Illinois Tool Works Inc. (ITW) Stock Analysis | Financial Data & Charts

Investment Radar

Seven-Dimensional Value Assessment Based on 2025 Q4 Financials

加载雷达图...

加载图表中...

📊 Valuation

Key valuation metrics

EV/EBITDA (TTM)

i

Enterprise Value, EBITDA and Ratio

EV/EBIT (TTM)

i

Enterprise Value, EBIT and Ratio

EV/Sales (TTM)

i

Enterprise Value, Revenue and Ratio

P/E Ratio (TTM)

i

Market Cap, Net Income and Ratio

P/B Ratio (Quarterly)

i

Market Cap, Book Value and Ratio

FCF Yield (TTM)

i

FCF, Enterprise Value and Yield

PR Profit Ratio (PPM)

i

PE Ratio, ROE and Profit Ratio (PR = PE / ROE)

📈 Growth

Revenue, earnings, and per-share growth metrics

Revenue (Quarterly)

i

Quarterly Revenue

Revenue/Share (Quarterly)

i

Revenue Per Share

Net Income (Quarterly)

i

Quarterly Net Income

EPS (Quarterly)

i

Earnings Per Share

Gross Profit/Share (Quarterly)

i

Gross Profit Per Share

OCF/Share (Quarterly)

i

Operating Cash Flow Per Share

FCF/Share (Quarterly)

i

Free Cash Flow Per Share

Operating Leverage (YoY)

i

Change in Operating Income / Change in Revenue

💰 Profitability

Profit margins and return on equity

Gross Margin (TTM)

i

Revenue, Gross Profit and Gross Margin

Operating Margin (TTM)

i

Revenue, Operating Income and Operating Margin

Net Profit Margin (TTM)

i

Revenue, Net Income and Net Profit Margin

ROE (TTM)

i

Equity, Net Income and Return on Equity

ROA (TTM)

i

Assets, Net Income and Return on Assets

ROTCE - Return on Tangible Common Equity (TTM)

i

Net Income, Tangible Common Equity and ROTCE

OCF Margin (TTM)

i

Revenue, Operating Cash Flow and OCF Margin

FCF Margin (TTM)

i

Revenue, Free Cash Flow and FCF Margin

💵 Cash Quality

Cash flow quality and conversion metrics

OCF/NI Ratio (TTM)

i

Operating Cash Flow, Net Income and Ratio

FCF/NI Ratio (TTM)

i

Free Cash Flow, Net Income and Ratio

OCF/Capex (TTM)

i

Operating Cash Flow, Capex and Coverage Ratio

OCF/SBC (TTM)

i

Operating Cash Flow, SBC and Coverage Ratio

🛡️ Leverage & Liquidity

Debt, liquidity, and financial health

Debt/Equity (quarterly)

i

Total Debt, Total Equity and Debt/Equity Ratio

EBITDA/Net Debt (TTM)

i

EBITDA, Net Debt and Coverage Ratio

Interest Coverage (TTM)

i

EBIT, Interest Expense and Coverage Ratio

Current Ratio (quarterly)

i

Current Assets, Current Liabilities and Current Ratio

Quick Ratio (quarterly)

i

Quick Assets, Current Liabilities and Quick Ratio

Altman Z-Score

i

Financial Distress Prediction Model

⚙️ Ops & Cap Efficiency

Asset utilization, working capital, ROIC, and capital efficiency

ROIC (TTM)

i

NOPAT, Invested Capital and Return on Invested Capital

ROCE - Return on Capital Employed (TTM)

i

EBIT, Capital Employed and Return on Capital Employed

Asset Turnover (TTM)

i

Revenue, Total Assets and Turnover Ratio

CapEx/Depreciation - Investment Intensity (TTM)

i

CapEx, Depreciation and Ratio (>1=Expansion, <1=Contraction)

R&D/Gross Profit - R&D Intensity (TTM)

i

R&D Expenses, Gross Profit and Ratio

SG&A/Revenue - SG&A Efficiency (TTM)

i

SG&A Expenses, Revenue and Ratio

Cash Conversion Cycle (TTM)

i

DSO + DIO - DPO (in days)

DSO - Days Sales Outstanding (TTM)

i

Average Receivables and Days Sales Outstanding

DIO - Days Inventory Outstanding (TTM)

i

Average Inventory and Days Inventory Outstanding

DPO - Days Payables Outstanding (TTM)

i

Average Payables and Days Payables Outstanding

Goodwill/Assets (Quarterly)

i

Goodwill as % of Total Assets

🎁 Shareholder Returns

Dividends, share buybacks, dilution, and insider trading activity

Dividend Yield (TTM)

i

Dividend Per Share, Share Price and Dividend Yield

Buyback Yield (TTM)

i

Net Buyback and Buyback Yield

Buyback Yield (3 Years)

i

Net Buyback 3Y and Buyback Yield 3Y

Dilution Rate (1 Year)

i

Current Shares, 1Y Ago Shares and Dilution Rate

Dilution Rate (3 Years)

i

Current Shares, 3Y Ago Shares and Dilution Rate

SBC Offset Rate (TTM)

i

Buyback / Stock-Based Comp and SBC Ratio

Insider Activity Rate (TTM)

i

Insider Net Buying and Activity Rate

Profit Waterfall Analysis

加载图表中...

