Financials GE Aerospace

Equities

GE

US3696043013

Consumer Goods Conglomerates

Market Closed - Nyse 04:00:02 2024-05-23 pm EDT 5-day change 1st Jan Change
165.3 USD +2.77% Intraday chart for GE Aerospace +2.57% +29.48%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 97,466 94,607 103,696 91,555 138,911 180,895 - -
Enterprise Value (EV) 1 145,352 126,954 123,111 106,643 142,908 179,155 178,028 178,170
P/E ratio -1,116 x 18.3 x -15.3 x -1,397 x 15.3 x 34.5 x 29.5 x 25.8 x
Yield 0.36% 0.37% 0.34% 0.38% 0.25% 0.61% 0.65% 0.81%
Capitalization / Revenue 1.02 x 1.19 x 1.4 x 1.2 x 2.04 x 4.97 x 4.45 x 4.06 x
EV / Revenue 1.53 x 1.59 x 1.66 x 1.39 x 2.1 x 4.93 x 4.38 x 4 x
EV / EBITDA 12.9 x 23.3 x 14 x 10.7 x 17.4 x 22.7 x 19.6 x 17.7 x
EV / FCF 60.6 x 209 x 59.1 x 22.4 x 27.7 x 34.3 x 29.6 x 25.8 x
FCF Yield 1.65% 0.48% 1.69% 4.46% 3.6% 2.92% 3.38% 3.88%
Price to Book 3.44 x 2.66 x 2.57 x 2.53 x 5.08 x 6.45 x 6.33 x 6.11 x
Nbr of stocks (in thousands) 1,091,694 1,094,984 1,097,663 1,092,668 1,088,386 1,094,607 - -
Reference price 2 89.28 86.40 94.47 83.79 127.6 165.3 165.3 165.3
Announcement Date 1/29/20 1/26/21 1/25/22 1/24/23 1/23/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 95,214 79,619 74,196 76,555 67,954 36,375 40,640 44,541
EBITDA 1 11,286 5,453 8,787 10,000 8,205 7,908 9,081 10,054
EBIT 1 10,436 3,848 5,778 6,456 6,126 6,642 7,602 8,400
Operating Margin 10.96% 4.83% 7.79% 8.43% 9.01% 18.26% 18.71% 18.86%
Earnings before Tax (EBT) 1 1,149 5,197 -3,683 1,412 10,191 7,289 7,984 9,075
Net income 1 -44 5,355 -6,757 -64 9,186 4,451 5,718 6,274
Net margin -0.05% 6.73% -9.11% -0.08% 13.52% 12.24% 14.07% 14.09%
EPS 2 -0.0800 4.720 -6.160 -0.0600 8.360 4.789 5.604 6.402
Free Cash Flow 1 2,398 606 2,082 4,758 5,150 5,227 6,023 6,914
FCF margin 2.52% 0.76% 2.81% 6.22% 7.58% 14.37% 14.82% 15.52%
FCF Conversion (EBITDA) 21.25% 11.11% 23.69% 47.58% 62.77% 66.1% 66.33% 68.77%
FCF Conversion (Net income) - 11.32% - - 56.06% 117.44% 105.34% 110.2%
Dividend per Share 2 0.3200 0.3200 0.3200 0.3200 0.3200 1.014 1.078 1.343
Announcement Date 1/29/20 1/26/21 1/25/22 1/24/23 1/23/24 - - -
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 20,303 17,040 18,646 19,084 21,786 14,486 16,699 17,346 19,423 16,053 8,844 9,559 9,962 9,219 9,902
EBITDA 1 2,738 2,560 2,380 1,848 3,212 1,494 2,008 2,160 2,544 2,055 1,908 2,044 2,017 2,069 2,206
EBIT 1 1,979 1,075 1,701 1,204 2,476 987 1,497 1,633 2,010 1,532 1,619 1,731 1,714 1,672 1,791
Operating Margin 9.75% 6.31% 9.12% 6.31% 11.37% 6.81% 8.96% 9.41% 10.35% 9.54% 18.31% 18.11% 17.2% 18.14% 18.09%
Earnings before Tax (EBT) 1 -3,467 -525 -244 -55 2,237 6,492 1,390 300 2,009 1,866 1,785 1,722 1,878 1,857 1,949
Net income 1 -3,900 -809 -648 -153 2,125 7,360 996 84 1,591 - 1,211 1,174 542 - -
Net margin -19.21% -4.75% -3.48% -0.8% 9.75% 50.81% 5.96% 0.48% 8.19% - 13.69% 12.28% 5.44% - -
EPS 2 -3.550 -0.7400 -0.5900 -0.1400 1.930 6.710 0.9100 0.0800 1.450 1.390 1.222 1.237 1.101 1.420 1.497
Dividend per Share 2 0.0800 0.0800 0.0800 0.0800 0.0800 0.0800 0.0800 0.0800 0.0800 0.2800 0.1800 0.2100 0.2100 0.2565 0.2254
Announcement Date 1/25/22 4/26/22 7/26/22 10/25/22 1/24/23 4/25/23 7/25/23 10/24/23 1/23/24 4/23/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 47,886 32,347 19,415 15,088 3,997 - - -
Net Cash position 1 - - - - - 1,740 2,867 2,725
Leverage (Debt/EBITDA) 4.243 x 5.932 x 2.21 x 1.509 x 0.4871 x - - -
Free Cash Flow 1 2,398 606 2,082 4,758 5,150 5,227 6,023 6,914
ROE (net income / shareholders' equity) 19.1% 0.34% 6.12% 7.51% 10.1% 22.1% 20.6% 22.7%
ROA (Net income/ Total Assets) 1.97% 2.07% 1.02% 1.49% 1.75% 4.85% 5.39% 5.93%
Assets 1 -2,239 259,309 -662,146 -4,295 523,896 91,733 106,107 105,722
Book Value Per Share 2 26.00 32.50 36.70 33.20 25.10 25.60 26.10 27.00
Cash Flow per Share 2 4.230 -1.140 3.030 5.330 4.710 4.520 7.400 8.180
Capex 1 2,216 1,579 1,250 1,371 1,595 975 1,143 1,209
Capex / Sales 2.33% 1.98% 1.68% 1.79% 2.35% 2.68% 2.81% 2.71%
Announcement Date 1/29/20 1/26/21 1/25/22 1/24/23 1/23/24 - - -
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
B
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
17
Last Close Price
165.3 USD
Average target price
183 USD
Spread / Average Target
+10.74%
Consensus
  1. Stock Market
  2. Equities
  3. GE Stock
  4. Financials GE Aerospace