Go Pro

Heico (HEI) Financials

Heico logo
$325.63 +0.15 (+0.05%)
Closing price 09/4/2026 03:58 PM Eastern
Extended Trading
$324.83 -0.80 (-0.25%)
As of 04:11 AM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Heico

Annual Income Statements for Heico

This table shows Heico's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 10/31/2015 10/31/2016 10/31/2017 10/31/2018 10/31/2019 10/31/2020 10/31/2021 10/31/2022 10/31/2023 10/31/2024 10/31/2025
Net Income / (Loss) Attributable to Common Shareholders
133 156 186 259 328 314 304 352 404 514 690
Consolidated Net Income / (Loss)
154 176 208 286 360 336 330 391 444 559 746
Net Income / (Loss) Continuing Operations
154 176 208 286 360 336 330 391 444 559 746
Total Pre-Tax Income
225 257 298 356 438 365 387 491 555 678 894
Total Operating Income
230 265 307 376 457 377 393 497 625 824 1,019
Total Gross Profit
434 515 575 691 814 682 727 863 1,153 1,502 1,786
Total Revenue
1,189 1,376 1,525 1,778 2,056 1,787 1,866 2,208 2,968 3,858 4,485
Operating Revenue
1,189 1,376 1,525 1,778 2,056 1,787 1,866 2,208 2,968 3,858 4,485
Total Cost of Revenue
754 861 950 1,087 1,242 1,105 1,138 1,346 1,815 2,356 2,699
Operating Cost of Revenue
754 861 950 1,087 1,242 1,105 1,138 1,346 1,815 2,356 2,699
Total Operating Expenses
205 250 268 314 357 305 335 366 528 677 767
Selling, General & Admin Expense
205 250 268 314 357 305 335 366 528 677 767
Total Other Income / (Expense), net
-4.69 -8.30 -8.70 -20 -19 -12 -5.84 -5.82 -70 -147 -125
Interest Expense
4.63 8.27 9.79 20 22 13 7.29 6.39 73 149 130
Other Income / (Expense), net
-0.07 -0.02 1.09 -0.06 2.44 1.37 1.44 0.57 2.93 2.44 4.43
Income Tax Expense
71 81 90 71 78 29 57 100 111 119 148
Net Income / (Loss) Attributable to Noncontrolling Interest
20 20 22 26 32 22 26 39 41 45 55
Basic Earnings per Share
$1.60 $1.19 $1.41 $1.96 $2.45 $2.33 $2.25 $2.59 $2.94 $3.71 $4.97
Weighted Average Basic Shares Outstanding
83.43M 130.95M 131.70M 132.54M 133.64M 134.75M 135.33M 136.01M 137.19M 138.46M 139.05M
Diluted Earnings per Share
$1.57 $1.17 $1.37 $1.90 $2.39 $2.29 $2.21 $2.55 $2.91 $3.67 $4.90
Weighted Average Diluted Shares Outstanding
84.76M 133.15M 135.59M 136.70M 137.35M 137.30M 137.85M 138.04M 138.91M 140.20M 140.77M
Weighted Average Basic & Diluted Shares Outstanding
66.70M 84M 131.90M 132.30M 134.50M 135.22M 135.51M 136.64M 138.25M 138.83M 139.36M
Cash Dividends to Common per Share
$0.14 $0.16 $0.10 $0.12 $0.14 $0.16 $0.17 $0.18 $0.20 $0.21 $0.23