P

Profitability Margins

Gross Profit Margini

44.20%

Gross Profit = $1.81B

Revenue = $4.09B

Operating Profit Margini

26.51%

Operating Income = $1.08B

Revenue = $4.09B

EBITDA Margini

29.29%

EBITDA = $1.20B

Revenue = $4.09B

EBIT Margini

26.85%

EBIT = $1.02B

Revenue = $4.09B

Net Profit Margini

19.30%

Net Income = $0.79B

Revenue = $4.09B

Pretax Profit Margini

25.02%

EBT = $1.02B

Revenue = $4.09B

E

Operating Efficiency

Interest Coveragei

14.58x

EBIT (TTM) = $4.26B

Interest Expense (TTM) = $0.29B

16.6x

16.2x

14.8x

14.6x

SG&A / Revenuei

17.20%

SG&A = $0.70B

Revenue = $4.09B

R&D / Revenuei

0.00%

R&D = $0.00B

Revenue = $4.09B

R

Return Metrics (TTM)

ROAi

19.64%

Net Income = $3.07B

Avg Total Assets = $15.61B

ROEi

93.75%

Net Income = $3.07B

Avg Equity = $3.27B

ROICi

29.92%

NOPAT (TTM) = $3.26B

Avg Invested Capital = $10.89B

(NOPAT = Operating Income × (1 - Effective Tax Rate))

(Avg IC = (Current IC + Year-Ago IC) / 2)

Revenue Growthi

4.09%

Current Revenue = $4.09B

Previous Revenue = $3.93B

-1.3%

-3.4%

+0.7%

+2.3%

+4.1%

Operating Cash Flow/Sharei

$10.77

Operating CF = $3.13B

Diluted Shares = 0.29B

$11.09

$11.15

$10.74

$11.23

$10.77

Comprehensive Analysis

Income Statement Items	YoY Growth	Current Quarter Value	Trend
Revenue	+4.1%	$4.09B	↑
Gross Profit	+7.3%	$1.81B, 44.20%	↑
Operating Income	+5.2%	$1.08B, 26.51%	↑
EBITDA	+4.0%	$1.20B, 29.29%	↑
EBT	+4.2%	$1.02B, 25.02%	↑
Net Income	+5.3%	$0.79B, 19.30%	↑
Diluted EPS	+7.1%	2.72	↑

加载图表中...

L

Liquidity Metrics

Current Ratioi

1.21

Normal

Total Current Assets = $6.20B

Total Current Liabilities = $5.13B

Quick Ratioi

0.80

Normal

Quick Assets = $4.54B

Total Current Liabilities = $5.13B

Cash Ratioi

0.17

Attention

Cash & Equivalents = $0.85B

Total Current Liabilities = $5.13B

Cash Ratio = (Cash + Short-term Investments) / Current Liabilities

L

Leverage Metrics

Debt to Equityi

2.78

Attention

Total Debt = $8.97B

Total Equity = $3.23B

Liabilities to Assetsi

80.0%

Attention

Total Liabilities = $12.92B

Total Assets = $16.15B

Equity Multiplieri

5.01

Attention

Total Assets = $16.15B

Total Equity = $3.23B

E

Efficiency Metrics

Asset Turnoveri

1.03

Healthy

Revenue (TTM) = $16.04B

Avg Total Assets = $15.61B

Inventory Turnoveri

5.31

Normal

COGS (TTM) = $8.99B

Avg Inventory = $1.69B

Receivables Turnoveri

4.95

Normal

Revenue (TTM) = $16.04B

Avg Receivables = $3.24B

S

Solvency Metrics

Interest Coveragei

14.58

Healthy

EBIT (TTM) = $4.26B

Interest Expense (TTM) = $0.29B

Net Debt to EBITDAiNet Debt/EBITDA

1.75

Normal

Net Debt = $8.12B

EBITDA (TTM) = $4.65B

Debt Service Coveragei

1.22

Attention

Operating CF (TTM) = $3.13B

Debt Service = $2.56B

V

Value Metrics

Goodwill %iGoodwill/Assets

31.6%

Attention

Goodwill = $5.10B

Total Assets = $16.15B

Working Capital Ratioi

0.07

Attention

Working Capital = $1.07B

Total Assets = $16.15B

加载图表中...

