تحليلات المنتج الاختيارية
بإذنك، نستخدم تحليلات محدودة تراعي الخصوصية لفهم مسارات البحث الفعالة. لا نستخدم أدوات تتبع إعلانية أو تسجيل الجلسات. يمكنك تغيير هذا الخيار في التفضيلات. اقرأ سياسة الخصوصية.
Accelerated Virginia-class submarine procurement and carrier overhaul awards expand throughput and drive digital shipbuilding efficiency gains.
Consolidated operating profit margin falls below 4.0% over an 18-month window.
We assign a Strong Buy rating to Huntington Ingalls Industries, as the stock trades at $272.86 on September 18, 2026, offering 38.4% upside to our Fair value of $377.71.4
The Strong Buy committee rating reflects an exceptional valuation opportunity for long-term compounders. The shares closed at $272.86 on September 18, 2026, creating substantial upside to our Fair value midpoint of $377.71 and Potential value of $570.12.4
The primary risk to our constructive view involves skilled nuclear shipyard labor bottlenecks. Persistent shortages of certified welders drive overtime wage premiums and schedule delays, which would compress operating margins below 4.5% and impede earnings growth.
The core engine of value creation is the company's status as the exclusive builder of nuclear aircraft carriers and major contractor for nuclear submarines. Navy milestone billings generated $1,196M in operating cash flow during FY2025, easily funding dry dock modernizations and driving steady per-share equity compounding.67
Exclusive builder of US nuclear aircraft carriers and prime builder of nuclear submarines, shielded by prohibitive capital and regulatory barriers.7
Shares trade at 12.66x forward earnings on the report date, offering 38.4% upside to our Fair value estimate of $377.71.4
Milestone progress payments yielded $1,196M in operating cash flow in FY2025, fully funding shipyard capex and providing capital return flexibility.6
Strong Buy, because the company's sole-source nuclear naval shipbuilding franchise provides durable multi-decade demand and strong cash generation at a steep discount to intrinsic value.
HUNTINGTON INGALLS INDUSTRIES, INC. designs, develop, and manufacture products and perform services that often involve innovative designs, new technologies, and complex manufacturing processes. Delays and issues with product development, technology implementation, manufacturing, or subcontractor components or services can impact its contract performance.
The Company provides eligible employees defined benefit pension plans, defined contribution benefit plans, and other postretirement benefit plans. Except for the major collectively bargained plan at Ingalls, the Company's qualified defined benefit pension plans are frozen to new entrants.
Under simultaneous skilled labor wage spikes and submarine contract procurement deferrals, operating margins compress below 4.5% while annual revenue growth decelerates toward 2.0%. Sustaining capital outlays of $402M in FY2025 would absorb available cash flow, reducing free cash generation and testing debt coverage.
A downside path develops if skilled labor attrition and wage escalation force overtime spikes and contract adjustments, depressing earnings power. Disconfirmed if apprentice retention improves and on-time vessel deliveries are verified by late FY2026.
Persistent nuclear certified welder shortages force expensive overtime schedules and trigger cumulative catch-up margin reductions on multi-year aircraft carrier and submarine contracts.16
التطورات الخمسة التي قد تضعف أطروحتنا الاستثمارية.
A drop below this level indicates that fixed-price construction contracts are absorbing severe labor cost inflation and schedule rework penalties, eroding earnings power and preventing operating profit stabilization across nuclear vessel programs.
الحالي:5.26% in FY2025
تنبيه إذاDrops below 4.5% over any consecutive 12-month period
Huntington Ingalls holds an irreplaceable franchise as the exclusive builder of nuclear aircraft carriers and leading builder of nuclear submarines for the US Navy. These programs generate durable backlog visibility and insulate core shipbuilding lines from defense peer competition.
However, heavy dry dock capital requirements and government contract pricing keep operating margins at 5.26% in FY2025, restraining economic profits despite exceptional structural barriers.
