任意の製品分析
許可いただいた場合、プライバシーに配慮した限定的な分析を使用し、どのリサーチ経路が有効かを把握します。広告トラッカーやセッション録画は使用しません。この選択は設定で変更できます。詳しくは プライバシーポリシー.
Accelerating commercial airframe production rates combined with global fleet aging expanding high-margin aftermarket spares volume, complemented by surging UOP proprietary catalyst shipments for LNG and clean energy infrastructure.
Persistent inflation in electronic components, copper, and specialized aerospace labor outpacing pricing realization.
Honeywell International Inc. carries a Hold rating with an intrinsic fair value estimate of $193.44 per share, against a market price of $211.41 as of October 16, 2026. While Honeywell commands an exceptional wide economic moat supported by flight-critical aerospace avionics and proprietary UOP process technologies, current market levels trade at a 9.29% premium to fair value, offering an implied return of -8.50% and warranting patience for an attractive entry valuation.4
Honeywell International Inc. exhibits strong operational execution across its core franchises, anchored by Aerospace Technologies which generated $17,510M in revenue and $4,284M in operating profit in FY2025. Growth in commercial flight hours, expanding airframe backlogs (up 9% in Q2 2026), and robust demand for aftermarket maintenance provide multi-year earnings visibility. Furthermore, in Process Automation Technologies, proprietary catalyst shipments are guided to rebound 25% to 30% in the second half of 2026, reversing temporary mix-related margin compression. Corporate self-help initiatives, including the extraction of $60M to $65M in stranded corporate overhead entering 2027, reinforce the guided 250 to 290 basis points of cycle expansion.
Despite these solid operational fundamentals, the risk/reward profile is balanced at current trading levels. At $211.41 per share as of October 16, 2026, Honeywell trades at 22.22x forward earnings, representing a 9.29% premium to our intrinsic fair value of $193.44. Consensus earnings and revenue revisions have moderated downward post-Q2 results, reflecting macro manufacturing softness in discrete automation and ongoing supply chain wage inflation in aerospace. With fair value below market price, existing investors should maintain holdings to capture steady earnings compounding and dividend returns, while prospective buyers should withhold new capital until valuation levels offer an attractive margin of safety.145
Avionics and auxiliary power equipment certified onto active airframe platforms provide high-margin aftermarket maintenance cash flows spanning 20 to 30 years.58
Refining and petrochemical facilities engineered around proprietary UOP flowsheets require periodic reloads of high-margin catalysts, backed by expanding global LNG infrastructure investments.5
FY2025 free cash flow of $5,422M against net income of $4,729M demonstrates over 110% cash conversion, supporting a secure $2.80 annual dividend and ongoing share count reduction.567
Hold existing positions. Honeywell is an elite multi-industrial franchise with an enduring wide economic moat, but current trading levels reflect an 9.29% premium to intrinsic fair value ($211.41 vs $193.44), recommending patient observation for a more compelling entry window.4
Honeywell International Inc. is a diversified global industrial and technology enterprise operating four primary reporting segments: Aerospace Technologies, Building Automation, Industrial Automation, and Energy & Sustainability Solutions. In FY2025, Aerospace Technologies generated $17,510M in revenue (46.8% of total), followed by Industrial Automation at $9,401M (25.1%), Building Automation at $7,367M (19.7%), and Energy & Sustainability Solutions at $3,134M (8.4%). Geographically, the United States accounted for $21,784M (58.2%), Europe for $8,112M (21.7%), and other international regions for $7,546M (20.2%).
The company serves commercial aviation, defense, energy, infrastructure, and discrete industrial end markets with mission-critical systems including avionics, auxiliary power units, building management software, refinery process technology licensing (UOP), and specialty industrial catalysts. High regulatory barriers and extensive installed bases provide long-tail aftermarket service and recurring maintenance revenues.