Quarterly Income Statements for Heico

This table shows Heico's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 1/31/2024 4/30/2024 7/31/2024 10/31/2024 1/31/2025 4/30/2025 7/31/2025 10/31/2025 1/31/2026 4/30/2026 7/31/2026
Net Income / (Loss) Attributable to Common Shareholders
115 123 137 140 168 157 177 188 190 234 235
Consolidated Net Income / (Loss)
125 135 148 151 182 171 191 203 205 250 254
Net Income / (Loss) Continuing Operations
125 135 148 151 182 171 191 203 205 250 254
Total Pre-Tax Income
142 171 180 184 195 216 235 247 231 318 321
Total Operating Income
180 209 216 219 227 248 265 279 260 350 355
Total Gross Profit
347 372 389 394 406 438 457 486 455 570 581
Total Revenue
896 955 992 1,014 1,030 1,098 1,148 1,209 1,179 1,376 1,413
Operating Revenue
896 955 992 1,014 1,030 1,098 1,148 1,209 1,179 1,376 1,413
Total Cost of Revenue
550 584 603 620 625 660 690 724 724 806 832
Operating Cost of Revenue
550 584 603 620 625 660 690 724 724 806 832
Total Operating Expenses
167 163 173 175 179 190 192 207 195 219 226
Selling, General & Admin Expense
167 163 173 175 179 190 192 207 195 219 226
Total Other Income / (Expense), net
-38 -38 -36 -35 -32 -32 -30 -32 -28 -33 -35
Interest Expense
39 39 37 35 32 33 32 33 29 34 36
Other Income / (Expense), net
0.68 0.46 0.66 0.65 0.92 0.64 1.66 1.22 1.04 1.25 1.29
Income Tax Expense
17 36 33 33 14 45 44 45 27 67 66
Net Income / (Loss) Attributable to Noncontrolling Interest
11 12 11 11 14 14 13 14 15 17 19
Basic Earnings per Share
$0.83 $0.89 $0.99 $1.00 $1.21 $1.13 $1.27 $1.36 $1.36 $1.68 $1.69
Weighted Average Basic Shares Outstanding
138.27M 138.39M 138.52M 138.46M 138.84M 139.01M 139.14M 139.05M 139.37M 139.56M 139.70M
Diluted Earnings per Share
$0.82 $0.88 $0.97 $1.00 $1.20 $1.12 $1.26 $1.32 $1.35 $1.66 $1.67
Weighted Average Diluted Shares Outstanding
139.89M 140.06M 140.31M 140.20M 140.48M 140.60M 140.95M 140.77M 141.03M 141.07M 141.27M
Weighted Average Basic & Diluted Shares Outstanding
138.36M 138.50M 138.60M 138.83M 138.95M 139.10M 139.21M 139.36M 139.52M 139.66M 139.76M

Annual Cash Flow Statements for Heico

This table details how cash moves in and out of Heico's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 10/31/2015 10/31/2016 10/31/2017 10/31/2018 10/31/2019 10/31/2020 10/31/2021 10/31/2022 10/31/2023 10/31/2024 10/31/2025
Net Change in Cash & Equivalents
13 9.35 9.11 7.53 -2.60 350 -299 31 32 -8.95 56
Net Cash From Operating Activities
173 260 288 328 437 409 444 468 449 672 934
Net Cash From Continuing Operating Activities
173 260 288 328 437 409 444 468 449 672 934
Net Income / (Loss) Continuing Operations
154 176 208 286 360 336 330 391 444 559 746
Consolidated Net Income / (Loss)
154 176 208 286 360 336 330 391 444 559 746
Depreciation Expense
48 60 65 77 83 89 93 96 130 175 196
Non-Cash Adjustments To Reconcile Net Income
7.07 13 11 12 28 3.14 20 21 3.75 39 46
Changes in Operating Assets and Liabilities, net
-36 9.82 5.16 -47 -34 -18 1.78 -40 -129 -101 -53
Net Cash From Investing Activities
-186 -308 -458 -114 -281 -199 -183 -396 -2,484 -293 -732
Net Cash From Continuing Investing Activities
-186 -308 -458 -114 -281 -199 -183 -396 -2,484 -293 -732
Purchase of Property, Plant & Equipment
-18 -31 -26 -42 -29 -23 -36 -32 -49 -58 -73
Acquisitions
-167 -264 -418 -60 -241 -164 -137 -347 -2,422 -219 -630
Purchase of Investments
- -11 -13 -12 -14 -16 -14 -15 -19 -20 -33
Other Investing Activities, net
-0.97 -2.94 -0.55 -0.37 2.83 3.74 3.23 -1.24 5.65 4.26 3.98
Net Cash From Financing Activities
27 57 176 -208 -160 138 -559 -34 2,065 -389 -151
Net Cash From Continuing Financing Activities
27 57 176 -208 -160 138 -559 -34 2,065 -389 -151
Repayment of Debt
-132 -170 -191 -208 -284 -68 -506 -213 -1,001 -379 -550
Repurchase of Common Equity
0.00 -3.60 -4.05 -25 -64 -20 -6.13 -26 -15 -30 -22
Payment of Dividends
-19 -30 -31 -28 -130 -39 -51 -58 -67 -90 -76
Issuance of Debt
174 260 404 56 313 245 0.00 262 1,964 130 495
Issuance of Common Equity
3.67 5.92 5.66 4.03 0.00 21 0.53 0.00 1,189 0.00 0.00
Other Financing Activities, net
1.01 -5.81 -7.38 -6.09 4.47 -1.49 4.06 1.42 -6.21 -21 2.93
Effect of Exchange Rate Changes
-0.82 1.01 3.17 0.09 0.39 - -0.22 -6.99 2.23 1.28 3.78