While structural barriers prevent competitor entry, capital intensity limits return on invested capital to 6.08%, near the 6.62% cost of capital.2
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
The highlighted cell is Fair value when every assumption sits at its base level ($377.71). Each row and column shows what Fair value becomes when one assumption moves.
A free-cash-flow drop test is not available in this run; use the discount-rate and terminal-growth grid as the primary valuation pressure test.
The modal path reflects steady multi-ship block contract conversion, with revenue compounding at low-to-mid single digits and operating margins stabilizing, delivering Fair value $377.71. Disconfirmed if cumulative catch-up charges emerge or skilled worker attrition accelerates through FY2026.
Confirms labor productivity gains across nuclear submarine programs and reinforces progress toward Fair value $377.71.
Validates steady-state compounding and long-term backlog conversion toward Fair value $377.71.
Signals persistent labor cost friction that slows earnings compounding and narrows the margin of safety relative to Fair value $377.71.
Earnings quality is supported by robust cash conversion, with cash from operations exceeding accounting net income as progress billings align with construction milestones.6
Measures whether shipyard labor productivity and contract milestone pacing are overcoming wage inflation.6
Operating cash flow reached $1,196M in FY2025, delivering $794M in free cash flow after $402M in capex. Cash generation exceeded reported net income of $605M, supported by customer progress payments.56
Capital allocation prioritizes sustaining dry dock modernization funded by operating cash flow in FY2025.
Heavy dry dock capital assets and regulated contract margins keep returns near capital cost, reflecting infrastructure characteristics.
Latest return on invested capital of 6.08% trails cost of capital WACC of 6.62%.
Operating cash flow of $1,196M converted 1.98x net income of $605M in FY2025.
Progress payments shield liquidity from multi-year construction working capital swings.
Capital expenditures absorbed $402M in FY2025, exceeding depreciation of $329M.
Nuclear shipyard modernization requires steady reinvestment, limiting surplus discretionary cash.
| الإيرادات | 12,484,000,000 US$ |
|---|---|
| تكلفة الإيرادات | 10,899,000,000 US$ |
| إجمالي الربح | 1,585,000,000 US$ |
| المصروفات التشغيلية | 928,000,000 US$ |
| الدخل التشغيلي | 657,000,000 US$ |
| البنود غير التشغيلية والضرائب | -52,000,000 US$ |
| صافي الدخل | 605,000,000 US$ |
| إجمالي الأصول | 12,749,000,000 US$ |
|---|---|
| النقد | 774,000,000 US$ |
| الأصول المتداولة | 3,451,000,000 US$ |
| إجمالي الالتزامات | 7,676,000,000 US$ |
| الالتزامات المتداولة | 3,045,000,000 US$ |
| حقوق المساهمين | 5,073,000,000 US$ |
| صافي الدخل | 605,000,000 US$ |
|---|---|
| التدفق النقدي التشغيلي الداخل | 1,196,000,000 US$ |
| الإهلاك والإطفاء | 329,000,000 US$ |
| التعويض القائم على الأسهم | 54,000,000 US$ |
| تعديلات تشغيلية أخرى | 208,000,000 US$ |
| التدفق النقدي التشغيلي | 1,196,000,000 US$ |
| النقد المتاح | 2,027,000,000 US$ |
| النقد في بداية الفترة | 831,000,000 US$ |
| التدفق الاستثماري الخارج | 521,000,000 US$ |
| النفقات الرأسمالية | 402,000,000 US$ |
| أنشطة استثمارية أخرى | 119,000,000 US$ |
| التدفق التمويلي الخارج | 732,000,000 US$ |
| أرباح الأسهم المدفوعة | 213,000,000 US$ |
| صافي سداد الدين | 500,000,000 US$ |
| أنشطة تمويلية أخرى | 19,000,000 US$ |
| النقد في نهاية الفترة | 774,000,000 US$ |
| التدفق النقدي الاستثماري | -521,000,000 US$ |
| التدفق النقدي التمويلي | -732,000,000 US$ |
المصدر: SEC EDGAR · تاريخ الإيداع 2026-02-05 · SEC EDGAR
| الإيرادات حسب فئة الأعمال | الإيرادات | الحصة | على أساس سنوي |
|---|---|---|---|
| Product | 8.1 مليار US$ | 65.1% | 9% |
| Service | 4.4 مليار US$ | 34.9% | 6.9% |
البيانات المالية في نقطة زمنية المستخدمة في تحليل 2026-09-20.
