Elbit Systems Ltd (NASDAQ: ESLT)

Sector: Industrials Industry: Aerospace & Defense CIK: 0001027664
Market Cap 30.99 Bn
P/B 7.72
P/E 67.93
P/S 4.01
ROIC (Qtr) 11.14
Div Yield % 0.47
Rev 1y % (Qtr) 11.88
Total Debt (Qtr) 1.07 Bn
Debt/Equity (Qtr) 0.27

About

Elbit Systems Ltd., or ESLT, is an international high technology company that operates in the defense and homeland security industries. The company was established in 1996 as a result of the Elbit Ltd. corporate demerger, which separated the defense-related assets and business of Elbit Ltd. to ESLT. Elbit Systems is listed on the Nasdaq Global Select Market (Nasdaq) under the symbol ESLT and on the Tel Aviv Stock Exchange (TASE). Elbit Systems is involved in a wide range of programs across the globe, primarily in the defense and homeland security...

Read more

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 913.12M provides robust 0.85x coverage of total debt 1.07B, indicating excellent debt servicing capability and financial flexibility.
  • Operating cash flow of 913.12M provides exceptional 817.47x coverage of minority interest expenses 1.12M, showing strong core operations.
  • Operating cash flow of 913.12M provides strong 39.31x coverage of stock compensation 23.23M, indicating sustainable incentive practices.
  • Robust free cash flow of 737.07M exceeds capital expenditure of 176.04M by 4.19x, indicating strong organic growth funding capability.
  • Strong tangible asset base of 10.45B provides 9.77x coverage of total debt 1.07B, indicating robust asset backing and low credit risk.

Bear case

  • Operating cash flow of 913.12M barely covers its investment activities of (763.84M), with a coverage ratio of -1.20, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • With cash reserves of 142.59M against inventory of 3.15B, the 0.05 cash-to-inventory ratio suggests potential liquidity risks if inventory turnover slows, particularly concerning given current supply chain volatilities.
  • Investment activities of (763.84M) provide weak support for R&D spending of 504.24M, which is -1.51x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Operating cash flow of 913.12M provides thin coverage of dividend payments of (99.14M) with a -9.21 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Short-term investments of 593.04M significantly exceed cash reserves of 142.59M, which is 4.16x, indicating potentially excessive yield-seeking behavior at the expense of liquidity.

Geographical Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Aerospace & Defense
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 GE General Electric Co 342.94 Bn 42.54 7.80 20.84 Bn
2 RTX RTX Corp 252.05 Bn 38.24 2.93 40.71 Bn
3 BA Boeing Co 174.43 Bn -17.16 2.16 53.35 Bn
4 LMT Lockheed Martin Corp 126.61 Bn 30.15 1.73 22.19 Bn
5 GD General Dynamics Corp 95.62 Bn 22.69 1.86 8.01 Bn
6 NOC Northrop Grumman Corp /De/ 89.30 Bn 22.22 2.18 16.96 Bn
7 HWM Howmet Aerospace Inc. 88.16 Bn 60.80 11.05 3.19 Bn
8 TDG TransDigm Group INC 80.97 Bn 43.39 9.17 30.02 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 2.62 3.58
EV to Cash from Ops. EV/CFO 35.17 58.38
EV to Debt EV to Debt 30.03 98.04
EV to EBIT EV/EBIT 49.82 19.42
EV to EBITDA EV/EBITDA 40.63 33.60
EV to Free Cash Flow [EV/FCF] EV/FCF 43.57 91.66
EV to Market Cap EV to Market Cap 1.04 1.13
EV to Revenue EV/Rev 4.16 11.27
Price to Book Value [P/B] P/B 7.72 4.81
Price to Earnings [P/E] P/E 67.93 31.79
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 4.60 -3.75
Dividend Payout Ratio % Div Payout % (Qtr) 21.90 22.95
Dividend per Basic Share Div per Share (Qtr) 2.45 0.70
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 15.41 14.15
Interest Coverage Int. cover (Qtr) 4.28 -18.00
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 7.53 -50.32
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 19.63 1,609.43
Dividend Growth (1y) % Div 1y % (Qtr) 22.50 0.75
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 50.15 -30.98
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 37.78 10.65
EBIT Growth (1y) % EBIT 1y % (Qtr) 45.55 -26.90
EBT Growth (1y) % EBT 1y % (Qtr) 69.32 -27.25
EPS Growth (1y) % EPS 1y % (Qtr) 71.09 -99.21
FCF Growth (1y) % FCF 1y % (Qtr) 257.97 6.61
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 20.01 -5.55
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.63 0.51
Cash Payout Ratio Cash Payout (Qtr) 0.09 0.07
Cash Ratio Cash Ratio (Qtr) 0.03 1.76
Current Ratio Curr Ratio (Qtr) 1.32 3.72
Debt to Equity Ratio Debt/Equity (Qtr) 0.27 0.07
Interest Cover Ratio Int Coverage (Qtr) 4.28 -18.00
Times Interest Earned Times Interest Earned (Qtr) 4.28 -18.00
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 10.60 -345.84
EBIT Margin % EBIT Margin % (Qtr) 8.35 -382.63
EBT Margin % EBT Margin % (Qtr) 6.40 -387.93
Gross Margin % Gross Margin % (Qtr) 24.20 -33.31
Net Profit Margin % Net Margin % (Qtr) 5.90 -389.13