Quarterly Cash Flow Statements for Heico

This table details how cash moves in and out of Heico's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 1/31/2024 4/30/2024 7/31/2024 10/31/2024 1/31/2025 4/30/2025 7/31/2025 10/31/2025 1/31/2026 4/30/2026 7/31/2026
Net Change in Cash & Equivalents
25 7.84 -1.22 -41 3.36 77 20 -44 43 -51 31
Net Cash From Operating Activities
112 141 214 206 203 205 231 295 179 292 345
Net Cash From Continuing Operating Activities
112 141 214 206 203 205 231 295 179 292 345
Net Income / (Loss) Continuing Operations
125 135 148 151 182 171 191 203 205 250 254
Consolidated Net Income / (Loss)
125 135 148 151 182 171 191 203 205 250 254
Depreciation Expense
44 43 44 45 46 49 50 51 51 57 59
Non-Cash Adjustments To Reconcile Net Income
6.98 50 19 -37 20 17 -20 30 27 18 14
Changes in Operating Assets and Liabilities, net
-64 -87 2.36 48 -44 -32 11 11 -104 -33 18
Net Cash From Investing Activities
-71 -14 -27 -181 -288 -52 -358 -34 -447 -404 -222
Net Cash From Continuing Investing Activities
-71 -14 -27 -181 -288 -52 -358 -34 -447 -404 -222
Purchase of Property, Plant & Equipment
-13 -13 -16 -16 -17 -16 -13 -27 -13 -18 -23
Acquisitions
-46 - -9.00 -164 -255 -31 -344 0.10 -441 -380 -197
Purchase of Investments
-13 -1.70 -2.10 -3.40 -15 -3.10 -3.99 -11 -14 -2.80 -2.60
Other Investing Activities, net
1.16 0.50 0.09 2.52 -1.30 -1.30 2.56 4.02 22 -3.27 0.14
Net Cash From Financing Activities
-17 -118 -189 -65 91 -81 146 -306 310 62 -92
Net Cash From Continuing Financing Activities
-17 -118 -189 -65 91 -81 146 -306 310 62 -92
Repayment of Debt
-29 -109 -130 -110 -20 -75 -180 -275 -103 -308 -1,440
Repurchase of Common Equity
-2.81 0.46 -2.48 -25 -0.10 1.94 -0.56 -20 -4.53 -0.28 -0.11
Payment of Dividends
-23 -9.77 -47 -11 -29 -12 -28 -11 -28 -18 -45
Issuance of Debt
50 - - 80 145 - 350 - 443 388 200
Issuance of Common Equity
2.25 - -4.15 - 1.60 4.19 5.89 -12 - - 1,193
Other Financing Activities, net
-15 -4.16 -5.65 0.75 -7.02 -1.04 -1.40 12 2.08 -3.73 -0.59
Other Net Changes in Cash
- -0.69 0.54 - - - 0.32 - - - -0.92

Annual Balance Sheets for Heico

This table presents Heico's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 10/31/2015 10/31/2016 10/31/2017 10/31/2018 10/31/2019 10/31/2020 10/31/2021 10/31/2022 10/31/2023 10/31/2024 10/31/2025
Total Assets
1,736 1,998 1,263 447 2,969 3,548 3,498 4,095 7,195 7,593 8,500
Total Current Assets
504 543 52 447 814 1,166 937 1,153 1,855 2,062 2,356
Cash & Equivalents
34 43 52 - 57 407 108 140 171 162 218
Accounts Receivable
182 202 - - 274 210 245 295 509 538 638
Inventories, net
244 286 - 372 420 463 478 582 1,014 1,171 1,295
Prepaid Expenses
9.37 12 - 21 19 25 26 42 50 79 86
Other Current Assets
- - - 54 43 60 80 94 112 112 119
Plant, Property, & Equipment, net
106 122 130 0.00 173 169 194 226 322 339 432
Total Noncurrent Assets
1,127 1,334 1,081 0.00 1,982 2,213 2,367 2,717 5,018 5,191 5,712
Goodwill
767 866 1,081 - 1,269 1,383 1,450 1,672 3,274 3,380 3,662
Intangible Assets
273 367 - - 551 579 582 733 1,357 1,335 1,471
Other Noncurrent Operating Assets
87 101 - - 163 251 335 311 386 476 579
Total Liabilities & Shareholders' Equity
1,736 1,998 121 1,556 2,969 3,548 3,498 4,095 7,195 7,593 8,500
Total Liabilities
752 851 0.00 214 1,086 1,316 949 1,120 3,637 3,529 3,654
Total Current Liabilities
168 214 0.00 163 289 241 295 421 665 664 832
Short-Term Debt
0.36 0.41 - - 0.91 1.05 1.52 1.65 18 4.11 3.36
Accounts Payable
65 73 - - 106 76 86 117 206 198 231
Accrued Expenses
100 136 - 163 179 162 207 290 433 428 578
Current Deferred & Payable Income Tax Liabilities
3.19 4.62 - - 3.05 1.65 0.96 12 8.55 34 20
Total Noncurrent Liabilities
583 637 0.00 51 797 1,075 654 699 2,972 2,865 2,822
Long-Term Debt
367 458 - - 561 739 235 289 2,460 2,225 2,165
Noncurrent Deferred & Payable Income Tax Liabilities
111 65 - 51 51 56 41 71 132 114 107
Other Noncurrent Operating Liabilities
106 114 - - 185 280 378 339 380 526 550
Commitments & Contingencies
0.00 0.00 - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
91 100 131 133 188 221 253 328 365 366 467
Total Equity & Noncontrolling Interests
893 1,048 -11 1,210 1,695 2,011 2,297 2,648 3,193 3,697 4,379
Total Preferred & Common Equity
810 963 -11 1,105 1,667 1,980 2,263 2,606 3,146 3,637 4,305
Preferred Stock
- - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
809 963 -11 1,105 1,666 1,980 2,263 2,606 3,146 3,637 4,305
Common Stock
286 307 - - 285 301 322 399 580 601 652
Retained Earnings
548 682 - 1,105 1,397 1,688 1,950 2,254 2,606 3,062 3,648
Accumulated Other Comprehensive Income / (Loss)
-25 -25 -11 - -17 -9.15 -8.55 -46 -40 -26 5.58
Other Equity Adjustments
0.00 0.00 - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Noncontrolling Interest
83 84 - 105 28 30 34 42 47 61 74

