FCF Yield | 4.59% | 3.39% | 3.78% | 2.94% | 2.86% | 3.84% | 4.45% | 4.63% |
| Price to Book | 6.82 x | 8.45 x | 7.7 x | 8.57 x | 8.46 x | 8.08 x | 7.53 x | 7.46 x |
| Nbr of stocks (in thousands) | 714,533 | 701,686 | 688,423 | 672,322 | 659,251 | 651,186 | - | - |
| Reference price 2 | 177.0 | 212.7 | 208.5 | 214.3 | 209.7 | 213.4 | 213.4 | 213.4 |
| Announcement Date | 1/31/20 | 1/29/21 | 2/3/22 | 2/2/23 | 2/1/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 36,709 | 32,637 | 34,392 | 35,466 | 36,662 | 38,780 | 41,192 | 43,097 |
| EBITDA 1 | 9,004 | 7,373 | 8,801 | 9,304 | 9,278 | 10,329 | 11,115 | 11,757 |
| EBIT 1 | 7,739 | 6,665 | 7,212 | 7,689 | 8,304 | 9,153 | 9,896 | 10,612 |
| Operating Margin | 21.08% | 20.42% | 20.97% | 21.68% | 22.65% | 23.6% | 24.02% | 24.62% |
| Earnings before Tax (EBT) 1 | 7,559 | 6,012 | 7,235 | 6,379 | 7,159 | 8,312 | 9,097 | 9,516 |
| Net income 1 | 6,143 | 4,779 | 5,542 | 4,966 | 5,658 | 6,561 | 7,150 | 7,646 |
| Net margin | 16.73% | 14.64% | 16.11% | 14% | 15.43% | 16.92% | 17.36% | 17.74% |
| EPS 2 | 8.410 | 6.720 | 7.910 | 7.270 | 8.470 | 10.00 | 11.10 | 12.21 |
| Free Cash Flow 1 | 6,058 | 5,302 | 5,729 | 4,508 | 4,301 | 5,806 | 6,691 | 6,981 |
| FCF margin | 16.5% | 16.25% | 16.66% | 12.71% | 11.73% | 14.97% | 16.24% | 16.2% |
| FCF Conversion (EBITDA) | 67.28% | 71.91% | 65.09% | 48.45% | 46.36% | 56.21% | 60.2% | 59.38% |
| FCF Conversion (Net income) | 98.62% | 110.94% | 103.37% | 90.78% | 76.02% | 88.49% | 93.58% | 91.3% |
| Dividend per Share 2 | 3.360 | 3.630 | 3.770 | 3.970 | - | 4.478 | 4.810 | 5.108 |
| Announcement Date | 1/31/20 | 1/29/21 | 2/3/22 | 2/2/23 | 2/1/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 8,657 | 8,376 | 8,953 | 8,951 | 9,186 | 8,864 | 9,146 | 9,212 | 9,440 | 9,105 | 9,434 | 9,813 | 10,410 | 9,837 | 10,016 |
| EBITDA 1 | 2,163 | 2,103 | 2,242 | 2,353 | 2,431 | 2,235 | 2,286 | 2,481 | 2,470 | 2,259 | 2,441 | 2,610 | 2,869 | 2,458 | 2,558 |
| EBIT 1 | 1,851 | 1,766 | 1,867 | 1,952 | 2,104 | 1,947 | 2,052 | 2,082 | 2,223 | 2,021 | 2,168 | 2,331 | 2,606 | 2,229 | 2,262 |
| Operating Margin | 21.38% | 21.08% | 20.85% | 21.81% | 22.9% | 21.97% | 22.44% | 22.6% | 23.55% | 22.2% | 22.98% | 23.76% | 25.03% | 22.66% | 22.58% |
| Earnings before Tax (EBT) 1 | 1,793 | 1,505 | 1,704 | 1,981 | 1,189 | 1,782 | 1,904 | 1,967 | 1,506 | 1,871 | 1,990 | 2,101 | 2,344 | 2,045 | 2,128 |
| Net income 1 | 1,428 | 1,134 | 1,261 | 1,552 | 1,019 | 1,394 | 1,487 | 1,514 | 1,263 | 1,463 | 1,572 | 1,642 | 1,894 | 1,604 | 1,669 |
| Net margin | 16.5% | 13.54% | 14.08% | 17.34% | 11.09% | 15.73% | 16.26% | 16.44% | 13.38% | 16.07% | 16.66% | 16.73% | 18.19% | 16.3% | 16.66% |
| EPS 2 | 2.050 | 1.640 | 1.840 | 2.280 | 1.510 | 2.070 | 2.220 | 2.270 | 1.910 | 2.230 | 2.407 | 2.534 | 2.924 | 2.452 | 2.561 |
| Dividend per Share 2 | 0.9800 | 0.9800 | 0.9800 | 0.9800 | 1.030 | 1.030 | 1.030 | - | - | - | 1.050 | 1.080 | 1.258 | 1.168 | 1.147 |
| Announcement Date | 2/3/22 | 4/29/22 | 7/28/22 | 10/27/22 | 2/2/23 | 4/27/23 | 7/27/23 | 10/26/23 | 2/1/24 | 4/25/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 5,586 | 7,164 | 8,076 | 9,460 | 12,348 | 12,163 | 11,427 | 11,890 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 0.6204 x | 0.9717 x | 0.9176 x | 1.017 x | 1.331 x | 1.178 x | 1.028 x | 1.011 x |
| Free Cash Flow 1 | 6,058 | 5,302 | 5,729 | 4,508 | 4,301 | 5,806 | 6,691 | 6,981 |
| ROE (net income / shareholders' equity) | 32.1% | 27.7% | 29.9% | 28.2% | 36.3% | 39.7% | 42.2% | 46.1% |
| ROA (Net income/ Total Assets) | 10.2% | 8.2% | 8.59% | 7.84% | 9.89% | 10.4% | 11.1% | 12.6% |
| Assets 1 | 60,054 | 58,290 | 64,524 | 63,373 | 57,220 | 62,977 | 64,429 | 60,685 |
| Book Value Per Share 2 | 25.90 | 25.20 | 27.10 | 25.00 | 24.80 | 26.40 | 28.30 | 28.60 |
| Cash Flow per Share 2 | 9.440 | 8.730 | 8.620 | 7.720 | 7.990 | 10.80 | 12.10 | 13.20 |
| Capex 1 | 839 | 906 | 895 | 766 | 1,039 | 1,102 | 1,047 | 1,057 |
| Capex / Sales | 2.29% | 2.78% | 2.6% | 2.16% | 2.83% | 2.84% | 2.54% | 2.45% |
| Announcement Date | 1/31/20 | 1/29/21 | 2/3/22 | 2/2/23 | 2/1/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
25
Last Close Price
213.4
USD
Average target price
226.6
USD
Spread / Average Target
+6.19%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +12.77% | 885B | |
| +1.90% | 243B | |
| +25.17% | 176B | |
| +79.65% | 102B | |
| -9.80% | 71.28B | |
| -5.74% | 56.14B | |
| +107.50% | 34.93B | |
| -35.64% | 32.83B | |
| +25.46% | 32.81B |
- Stock Market
- Equities
- HON Stock
- ALD Stock
- Financials Honeywell International Inc.