| الفترة | الإيرادات | EBITDA | صافي الدخل | التدفق النقدي التشغيلي | التدفق النقدي الحر | النفقات الرأسمالية | الإهلاك والإطفاء | التعويض القائم على الأسهم | إعادة شراء الأسهم | أرباح الأسهم المدفوعة | صافي إصدار الدين | التدفق النقدي الاستثماري | التدفق النقدي التمويلي | النقد في بداية الفترة | النقد في نهاية الفترة | النقد والاستثمارات | إجمالي الديون | الهامش التشغيلي | ROIC | WACC | فارق ROIC−WACC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016-12-31 | 7.1 مليار US$ | 1 مليار US$ | 573 مليون US$ | 822 مليون US$ | 537 مليون US$ | 285 مليون US$ | 186 مليون US$ | 36 مليون US$ | 194 مليون US$ | 98 مليون US$ | — | -653 مليون US$ | -343 مليون US$ | — | 720 مليون US$ | 720 مليون US$ | 1.3 مليار US$ | 12.4% | — | 6.1% | — |
| 2017-12-31 | 7.4 مليار US$ | 1 مليار US$ | 479 مليون US$ | 814 مليون US$ | 432 مليون US$ | 382 مليون US$ | 205 مليون US$ | 34 مليون US$ | 286 مليون US$ | 115 مليون US$ | — | -349 مليون US$ | -484 مليون US$ | 720 مليون US$ | 701 مليون US$ | 701 مليون US$ | 1.3 مليار US$ | 11.8% | — | 5.9% | — |
| 2018-12-31 | 8.2 مليار US$ | 1.2 مليار US$ | 836 مليون US$ | 914 مليون US$ | 451 مليون US$ | 463 مليون US$ | 203 مليون US$ | 36 مليون US$ | 742 مليون US$ | 132 مليون US$ | — | -476 مليون US$ | -899 مليون US$ | 701 مليون US$ | 240 مليون US$ | 240 مليون US$ | 1.3 مليار US$ | 11.6% | — | 6.5% | — |
| 2019-12-31 | 8.9 مليار US$ | 980 مليون US$ | 549 مليون US$ | 896 مليون US$ | 366 مليون US$ | 530 مليون US$ | 227 مليون US$ | 30 مليون US$ | 262 مليون US$ | 149 مليون US$ | — | -627 مليون US$ | -434 مليون US$ | 240 مليون US$ | 75 مليون US$ | 75 مليون US$ | 1.3 مليار US$ | 8.3% | — | 6.1% | — |
| 2020-12-31 | 9.4 مليار US$ | 1.2 مليار US$ | 696 مليون US$ | 1.1 مليار US$ | 740 مليون US$ | 353 مليون US$ | 247 مليون US$ | 23 مليون US$ | 84 مليون US$ | 172 مليون US$ | — | -759 مليون US$ | 103 مليون US$ | 75 مليون US$ | 512 مليون US$ | 512 مليون US$ | 1.7 مليار US$ | 8.5% | — | 4.1% | — |
| 2021-12-31 | 9.5 مليار US$ | 1 مليار US$ | 544 مليون US$ | 760 مليون US$ | 429 مليون US$ | 331 مليون US$ | 293 مليون US$ | 33 مليون US$ | 101 مليون US$ | 186 مليون US$ | — | -2 مليار US$ | 1.3 مليار US$ | 512 مليون US$ | 627 مليون US$ | 627 مليون US$ | 3.3 مليار US$ | 5.4% | — | 4.3% | — |
| 2022-12-31 | 10.7 مليار US$ | 1.2 مليار US$ | 579 مليون US$ | 766 مليون US$ | 482 مليون US$ | 284 مليون US$ | 358 مليون US$ | 36 مليون US$ | 52 مليون US$ | 192 مليون US$ | -400 مليون US$ | -268 مليون US$ | -658 مليون US$ | 627 مليون US$ | 467 مليون US$ | 467 مليون US$ | 2.9 مليار US$ | 5.3% | — | 6.2% | — |
| 2023-12-31 | 11.5 مليار US$ | 1.3 مليار US$ | 681 مليون US$ | 970 مليون US$ | 678 مليون US$ | 292 مليون US$ | 347 مليون US$ | 34 مليون US$ | 75 مليون US$ | 200 مليون US$ | -480 مليون US$ | -236 مليون US$ | -771 مليون US$ | 467 مليون US$ | 430 مليون US$ | 430 مليون US$ | 2.7 مليار US$ | 6.8% | — | 6.1% | — |