Quarterly Balance Sheets for Heico

This table presents Heico's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 4/30/2023 7/31/2023 1/31/2024 4/30/2024 7/31/2024 1/31/2025 4/30/2025 7/31/2025 1/31/2026 4/30/2026 7/31/2026
Total Assets
4,870 5,453 7,336 7,366 7,422 7,891 8,092 8,532 9,044 9,592 9,937
Total Current Assets
1,367 1,932 1,912 1,969 2,027 2,103 2,283 2,386 2,480 2,636 2,725
Cash & Equivalents
127 694 196 204 203 165 242 262 261 210 241
Accounts Receivable
361 355 472 504 526 523 591 598 652 735 736
Inventories, net
722 732 1,069 1,088 1,125 1,219 1,244 1,310 1,338 1,411 1,448
Prepaid Expenses
53 47 67 62 69 77 80 83 111 149 166
Other Current Assets
103 103 109 110 104 118 125 133 117 132 134
Plant, Property, & Equipment, net
274 285 328 327 330 349 359 438 449 463 478
Total Noncurrent Assets
3,230 3,236 5,096 5,070 5,065 5,439 5,450 5,708 6,115 6,493 6,733
Goodwill
2,031 2,026 3,290 3,285 3,292 3,491 3,530 3,646 3,906 4,197 4,356
Intangible Assets
844 823 1,366 1,333 1,300 1,447 1,434 1,514 1,642 1,715 1,777
Other Noncurrent Operating Assets
354 388 440 452 473 501 486 548 567 580 600
Total Liabilities & Shareholders' Equity
4,870 5,453 7,336 7,366 7,422 7,891 8,092 8,532 9,044 9,592 9,937
Total Liabilities
1,665 2,150 3,654 3,555 3,496 3,656 3,620 3,882 3,998 4,201 4,294
Total Current Liabilities
467 479 604 559 615 618 665 711 811 904 1,003
Short-Term Debt
19 17 4.74 4.38 4.21 3.95 3.79 3.73 3.40 3.40 3.51
Accounts Payable
148 140 195 195 207 208 230 231 241 294 297
Accrued Expenses
296 316 382 354 399 360 383 468 534 594 676
Current Deferred & Payable Income Tax Liabilities
4.10 7.15 23 6.03 3.55 47 48 9.01 32 12 26
Total Noncurrent Liabilities
1,198 1,671 3,049 2,996 2,882 3,038 2,956 3,170 3,187 3,297 3,291
Long-Term Debt
736 1,198 2,496 2,385 2,255 2,350 2,274 2,444 2,504 2,584 2,538
Noncurrent Deferred & Payable Income Tax Liabilities
94 83 128 120 117 109 100 127 148 165 182
Other Noncurrent Operating Liabilities
368 389 426 490 510 579 581 599 535 549 572
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
346 344 366 368 329 424 436 438 465 537 618
Total Equity & Noncontrolling Interests
2,860 2,959 3,317 3,443 3,597 3,811 4,035 4,212 4,581 4,855 5,025
Total Preferred & Common Equity
2,818 2,914 3,266 3,389 3,540 3,747 3,968 4,141 4,503 4,772 4,948
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
2,818 2,914 3,266 3,389 3,540 3,747 3,968 4,141 4,503 4,772 4,948
Common Stock
400 408 587 600 615 620 639 652 661 731 730
Retained Earnings
2,435 2,523 2,705 2,825 2,954 3,180 3,329 3,489 3,823 4,033 4,222
Accumulated Other Comprehensive Income / (Loss)
-18 -17 -26 -36 -29 -54 -0.41 0.88 18 7.47 -4.58
Other Equity Adjustments
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Noncontrolling Interest
42 45 50 53 57 64 68 71 78 83 77