A rigorous multi-factor stress test evaluates the convergence of operational and macro headwinds across Honeywell's core operating engines. If specialized aerospace labor inflation and electronic component shortages persist, Aerospace Technologies operating margins could drop from the 24.47% recorded in FY2025 to below 20.0%. Concurrently, if discrete manufacturing capex freezes prolong the softness in Industrial Automation ($9,401M in FY2025 revenue) and geopolitical disruptions delay international LNG licensing bookings, consolidated top-line growth would stall at 0% to 2.0% annually. Under this compounding pressure, corporate EBIT margin expansion from 21.71% in FY2025 toward the modeled 24.50% by FY2030 would fail to materialize, stranding operating margins at ~20.5% and curtailing free cash flow conversion. If the market consequently de-rates Honeywell's terminal multiple toward lower industrial peer averages such as MMM's 16.78x or UPS's 12.10x forward P/E, intrinsic equity value would experience sharp compression, demonstrating why margin discipline and order momentum remain critical monitoring gates.
Aerospace Technologies accounts for $17,510M in revenue and $4,284M in operating income. Persistent inflation in electronics, copper, and specialized labor together with PA&T margin contraction could pull consolidated operating margins below 20%, reversing the expansion modeled to 24.5%.58
投資判断を弱める5つの変化です。
Persistent inflation in electronics, copper, and specialized aerospace labor outpacing price increases, compressing aerospace operating profitability and eroding consolidated free cash flow.
現在:24.47% in FY2025 based on $4,284M operating income on $17,510M revenue
警戒条件
Honeywell's wide competitive moat derives from deeply embedded, flight-critical systems in commercial and defense aviation and proprietary flowsheets in process technologies. In Aerospace Technologies, which generated $17,510M in revenue and $4,284M in operating income in FY2025, Honeywell supplies avionics, auxiliary power systems, and environmental controls that require rigorous safety certifications. These airframe certifications last for decades, creating prohibitive switching costs for aircraft manufacturers and operators and yielding decades of high-margin aftermarket spare parts sales.
In Process Automation Technologies and UOP, the competitive advantage is grounded in proprietary process technology licensing and specialty catalysts. Industrial refineries, petrochemical plants, and LNG liquefaction trains constructed using UOP licensed intellectual property are engineered around specific chemical catalyst formulations. This creates captive, recurring reorder cycles for Honeywell's proprietary catalysts. Combined with Building Automation ($7,367M in FY2025 revenue), Honeywell's installed base generates steady, mission-critical service streams that insulate economic profitability across industrial cycles.
Honeywell generates returns on invested capital of 10.39% as of October 18, 2026, which comfortably exceeds its moderate weighted average cost of capital of 7.34% derived from a 5.10% risk-free rate, 4.20% equity risk premium, and 0.8555 adjusted beta. This spread of +3.05 percentage points confirms robust economic value creation supported by proprietary engineering IP and captive aftermarket cycles.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 ($193.44). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $6.0B after modeled reinvestment of $1.1B, with terminal value at 82.8% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
The base modal case underwrites steady organic revenue growth of 3.5% to 5.0%, led by steady mid-single-digit commercial aerospace delivery growth, robust aftermarket maintenance cycles, and normalizing catalyst shipment volumes. Consolidated operating margins expand by 250 to 290 basis points from 22.5% in FY2026 to 24.5% by FY2030, supported by 100-120 bps of operational productivity and the elimination of $60M-$65M in stranded corporate costs. Diluted EPS advances from $8.30 in FY2026 to $9.82 in FY2027 and $12.70 by FY2030, supported by disciplined share repurchases.15
A quarterly earnings beat driven by aerospace aftermarket volume or catalyst delivery timing would reaffirm underlying operating momentum. However, because current market prices trade above intrinsic fair value, adding capital remains unjustified without valuation contraction.
Delivering results in line with consensus earnings expectations and corporate guidance preserves the base thesis, supporting existing allocations while waiting for a more favorable entry multiple.
A quarterly miss driven by aerospace input inflation or delayed catalyst shipments would indicate structural margin degradation, undermining the cycle margin expansion thesis.