| 2024-12-31 | 11.5 مليار US$ | 1.1 مليار US$ | 550 مليون US$ | 393 مليون US$ | 26 مليون US$ | 367 مليون US$ | 326 مليون US$ | 23 مليون US$ | 162 مليون US$ | 206 مليون US$ | 771 مليون US$ | -348 مليون US$ | 356 مليون US$ | 430 مليون US$ | 831 مليون US$ | 831 مليون US$ | 3.4 مليار US$ | 4.6% | — | 6.4% | — |
| 2025-12-31 | 12.5 مليار US$ | 1.2 مليار US$ | 605 مليون US$ | 1.2 مليار US$ | 794 مليون US$ | 402 مليون US$ | 329 مليون US$ | 54 مليون US$ | 0 US$ | 213 مليون US$ | -500 مليون US$ | -521 مليون US$ | -732 مليون US$ | 831 مليون US$ | 774 مليون US$ | 774 مليون US$ | 3.1 مليار US$ | 5.3% | — | 6.1% | — |
Huntington Ingalls Industries Inc. (HII) trades at 12.7x forward earnings against a peer median of 23.6x. Its EV/EBITDA of 11.7x compares with a peer median of 18.2x. The comparison uses 4 peers: Textron Inc., TransDigm Group Incorporated, GE Aerospace and RTX Corporation, as of 2026-09-20.
Industry capital expenditures track 0.8% of revenue with capex to depreciation of 0.95x, while HII invests at higher intensity with $402M in FY2025 capex to modernize nuclear dry docks.6
Accelerating multi-year naval fleet modernization programs increase Virginia-class submarine build rates and carrier overhaul funding.
Congressional budget caps or procurement pauses stretch delivery schedules, creating fixed shipyard overhead absorption drag.
HII is the cornerstone builder for the US naval fleet, protected by insurmountable dry dock infrastructure barriers.7
Supported by sole-source carrier franchise, multi-decade Navy procurement backlog, and substantial discount to Fair value.
Maintain maximum 6% portfolio weighting, monitoring skilled nuclear welder retention and quarterly progress payment collections to manage contract execution risk.
Irreplaceable nuclear shipbuilding franchise trades at 12.66x forward earnings, providing a wide margin of safety to Fair value of $377.71.4
Sole-source aircraft carrier and submarine backlogs ensure multi-decade revenue visibility and resilient cash flow conversion.67
Strong cash conversion supports $213M in annual dividends and dry dock investments while offering 38.4% capital appreciation potential.6
Accumulate shares up to a 4-6% portfolio allocation given sole-source carrier dominance and 38.4% upside to Fair value of $377.71.4
Progress payments on multi-year Navy contracts shield cash generation, funding shipyard capital investment while maintaining balance-sheet flexibility.
دوّن أطروحتك الاستثمارية وحجم مركزك وأسئلة المتابعة. تبقى على هذا الجهاز، ولا يراها أحد سواك.