Annual Metrics And Ratios for Heico

This table displays calculated financial ratios and metrics derived from Heico's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 10/31/2015 10/31/2016 10/31/2017 10/31/2018 10/31/2019 10/31/2020 10/31/2021 10/31/2022 10/31/2023 10/31/2024 10/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
4.98% 15.78% 10.79% 16.59% 15.63% -13.07% 4.40% 18.37% 34.41% 29.97% 16.26%
EBITDA Growth
10.22% 17.33% 14.43% 21.69% 19.77% -14.08% 4.46% 21.83% 27.72% 32.17% 21.68%
EBIT Growth
12.54% 15.56% 15.99% 22.24% 22.16% -17.74% 4.32% 26.14% 26.31% 31.62% 23.77%
NOPAT Growth
10.29% 15.99% 17.54% 41.16% 24.49% -7.68% -3.45% 18.08% 26.61% 35.93% 24.98%
Net Income Growth
10.66% 14.71% 17.89% 37.57% 25.92% -6.64% -1.82% 18.46% 13.76% 25.81% 33.35%
EPS Growth
10.66% 14.71% 17.89% 38.69% 25.79% -4.18% -3.49% 15.38% 14.12% 26.12% 33.52%
Operating Cash Flow Growth
-9.35% 50.24% 11.00% 13.95% 33.15% -6.46% 8.54% 5.35% -4.09% 49.84% 38.95%
Free Cash Flow Firm Growth
-123.49% -62.08% 1,009.79% 126.47% -239.03% 109.54% 30.63% -124.21% -4,067.56% 118.52% -55.52%
Invested Capital Growth
17.36% 18.50% -22.48% -80.74% 923.60% 7.41% 4.40% 16.77% 87.58% 4.53% 10.86%
Revenue Q/Q Growth
3.16% 2.58% 3.95% 3.23% 3.25% -6.06% 4.67% 4.75% 12.37% 2.04% 4.56%
EBITDA Q/Q Growth
6.16% 3.24% 4.50% 3.59% 3.64% -5.96% 5.79% 5.83% 8.91% 3.06% 5.86%
EBIT Q/Q Growth
6.87% 2.86% 4.70% 3.85% 3.83% -7.60% 7.00% 6.67% 7.55% 3.61% 6.33%
NOPAT Q/Q Growth
5.55% 3.35% 5.02% 5.91% 5.26% -7.42% 7.97% 4.99% 7.44% 5.05% 6.13%
Net Income Q/Q Growth
5.46% 3.22% 4.83% 5.54% 5.42% -6.93% 8.48% 4.50% 0.77% 7.15% 7.48%
EPS Q/Q Growth
5.46% 3.22% 4.83% 2.70% 3.46% -8.40% 8.87% 2.82% 1.39% 7.62% 6.99%
Operating Cash Flow Q/Q Growth
-6.43% 15.95% 8.13% 1.47% 2.40% -3.27% -0.04% 7.83% 1.00% 9.31% 10.62%
Free Cash Flow Firm Q/Q Growth
-135.43% 71.48% 628.40% 1,106.93% -2,450.34% -38.31% -11.05% -244.55% -389.51% 127.43% 452.19%
Invested Capital Q/Q Growth
10.88% -1.29% -29.12% -89.00% -0.58% 2.54% 4.52% 7.77% 53.37% 2.48% -0.57%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
36.53% 37.46% 37.69% 38.85% 39.59% 38.17% 38.99% 39.07% 38.86% 38.93% 39.83%
EBITDA Margin
23.35% 23.66% 24.43% 25.50% 26.42% 26.11% 26.12% 26.89% 25.55% 25.98% 27.19%
Operating Margin
19.32% 19.28% 20.11% 21.16% 22.24% 21.08% 21.06% 22.50% 21.07% 21.37% 22.72%
EBIT Margin
19.32% 19.28% 20.18% 21.16% 22.35% 21.15% 21.14% 22.52% 21.17% 21.44% 22.82%
Profit (Net Income) Margin
12.92% 12.80% 13.62% 16.07% 17.50% 18.79% 17.67% 17.69% 14.97% 14.49% 16.62%
Tax Burden Percent
68.26% 68.53% 69.69% 80.18% 82.16% 92.05% 85.20% 79.55% 80.03% 82.51% 83.44%
Interest Burden Percent
97.99% 96.88% 96.82% 94.71% 95.28% 96.52% 98.15% 98.72% 88.38% 81.94% 87.31%
Effective Tax Rate
31.74% 31.47% 30.31% 19.82% 17.84% 7.95% 14.80% 20.45% 19.97% 17.49% 16.56%
Return on Invested Capital (ROIC)
12.84% 12.62% 15.41% 41.77% 28.66% 14.00% 12.77% 13.62% 11.13% 11.34% 13.15%
ROIC Less NNEP Spread (ROIC-NNEP)
