Illinois Tool Works Inc (NYSE: ITW)

Sector: Industrials Industry: Specialty Industrial Machinery CIK: 0000049826
Market Cap 86.68 Bn
P/B 26.88
P/E 28.27
P/S 5.40
ROIC (Qtr) 26.72
Div Yield % 2.09
Rev 1y % (Qtr) 4.09
Total Debt (Qtr) 8.97 Bn
Debt/Equity (Qtr) 2.78
Add ratio to table...

About

Illinois Tool Works Inc. (ITW), a global manufacturer of a diverse range of industrial products and equipment, has been operating since 1912 and is listed on the stock market with the ticker symbol ITW. The company's operations span across 51 countries, employing approximately 45,000 people. ITW's business model is centered around its proprietary 80/20 Front-to-Back process, which emphasizes understanding customer needs and creating innovative solutions. The company's decentralized, entrepreneurial culture enables its businesses to operate autonomously,...

Read more

Investment thesis

Bull case

  • Operating cash flow of 3.13B provides exceptional 10.71x coverage of interest expenses 292M, showing strong debt service capability.
  • Operating cash flow of 3.13B provides strong 45.30x coverage of stock compensation 69M, indicating sustainable incentive practices.
  • Robust free cash flow of 2.72B exceeds capital expenditure of 408M by 6.66x, indicating strong organic growth funding capability.
  • Retained earnings of 30.15B provide full 4.51x coverage of long-term debt 6.68B, indicating strong internal capital position.
  • Robust tangible asset base of 10.46B provides 9.74x coverage of working capital 1.07B, indicating strong operational backing.

Bear case

  • Operating cash flow of 3.13B barely covers its investment activities of (521M), with a coverage ratio of -6, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 3.13B provides thin coverage of dividend payments of (1.78B) with a -1.75 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 851M provide limited coverage of acquisition spending of (118M), which is -7.21x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Retained earnings of 30.15B provide limited buffer against comprehensive income items of (1.83B), which is -16.50x, indicating elevated exposure to market risks.
  • Operating cash flow of 3.13B is outpaced by equity issuance of (1.44B) (-2.18 ratio), indicating concerning reliance on equity markets for funding operations.

Segments Breakdown of Revenue (2025)

Geographical Breakdown of Revenue (2025)

Peer comparison

Companies in the Specialty Industrial Machinery
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 GEV GE Vernova Inc. 224.93 Bn 194.57 6.14 0.00 Bn
2 ETN Eaton Corp plc 153.13 Bn 38.99 5.75 11.22 Bn
3 PH Parker-Hannifin Corp 135.87 Bn 165.29 12.09 9.87 Bn
4 EMR Emerson Electric Co 111.68 Bn 47.10 4.65 13.41 Bn
5 ITW Illinois Tool Works Inc 86.68 Bn 28.27 5.40 8.97 Bn
6 CMI Cummins Inc 82.13 Bn 28.89 2.44 7.55 Bn
7 AME Ametek Inc/ 53.79 Bn 36.34 7.27 2.28 Bn
8 ROK Rockwell Automation, Inc 43.80 Bn 44.24 5.11 3.68 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 5.86 2.28
EV to Cash from Ops. EV/CFO 30.29 37.14
EV to Debt EV to Debt 10.56 34.39
EV to EBIT EV/EBIT 22.24 27.71
EV to EBITDA EV/EBITDA 20.53 25.34
EV to Free Cash Flow [EV/FCF] EV/FCF 34.84 133.36
EV to Market Cap EV to Market Cap 1.09 1.04
EV to Revenue EV/Rev 5.90 39.88
Price to Book Value [P/B] P/B 26.88 6.22
Price to Earnings [P/E] P/E 28.27 143.63
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 1.72 2.57
Dividend Payout Ratio % Div Payout % (Qtr) 59.10 15.73
Dividend per Basic Share Div per Share (Qtr) 6.22 0.91
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 66.37 82.53
Interest Coverage Int. cover (Qtr) 14.58 12.34
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 4.00 -45.99
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -10.23 118.48
Dividend Growth (1y) % Div 1y % (Qtr) 7.24 10.01
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -11.30 -283.03
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -1.14 -36.87
EBIT Growth (1y) % EBIT 1y % (Qtr) -9.50 -80.72
EBT Growth (1y) % EBT 1y % (Qtr) -10.31 -120.93
EPS Growth (1y) % EPS 1y % (Qtr) -10.47 -39.22
FCF Growth (1y) % FCF 1y % (Qtr) -4.83 85.55
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 0.50 0.87
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.99 0.62
Cash Payout Ratio Cash Payout (Qtr) 0.51 0.10
Cash Ratio Cash Ratio (Qtr) 0.17 3.01
Current Ratio Curr Ratio (Qtr) 1.21 4.97
Debt to Equity Ratio Debt/Equity (Qtr) 2.78 0.38
Interest Cover Ratio Int Coverage (Qtr) 14.58 12.34
Times Interest Earned Times Interest Earned (Qtr) 14.58 12.34
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 29.00 -7,291.27
EBIT Margin % EBIT Margin % (Qtr) 26.54 -7,413.30
EBT Margin % EBT Margin % (Qtr) 24.72 -9,015.79
Gross Margin % Gross Margin % (Qtr) 44.10 -32.61
Net Profit Margin % Net Margin % (Qtr) 19.10 -7,962.06