Cash Flow Waterfall Chart

加载图表中...

Inflow

Outflow

Subtotal

Start/End

C

Cash Flow Metrics

Operating Cash Flow TTMi

$3.13B

Free Cash Flow TTMi

$2.71B

FCF = OCF - CapEx

OCF (TTM) = $3.13B

CapEx (TTM) = $-0.42B

FCF Yieldi

3.78%

Attention

FCF (TTM) = $2.71B

Market Cap = $71.62B

OCF/Sales Ratioi

19.48%

Normal

OCF (TTM) = $3.13B

Revenue (TTM) = $16.04B

Q

Quality & Coverage Metrics

Income Qualityi

1.02x

Normal

OCF (TTM) = $3.13B

Net Income (TTM) = $3.07B

Cash Flow/Debti

0.35x

Normal

OCF (TTM) = $3.13B

Total Debt = $8.97B

Short Term Coveragei

0.61x

Healthy

OCF (TTM) = $3.13B

Current Liabilities = $5.13B

Capex Coveragei

7.46x

Healthy

OCF (TTM) = $3.13B

CapEx (TTM) = $0.42B

E

Efficiency Metrics

⚡ Ratios calculated in USD to eliminate exchange rate impact

FCF/OCF Ratioi

86.60%

Healthy

FCF (TTM) = $2.71B

OCF (TTM) = $3.13B

Capex/Revenuei

2.61%

Healthy

CapEx (TTM) = $0.42B

Revenue (TTM) = $16.04B

Net Debt/EBITDAi

1.75

Normal

Net Debt = $8.12B

EBITDA (TTM) = $4.65B

G

Growth Metrics

OCF Growthi

-13.55%

Attention

Current OCF (TTM) = $0.96B

Previous OCF = $1.11B

Owner Earningsi

$3.04B

Healthy

Net Income (TTM) = $3.07B

+ D&A (TTM) = $0.40B

- CapEx (TTM) = $-0.42B

加载图表中...

Loading...

Illinois Tool Works Inc.

Investment Radar

🔍 Business Model Analysis (DuPont Model)

Leading Indicators

Financial Metrics

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

EV/Sales (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

FCF Yield (TTM)

PR Profit Ratio (PPM)

📈 Growth

Revenue (Quarterly)

Revenue/Share (Quarterly)

Net Income (Quarterly)

EPS (Quarterly)

Gross Profit/Share (Quarterly)

OCF/Share (Quarterly)

FCF/Share (Quarterly)

Operating Leverage (YoY)

💰 Profitability

Gross Margin (TTM)

Operating Margin (TTM)

Net Profit Margin (TTM)

ROE (TTM)

ROA (TTM)

ROTCE - Return on Tangible Common Equity (TTM)

OCF Margin (TTM)

FCF Margin (TTM)

💵 Cash Quality

OCF/NI Ratio (TTM)

FCF/NI Ratio (TTM)

OCF/Capex (TTM)

OCF/SBC (TTM)

🛡️ Leverage & Liquidity

Debt/Equity (quarterly)

EBITDA/Net Debt (TTM)

Interest Coverage (TTM)

Current Ratio (quarterly)

Quick Ratio (quarterly)

Altman Z-Score

⚙️ Ops & Cap Efficiency

ROIC (TTM)

ROCE - Return on Capital Employed (TTM)

Asset Turnover (TTM)

CapEx/Depreciation - Investment Intensity (TTM)

R&D/Gross Profit - R&D Intensity (TTM)

SG&A/Revenue - SG&A Efficiency (TTM)

Cash Conversion Cycle (TTM)

DSO - Days Sales Outstanding (TTM)

DIO - Days Inventory Outstanding (TTM)

DPO - Days Payables Outstanding (TTM)

Goodwill/Assets (Quarterly)

🎁 Shareholder Returns

Dividend Yield (TTM)

Buyback Yield (TTM)

Buyback Yield (3 Years)

Dilution Rate (1 Year)

Dilution Rate (3 Years)

SBC Offset Rate (TTM)

Insider Activity Rate (TTM)

Income Statement Analysis

Profit Waterfall Analysis

Balance Sheet Analysis

Cash Flow Statement Analysis

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

EV/Sales (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

FCF Yield (TTM)

PR Profit Ratio (PPM)

📈 Growth

Revenue (Quarterly)

Revenue/Share (Quarterly)

Net Income (Quarterly)