11.84% 11.11% 14.61% 213.87% 33.89% 11.41% 10.61% 10.30% 6.57% 5.80% 7.94%
Return on Net Nonoperating Assets (RNNOA)
4.23% 3.90% 17.35% -2.72% -6.35% 2.32% 1.02% 0.52% 2.47% 3.33% 3.58%
Return on Equity (ROE)
17.07% 16.53% 32.76% 39.05% 22.31% 16.32% 13.79% 14.14% 13.60% 14.67% 16.74%
Cash Return on Invested Capital (CROIC)
-3.14% -4.31% 40.74% 177.17% -135.74% 6.86% 8.46% -1.85% -49.78% 6.91% 2.85%
Operating Return on Assets (OROA)
14.24% 14.21% 18.87% 43.99% 26.90% 11.60% 11.19% 13.10% 11.13% 11.18% 12.72%
Return on Assets (ROA)
9.52% 9.43% 12.73% 33.41% 21.06% 10.31% 9.36% 10.29% 7.87% 7.56% 9.27%
Return on Common Equity (ROCE)
14.31% 13.74% 24.61% 29.20% 19.16% 14.46% 12.24% 12.46% 11.98% 13.06% 14.92%
Return on Equity Simple (ROE_SIMPLE)
18.96% 18.28% -1,967.22% 25.86% 21.59% 16.96% 14.57% 14.99% 14.13% 15.37% 0.00%
Net Operating Profit after Tax (NOPAT)
157 182 214 302 376 347 335 395 500 680 850
NOPAT Margin
13.19% 13.21% 14.02% 16.97% 18.27% 19.40% 17.94% 17.90% 16.86% 17.63% 18.96%
Net Nonoperating Expense Percent (NNEP)
1.00% 1.52% 0.81% -172.10% -5.24% 2.59% 2.16% 3.32% 4.56% 5.54% 5.21%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 13.45% 8.82% 11.48% 12.99%
Cost of Revenue to Revenue
63.47% 62.54% 62.31% 61.15% 60.41% 61.83% 61.01% 60.93% 61.14% 61.07% 60.17%
SG&A Expenses to Revenue
17.21% 18.18% 17.58% 17.69% 17.35% 17.09% 17.93% 16.57% 17.79% 17.56% 17.11%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
17.21% 18.18% 17.58% 17.69% 17.35% 17.09% 17.93% 16.57% 17.79% 17.56% 17.11%
Earnings before Interest and Taxes (EBIT)
230 265 308 376 460 378 394 497 628 827 1,023
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
277 326 373 453 543 467 487 594 758 1,002 1,220
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.11 4.66 0.00 10.01 9.87 7.12 8.31 8.50 6.95 9.33 10.27
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 10.01 0.00 785.09 81.62 110.61 0.00 0.00 0.00
Price to Revenue (P/Rev)
2.80 3.26 4.98 6.22 8.00 7.89 10.08 10.04 7.37 8.80 9.86
Price to Earnings (P/E)
24.92 28.76 40.80 42.64 50.15 44.93 61.81 63.03 54.18 66.04 64.07
Dividend Yield
0.90% 0.24% 0.17% 0.13% 0.16% 0.15% 0.12% 0.11% 0.13% 0.09% 0.07%
Earnings Yield
4.01% 3.48% 2.45% 2.35% 1.99% 2.23% 1.62% 1.59% 1.85% 1.51% 1.56%
Enterprise Value to Invested Capital (EV/IC)
2.91 3.26 6.33 48.41 7.19 5.73 7.18 7.26 4.19 5.94 6.88
Enterprise Value to Revenue (EV/Rev)
3.22 3.70 5.03 6.35 8.35 8.22 10.30 10.27 8.28 9.45 10.42
Enterprise Value to EBITDA (EV/EBITDA)
13.81 15.63 20.58 24.91 31.61 31.49 39.43 38.21 32.42 36.36 38.32
Enterprise Value to EBIT (EV/EBIT)
16.69 19.19 24.91 30.02 37.35 38.87 48.74 45.61 39.13 44.07 45.66
Enterprise Value to NOPAT (EV/NOPAT)
24.44 28.00 35.87 37.43 45.70 42.38 57.41 57.39 49.13 53.57 54.96
Enterprise Value to Operating Cash Flow (EV/OCF)
22.17 19.60 26.59 34.38 39.24 35.91 43.28 48.49 54.79 54.20 50.01
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 13.57 8.83 0.00 86.53 86.65 0.00 0.00 87.94 253.46
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.37 0.40 0.00 0.00 0.30 0.33 0.09 0.10 0.70 0.55 0.45