Honeywell exhibits high earnings quality supported by disciplined cash conversion. In FY2025, operating cash flow reached $6,408M and free cash flow was $5,422M against reported GAAP net income of $4,729M, resulting in an operating cash-to-net-income ratio of 1.35x and free cash flow conversion of 1.15x. For FY2026, management targets free cash flow conversion of approximately 95% with FCF generation of roughly $2B, reflecting working capital seasonality. Low capital intensity (FY2025 capex of $986M, representing 2.63% of revenue) provides strong conversion visibility.
Analyst consensus estimates have exhibited mild downward momentum following Q2 2026 results. Full-year FY2026 diluted EPS consensus moderated from $8.31 on August 23, 2026 to $8.30 on October 18, 2026, while FY2027 diluted EPS consensus decreased from $9.99 to $9.82 over the same window. On the top line, FY2026 revenue consensus eased from $20,156,984,330 to $20,147,199,800, and FY2027 revenue consensus dipped from $20,592,442,540 to $20,554,098,510. Fourth-quarter 2026 quarterly EPS consensus was also trimmed from $2.43 to $2.41. These negative adjustments reflect market caution regarding persistent aerospace supply chain bottlenecks and extended recovery cycles in discrete industrial automation.1
Aerospace Technologies generated 46.8% of consolidated sales in FY2025 and serves as the primary engine of consolidated earnings growth.8
Cash generation represents one of Honeywell's greatest analytical strengths. In FY2025, operating cash flow was $6,408M and free cash flow reached $5,422M on reported GAAP net income of $4,729M, delivering an operating cash conversion ratio of 1.35x and free cash conversion of 1.15x. For FY2026, management guidance indicates full-year free cash flow of roughly $2B and ~95% net income conversion, reflecting normal second-half working capital realization and aerospace delivery schedules. Low maintenance reinvestment requirements (15.0% projected net reinvestment rate) ensure that operating earnings convert predictably into equity owner cash flow.
Honeywell's ROIC of 10.39% as of October 18, 2026 generates a favorable positive economic profit spread of +3.05 percentage points above its 7.34% cost of capital. This return profile is supported by high-margin aerospace avionics aftermarket parts and proprietary process technology licensing, where returns on capital are insulated by regulatory and intellectual property moats. As stranded corporate costs of $60M-$65M are extracted entering 2027 and catalyst volumes rebound, operating margins are projected to expand from 22.5% in FY2026 toward 24.5% by FY2030, reinforcing steady-state economic returns.
ROIC of 10.39% exceeds WACC of 7.34% by 305 basis points, confirming consistent economic value creation.
Aerospace Technologies generated $17,510M in revenue and $4,284M in operating profit in FY2025, yielding a 24.47% segment operating margin.
| 売上高 | $9,719,000,000 |
|---|---|
| 売上原価 | $6,066,000,000 |
| 売上総利益 | $3,653,000,000 |
| 営業費用 | $1,916,000,000 |
| 営業利益 | $1,737,000,000 |
| 営業外項目および税金 | $3,945,000,000 |
| 純利益 | $5,682,000,000 |
| 総資産 | $73,681,000,000 |
|---|---|
| 現金 | $12,487,000,000 |
| 流動資産 | $30,387,000,000 |
| 負債合計 | $58,675,000,000 |
| 流動負債 | $23,414,000,000 |
| 株主資本 | $15,030,000,000 |
| 純利益 | $4,729,000,000 |
|---|---|
| 営業キャッシュ流入 | $6,408,000,000 |