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Federal defense budget impasses defer submarine procurement contract tranches, slowing annual revenue expansion below long-term GDP baselines.1
Investors de-rate the equity multiple toward historical trough levels of 11.0x forward earnings as capital returns trail cost of capital benchmarks.24
Macroeconomic volatility and elevated shipyard operational execution risks drive the required return on equity above 8.2%.2
Growth slowing beneath this floor demonstrates that naval procurement appropriations or shipyard throughput bottlenecks are delaying submarine module integration, stalling backlog conversion and curtailing top-line compounding across major defense programs.
الحالي:$8,133M in FY2025
تنبيه إذاFalls below 2.0% annual expansion through FY2027
Operating cash generation failing to track accounting net income reveals severe working capital absorption from deferred milestone billings or uncompensated customer design changes, impairing sustaining capital expenditure funding for nuclear dry dock infrastructure.
الحالي:$1,196M in FY2025
تنبيه إذاConverts at less than 0.80x reported net income over a trailing four-quarter window
Capital outlays exceeding this intensity indicate mounting shipyard infrastructure maintenance demands or unbudgeted facility overhauls, consuming discretionary free cash flow and reducing returns generated on invested dry dock assets.
الحالي:$402M in FY2025
تنبيه إذاExceeds 4.5% of total revenue over any fiscal year
Per-share earnings compressing below this floor demonstrates acute nuclear welder overtime expense surges and contract cumulative catch-up charges, disconfirming near-term margin recovery and impairing long-term earnings compounding.
الحالي:$4.50 projected for Q3 2026
تنبيه إذاFalls below $3.80 in any single quarter through FY2026
Limitation: Terminal value is 72.7% of this model's value, above the 60% level at which the methodology flags concentration; the value leans on the years beyond the explicit forecast.
Under the moderate discount rate, 150 US$ comes from forecast-period earnings and 308 US$ from the long-term value, totaling 458 US$.
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
Multiply the peer median PEG by this stock's forecast growth to derive an implied forward P/E, then apply it to forward EPS.
Solve for the growth rate that makes the model value equal the report-date share price.
Under accelerated naval appropriations and Virginia-class submarine throughput, digital shipyard productivity drives margin expansion toward Potential value $570.12. Disconfirmed if quarterly operating margins stall or contract awards face legislative delays through FY2027.
Demonstrates whether customer milestone collections keep pace with reported net earnings.6
Reflects per-share earnings power compounding under steady share count.1
Determines the cash drain required to maintain and modernize nuclear dry dock facilities.6
| $14.83B |
| $15.35B |
| $15.81B |
| Operating income | $734.10M | $780.65M | $815.78M | $844.33M | $869.66M |
| NOPAT | $592.94M | $630.53M | $658.90M | $681.96M | $702.42M |
| Residual cash after reinvestment policy | $592.94M | $630.53M | $658.90M | $681.96M | $702.42M |
| Revenue growth | 7.0% | 6.3% | 4.5% | 3.5% | 3.0% |
| Operating margin | 5.5% | 5.5% | 5.5% | 5.5% | 5.5% |
| Tax rate | 19.2% | 19.2% | 19.2% | 19.2% | 19.2% |
| Reinvestment rate | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Terminal growth | 3.0% | 3.0% | 3.0% | 3.0% | 3.0% |
| الهامش |
|---|
| HII | Huntington Ingalls Industries Inc. | $10.8B | 12.7x | 0.8x | 11.7x | 13.0% | — |
| TXT | Textron Inc. | $13.9B | 11.0x | 0.9x | 9.8x | 12.1% | 8.7% |
| TDG | TransDigm Group Incorporated | $60.7B | 22.5x | 6.1x | 17.8x | — | 46.0% |
| GE | GE Aerospace | $326.1B | 34.6x | 6.4x | 29.3x | 48.2% | 20.6% |
| RTX | RTX Corporation | $261.5B | 24.7x | 2.8x | 18.5x | 12.3% | 12.7% |
| Review milestone billing pacing and working capital absorption6 |