Long-Term Debt to Equity
0.37 0.40 0.00 0.00 0.30 0.33 0.09 0.10 0.69 0.55 0.45
Financial Leverage
0.36 0.35 1.19 -0.01 -0.19 0.20 0.10 0.05 0.38 0.57 0.45
Leverage Ratio
1.79 1.75 2.57 1.17 1.06 1.58 1.47 1.37 1.73 1.94 1.81
Compound Leverage Factor
1.76 1.70 2.49 1.11 1.01 1.53 1.45 1.36 1.53 1.59 1.58
Debt to Total Capital
27.19% 28.54% 0.00% 0.00% 22.99% 24.90% 8.49% 8.89% 41.05% 35.43% 30.91%
Short-Term Debt to Total Capital
0.03% 0.03% 0.00% 0.00% 0.04% 0.04% 0.05% 0.05% 0.29% 0.07% 0.05%
Long-Term Debt to Total Capital
27.16% 28.52% 0.00% 0.00% 22.95% 24.86% 8.43% 8.84% 40.76% 35.36% 30.86%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
12.92% 11.45% 108.76% 17.72% 8.85% 8.47% 10.28% 11.32% 6.83% 6.78% 7.72%
Common Equity to Total Capital
59.86% 59.98% -8.76% 82.28% 68.13% 66.64% 81.23% 79.79% 52.12% 57.79% 61.38%
Debt to EBITDA
1.32 1.41 0.00 0.00 1.03 1.59 0.49 0.49 3.27 2.22 1.78
Net Debt to EBITDA
1.20 1.28 0.00 0.00 0.93 0.71 0.26 0.25 3.04 2.06 1.60
Long-Term Debt to EBITDA
1.32 1.41 0.00 0.00 1.03 1.58 0.48 0.49 3.24 2.22 1.78
Debt to NOPAT
2.34 2.52 0.00 0.00 1.50 2.13 0.71 0.73 4.95 3.28 2.55
Net Debt to NOPAT
2.13 2.28 0.00 0.00 1.34 0.96 0.38 0.38 4.61 3.04 2.29
Long-Term Debt to NOPAT
2.34 2.52 0.00 0.00 1.49 2.13 0.70 0.73 4.92 3.27 2.55
Altman Z-Score
4.45 4.97 0.00 41.99 11.16 8.27 13.80 13.80 5.01 7.42 9.00
Noncontrolling Interest Sharing Ratio
16.15% 16.86% 24.88% 25.23% 14.11% 11.39% 11.25% 11.88% 11.96% 11.00% 10.86%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.99 2.53 0.00 2.74 2.81 4.83 3.18 2.74 2.79 3.11 2.83
Quick Ratio
1.28 1.14 0.00 0.00 1.15 2.56 1.20 1.03 1.02 1.06 1.03
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-38 -62 565 1,280 -1,779 170 222 -54 -2,238 414 184
Operating Cash Flow to CapEx
947.25% 841.50% 1,108.87% 784.52% 1,511.43% 1,783.46% 1,227.33% 1,462.87% 907.75% 1,154.07% 1,281.82%
Free Cash Flow to Firm to Interest Expense
-8.28 -7.51 57.71 64.30 -82.00 12.90 30.45 -8.41 -30.66 2.78 1.42
Operating Cash Flow to Interest Expense
37.37 31.40 29.45 16.51 20.16 31.09 60.96 73.26 6.15 4.50 7.19
Operating Cash Flow Less CapEx to Interest Expense
33.42 27.67 26.79 14.40 18.83 29.35 55.99 68.25 5.47 4.11 6.63
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.74 0.74 0.94 2.08 1.20 0.55 0.53 0.58 0.53 0.52 0.56
Accounts Receivable Turnover
7.18 7.17 0.00 0.00 0.00 7.37 8.19 8.18 7.38 7.37 7.63
Inventory Turnover
3.27 3.25 0.00 0.00 3.13 2.50 2.42 2.54 2.27 2.16 2.19
Fixed Asset Turnover
11.91 12.11 12.13 0.00 0.00 10.44 10.29 10.53 10.84 11.67 11.64
Accounts Payable Turnover
12.38 12.47 0.00 0.00 0.00 12.11 14.07 13.32 11.26 11.65 12.57
Days Sales Outstanding (DSO)
50.86 50.90 0.00 0.00 0.00 49.51 44.54 44.61 49.43 49.56 47.86
Days Inventory Outstanding (DIO)
111.65 112.33 0.00 0.00 116.46 145.94 150.91 143.84 160.53 169.23 166.79
Days Payable Outstanding (DPO)
29.47 29.26 0.00 0.00 0.00 30.14 25.94 27.41 32.43 31.32 29.04
Cash Conversion Cycle (CCC)