| 減価償却費 | $1,388,000,000 |
| 株式報酬 | $196,000,000 |
| その他の営業調整 | $95,000,000 |
| 営業キャッシュフロー | $6,408,000,000 |
| 利用可能現金 | $17,151,000,000 |
| 期首現金 | $10,567,000,000 |
| 為替レートの影響 | $176,000,000 |
| 投資キャッシュ流出 | $2,711,000,000 |
| 設備投資 | $986,000,000 |
| その他の投資活動 | $1,725,000,000 |
| 財務キャッシュ流出 | $1,953,000,000 |
| 期末現金 | $12,487,000,000 |
| 投資キャッシュフロー | -$2,711,000,000 |
| 財務キャッシュフロー | -$1,953,000,000 |
出典: SEC EDGAR · 提出日 2026-02-17 · SEC EDGAR
| 事業セグメント別売上高 | 売上高 | 構成比 | 前年比 |
|---|---|---|---|
| Aerospace Technologies | $175.1億 | 46.8% | 13.3% |
| Industrial Automation | $94億 | 25.1% | -6.5% |
| Building Automation | $73.7億 | 19.7% | 12.6% |
| Energy And Sustainability Solutions | $31.3億 | 8.4% | 18.5% |
出典: SEC EDGAR · 提出日 2026-02-17 · SEC EDGAR
| 地域別売上高 | 売上高 | 構成比 | 前年比 |
|---|---|---|---|
| United States | $217.8億 | 58.2% | 11.5% |
| Europe | $81.1億 | 21.7% | 1.9% |
| Other International | $75.5億 | 20.2% | 4.5% |
2026-10-18の分析で使用した時点財務データ。
| 期間 | 売上高 | EBITDA | 純利益 | 営業キャッシュフロー | フリーキャッシュフロー | 設備投資 | 減価償却費 | 株式報酬 | 自社株買い | 支払配当金 | 純有利子負債調達 | 投資キャッシュフロー | 財務キャッシュフロー | 期首現金 | 期末現金 | 現金および投資 | 総負債 | 営業利益率 | ROIC | WACC | ROIC−WACCスプレッド |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016-12-31 | $393億 | $78.2億 | $48.1億 | $55億 | $44億 | $11億 | $10.3億 | $1.8億 | $20.8億 | $19.2億 | — | -$33.4億 | $3.5億 | — | $78.4億 | $93.6億 | $124.1億 | 15.4% | — | 5.8% | — |
| 2017-12-31 | $405.3億 | $83.8億 | $15.5億 | $59.7億 | $49.4億 | $10.3億 | $11.2億 | $1.8億 | $28.9億 | $21.2億 | — | -$35.7億 | -$35.2億 | $78.4億 | $70.6億 | $108.2億 | $139.2億 | 15.5% | — | 5.7% | — |
| 2018-12-31 | $418億 | $89.7億 | $67.7億 | $64.3億 | $56.1億 | $8.3億 | $11.2億 | $1.8億 | $40億 | $22.7億 | — | $10.3億 | -$50.3億 | $70.6億 | $92.9億 | $109.1億 | $126.3億 | 16.0% | — | 6.1% | — |
| 2019-12-31 | $367.1億 | $90億 | $61.4億 | $69億 | $60.6億 | $8.4億 | $10.9億 | $1.5億 | $44億 | $24.4億 | — | -$5.3億 | -$66億 | $92.9億 | $90.7億 | $104.2億 | $124.9億 | 18.7% | — | 5.5% | — |
| 2020-12-31 | $326.4億 | $73.7億 | $47.8億 | $62.1億 | $53億 | $9.1億 | $10億 | $1.7億 | $37.1億 | $25.9億 | — | -$9.9億 | -$8100万 | $90.7億 | $142.8億 | $152.2億 | $187.9億 | 17.5% | — | 4.6% | — |
| 2021-12-31 | $343.9億 | $88億 | $55.4億 | $60.4億 | $51.4億 | $9億 | $11.4億 | $2.2億 | $33.8億 | $26.3億 | — | -$10.6億 | -$82.5億 | $142.8億 | $109.6億 | $115.2億 | $160.6億 | 18.0% | — | 5.2% | — |
| 2022-12-31 | $354.7億 | $80億 | $49.7億 | $52.7億 | $45.1億 | $7.7億 | $12億 | $1.9億 | $42億 | $27.2億 | $3.2億 | -$9300万 | -$63.3億 | $109.6億 | $96.3億 | $101.1億 | $168.5億 | 22.6% | — | 7.4% | — |
| 2023-12-31 | $330.1億 | $70.8億 | $56.6億 | $53.4億 | $46億 | $7.4億 | $10億 | $2億 | $37.2億 | $28.6億 | $5.8億 | -$12.9億 | -$57.6億 | $96.3億 | $79.3億 | $81億 | $183.6億 | 22.9% | — | 7.2% | — |
| 2024-12-31 | $347.2億 | $84.4億 | $57.1億 | $61億 | $52.3億 | $8.7億 | $11.5億 | $1.9億 | $16.6億 | $29億 | $108.6億 | -$101.6億 | $68.4億 | $79.3億 | $105.7億 | $102.9億 | $268.3億 | 22.1% | — | 7.6% | — |
| 2025-12-31 | $374.4億 | $82.1億 | $47.3億 | $64.1億 | $54.2億 | $9.9億 | $13.9億 | $2億 | $38億 | $29.8億 | $26.1億 | -$27.1億 | -$19.5億 | $105.7億 | $124.9億 | $129.3億 | $290.5億 | 21.7% | — | 6.8% | — |
Honeywell International Inc. (HON) trades at 22.2x forward earnings against a peer median of 19.4x. Its EV/EBITDA of 10.9x compares with a peer median of 16.1x. The comparison uses 4 peers: Illinois Tool Works Inc., United Parcel Service Inc., 3M Company and Rockwell Automation Inc., as of 2026-10-18.
Multi-industrial benchmark data records an industry capex-to-revenue ratio of 0.023 (2.3%) and an industry capex-to-depreciation ratio of 1.35 (135%) as of October 18, 2026. In comparison, Honeywell deployed $986M of capital expenditures in FY2025 on $37,442M of revenue (2.63% capex-to-revenue) against $1,388M in depreciation (0.71x capex-to-depreciation). Because broader supply lead-times and peer capacity utilization metrics are not comprehensively disclosed, this industry cycle view is demand-led and evidence-limited.7
During cyclical expansion, commercial airline deliveries surge alongside flight-hour expansion, spurring double-digit high-margin aftermarket spares growth. Concurrently, global energy transition capex, LNG export liquefaction buildouts, and manufacturing onshoring accelerate software ARR and automation equipment bookings. Operating margins expand past 25% on operational leverage.
In an industrial downturn, discrete factory automation and short-cycle equipment face severe capex deferrals, warehouse automation projects contract, and geopolitical disruptions stall international LNG plant construction, as seen during prior destocking phases. Operating margins compress toward 20% under unabsorbed overhead and sticky labor inflation.
Honeywell is favorably positioned relative to multi-industrial peers due to its dominant 46.8% revenue weighting in Aerospace Technologies. While pure-play discrete automation competitors face severe destocking volatility, Honeywell's long-cycle aerospace backlog (up 9% in Q2 2026) and international energy exposure ($15,658M from non-US sales in FY2025) smooth cyclical earnings volatility.58
A moderate position weighting reflects Honeywell's wide economic moat, defensive cash conversion, and solid credit profile, while acknowledging that shares trade at $211.41 (as of 2026-10-16) relative to Fair value of $193.44 (representing -8.5% upside). Under a Hold recommendation, capital should be preserved and existing allocations maintained rather than expanded.
Risk management centers on monitoring input inflation in aerospace, factory automation capex cycles, and international energy backlog conversion. Portfolio exposure should be kept within a disciplined allocation band, reinvesting dividends to support total returns while awaiting valuation compression to fundamental entry thresholds.
Trading at 22.22x forward earnings and a 9.29% premium to intrinsic fair value ($193.44), near-term multiple expansion is limited. Post-Q2 consensus estimate revisions have trended slightly downward, recommending a hold stance on tactical additions.14
Honeywell's wide moat in regulated avionics and UOP catalyst licensing provides durable economic profit and supports adjusted EPS growth from $8.30 in FY2026 to $9.82 in FY2027 and $12.00 by FY2029. Existing long-term holdings should be maintained to compound value.15
The annual dividend of $2.80 per share is securely backed by FY2025 free cash flow of $5,422M and ~95% projected cash conversion, offering defensive income generation while holding existing shares.56
Honeywell International Inc. is rated Hold. At $211.41 (as of 2026-10-16), shares trade relative to Fair value of $193.44, representing -8.5% upside. Honeywell possesses a wide economic moat supported by flight-critical aerospace avionics and proprietary UOP process technologies, but valuation reflects operational self-help and mid-single-digit organic growth.
Investors should maintain existing allocations to participate in steady EPS compounding toward $12.00 by 2029 while withholding fresh capital until valuation levels re-align with intrinsic value.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
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.
In the downside scenario, prolonged industrial macro manufacturing weakness curtails discrete automation demand, persistent wage and component inflation compress aerospace segment margins below 22%, and geopolitical frictions defer international energy infrastructure final investment decisions. Operating margins remain capped near 20% to 21%, slowing EPS growth to ~4.5% annually and triggering multiple de-rating across the multi-industrial peer group.
Consensus revenue estimates for FY2026 and FY2027 were revised downward. Industrial Automation generated $9,401M in revenue in FY2025; a macro manufacturing downturn and delayed LNG project investments would drive 5-year revenue growth 5 percentage points below base.158
The base model assumes an 18.0x terminal P/E multiple. However, peer UPS trades at 12.10x forward P/E and MMM trades at 16.78x. Lower automation margins (18.54%) and commoditization risk could trigger a 20% multiple de-rating.8
Macro manufacturing slowdown and customer capital spending freeze turning organic order momentum negative, extending cyclical pressure on the $9,401M Industrial Automation segment.
現在:Double-digit short-cycle order growth in Q2 2026 with expansion across China, Europe, and US onshoring
警戒条件At or below 0.0% year-over-year for two consecutive quarters
Failure of high-margin proprietary catalyst shipments to normalize, extending the 180 basis points margin contraction observed in Q2 2026 and undermining guided full-year segment profitability.
現在:Guided up 25% to 30% sequentially in the second half of 2026
警戒条件Below 10.0% volume growth in the second half of 2026
Sluggish corporate overhead extraction following portfolio restructuring leaving unabsorbed corporate expenses that dilute operating margin expansion targets.
現在:$60M to $65M remaining entering 2027, tracking $20M ahead of the $85M Investor Day baseline
警戒条件Above $70.0M entering fiscal 2027
Escalating geopolitical conflict or delayed LNG export project final investment decisions curtailing non-US sales and increasing earnings dependence on domestic markets.
現在:41.8% of consolidated sales in FY2025 ($8,112M Europe and $7,546M Other International)
警戒条件Below 35.0% of consolidated revenue
| medium |
| 24 to 36 months |
| Pivoting portfolio toward high-growth niches including semiconductor fabrication, data centers, and expanding Honeywell Forge recurring software ARR by ~15%.5 |
| Regional Geopolitical Conflict Disrupting Energy Project Delivery and Bookings | low | 12 to 24 months | Broad geographic diversification across Europe ($8,112M in FY2025 revenue) and other international regions ($7,546M), with new project bookings expanding in Africa and Asia.58 |
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.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
Discounted forecast-period cash flows ($46.32) plus discounted terminal value ($223) minus signed per current share ($50.85) equals the $218 lens value shown above. Negative net debt is , so subtracting it raises value.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
Discount the explicit dividend path and its Gordon-growth terminal value at cost of equity.
Solve for the growth rate that makes the model value equal the report-date share price.
Multiply the peer median PEG by this stock's forecast growth to derive an implied forward P/E, then apply it to forward EPS.
In the upside scenario, commercial aerospace deliveries and aftermarket spares demand accelerate beyond expectations, driven by higher global flight hours and rapid airline fleet modernization. Concurrently, UOP proprietary catalyst shipments and global LNG project licensing surge across Africa, the Middle East, and Asia. Honeywell Forge software ARR compounds at 20%+ annually, driving consolidated operating margins above 25% and propelling adjusted EPS compounding at 14% annually toward $13.50+ by 2029.5
Proprietary catalyst shipments are critical to reverse the 180 basis points Q2 segment margin contraction and support full-year targets.5
Demonstrates whether discrete manufacturing destocking has abated and fab investments are converting into sustained backlog.5
Overhead removal is essential to achieve corporate operating margin expansion of 250 to 290 basis points.5
| $42.52B |
| $44.43B |
| $46.21B |
| Revenue growth | 3.5% | 4.5% | 5.0% | 4.5% | 4.0% |
| Operating margin | 22.5% | 23.2% | 23.8% | 24.3% | 24.5% |
| Operating income | $8.72B | $9.40B | $10.12B | $10.80B | $11.32B |
| Tax rate | 19.7% | 20.0% | 20.0% | 20.0% | 20.0% |
| NOPAT | $7.01B | $7.52B | $8.10B | $8.64B | $9.06B |
| Reinvestment | $1.05B | $1.20B | $1.30B | $1.30B | $1.27B |
| Reinvestment rate (of NOPAT) | 15.0% | 16.0% | 16.0% | 15.0% | 14.0% |
| Free cash flow to firm | $5.96B | $6.31B | $6.80B | $7.34B | $7.79B |
| Aerospace Technologies revenue | $18.12B | $18.94B | $19.89B | $20.78B | $21.61B |
| Industrial Automation revenue | $9.73B | $10.17B | $10.68B | $11.16B | $11.60B |
| Building Automation revenue | $7.63B | $7.97B | $8.37B | $8.74B | $9.09B |
| Energy and Sustainability Solutions revenue | $3.24B | $3.39B | $3.56B | $3.72B | $3.87B |
| Terminal growth | 2.5% | 2.5% | 2.5% | 2.5% | 2.5% |
Honeywell maintains a disciplined capital allocation framework focused on high-return organic investments, strategic portfolio reshaping, and consistent shareholder distributions. In FY2025, capital expenditures were modest at $986M (2.63% of revenue), leaving substantial distributable cash. The company returned capital via steady dividends ($2.80 per share baseline) and share buybacks that lowered diluted average shares from 612.9M in FY2025 toward 605.6M projected for FY2026. Debt-to-capital is prudently managed with total debt of $34,955M against a market equity capitalization of $67,004M as of October 18, 2026 (debt weight of 34.28%). Opportunistic M&A in LNG and sustainable energy technologies complements existing IP without impairing liquidity.
In FY2025, operating cash flow of $6,408M and free cash flow of $5,422M exceeded GAAP net income of $4,729M, supported by modest capital expenditures of $986M.
Robust free cash flow conversion provides defensive coverage for dividends and strategic flexibility across industrial cycles.
Industrial Automation generated $9,401M in revenue and $1,743M in operating income in FY2025 (18.54% operating margin), whereas peer ITW achieves a 26.901% operating margin.
Industrial Automation margin expansion will be constrained unless higher-margin software solutions (Honeywell Forge) expand as a percentage of total segment mix.
| マージン |
|---|
| HON | Honeywell International Inc. | $67.0B | 22.2x | 1.8x | 10.9x | 46.6% | — |
| ITW | Illinois Tool Works Inc. | $77.5B | 22.1x | 4.7x | 18.0x | 104.6% | 26.9% |
| UPS | United Parcel Service Inc. | $82.9B | 12.1x | 0.9x | 8.9x | 29.6% | 9.1% |
| MMM | 3M Company | $85.0B | 16.8x | 3.4x | 14.3x | 81.9% | 20.4% |
| ROK | Rockwell Automation Inc. | $47.3B | 28.6x | 5.3x | 24.1x | 30.6% | 21.0% |
| positive |
| Enterprise demand for energy efficiency, indoor air quality, and automated controls in data centers, healthcare, and semiconductor facilities accelerates Honeywell Forge software and building systems. |
| Persistent Aerospace Component and Skilled Labor Cost Inflation | negative | Persistent cost pressures in electronic components, copper, and certified aerospace engineering labor present ongoing headwinds that require active pricing power and productivity offsets. |
| Industrial Automation Short-Cycle Order Momentum | Negative organic order growth year-over-year for two consecutive quarters | Reduce consolidated organic revenue growth projections and evaluate trimming exposure. |
| Stranded Corporate Overhead Elimination | Remaining stranded costs exceeding $70M entering fiscal 2027 (vs $60M-$65M guided) | Lower general and administrative efficiency assumptions and demote terminal operating margin. |