133.04 133.97 0.00 0.00 116.46 165.31 169.52 161.04 177.53 187.47 185.60
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,319 1,562 1,211 233 2,388 2,565 2,678 3,127 5,865 6,131 6,797
Invested Capital Turnover
0.97 0.96 1.10 2.46 1.57 0.72 0.71 0.76 0.66 0.64 0.69
Increase / (Decrease) in Invested Capital
195 244 -351 -978 2,155 177 113 449 2,738 266 666
Enterprise Value (EV)
3,832 5,091 7,667 11,293 17,164 14,692 19,218 22,685 24,586 36,444 46,727
Market Capitalization
3,323 4,491 7,588 11,055 16,443 14,107 18,804 22,165 21,867 33,950 44,236
Book Value per Share
$12.11 $14.32 ($0.13) $8.31 $12.42 $14.67 $16.72 $19.08 $22.77 $26.24 $30.93
Tangible Book Value per Share
($3.44) ($4.01) ($12.93) $8.31 ($1.15) $0.13 $1.70 $1.47 ($10.75) ($7.78) ($5.95)
Total Capital
1,352 1,605 121 1,343 2,445 2,972 2,786 3,266 6,036 6,293 7,014
Total Debt
368 458 0.00 0.00 562 740 236 290 2,478 2,229 2,168
Total Long-Term Debt
367 458 0.00 0.00 561 739 235 289 2,460 2,225 2,165
Net Debt
334 415 -52 0.00 505 333 128 151 2,307 2,067 1,950
Capital Expenditures (CapEx)
18 31 26 42 29 23 36 32 49 58 73
Debt-free, Cash-free Net Working Capital (DFCFNWC)
302 286 0.00 284 468 519 536 594 1,037 1,240 1,310
Debt-free Net Working Capital (DFNWC)
336 329 52 284 525 926 644 734 1,208 1,403 1,528
Net Working Capital (NWC)
335 329 52 284 525 924 643 732 1,190 1,398 1,524
Net Nonoperating Expense (NNE)
3.20 5.68 6.06 16 16 11 4.98 4.63 56 121 105
Net Nonoperating Obligations (NNO)
334 415 1,091 -1,109 505 333 128 151 2,307 2,067 1,950
Total Depreciation and Amortization (D&A)
48 60 65 77 83 89 93 96 130 175 196
Debt-free, Cash-free Net Working Capital to Revenue
25.41% 20.80% 0.00% 15.99% 22.79% 29.02% 28.71% 26.90% 34.93% 32.16% 29.21%
Debt-free Net Working Capital to Revenue
28.23% 23.92% 3.41% 15.99% 25.56% 51.79% 34.52% 33.22% 40.69% 36.36% 34.06%
Net Working Capital to Revenue
28.20% 23.89% 3.41% 15.99% 25.52% 51.73% 34.44% 33.14% 40.09% 36.25% 33.99%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.02 $1.19 $1.41 $1.96 $2.45 $2.33 $2.25 $2.59 $2.94 $3.71 $4.97
Adjusted Weighted Average Basic Shares Outstanding
130.35M 130.95M 131.70M 132.54M 133.64M 134.75M 135.33M 136.01M 137.19M 138.46M 139.05M
Adjusted Diluted Earnings per Share
$1.01 $1.17 $1.37 $1.90 $2.39 $2.29 $2.21 $2.55 $2.91 $3.67 $4.90
Adjusted Weighted Average Diluted Shares Outstanding
132.44M 133.14M 135.59M 136.70M 137.35M 137.30M 137.85M 138.04M 138.91M 140.20M 140.77M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
130.61M 131.48M 132.04M 132.93M 134.50M 135.22M 135.51M 136.64M 138.25M 138.83M 139.36M
Normalized Net Operating Profit after Tax (NOPAT)
157 182 214 302 376 347 335 395 500 680 850
Normalized NOPAT Margin
13.19% 13.21% 14.02% 16.97% 18.27% 19.40% 17.94% 17.90% 16.86% 17.63% 18.96%
Pre Tax Income Margin
18.93% 18.68% 19.54% 20.04% 21.30% 20.42% 20.75% 22.24% 18.71% 17.56% 19.92%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
49.63 32.07 31.44 18.90 21.18 28.73 54.13 77.89 8.61 5.54 7.88
NOPAT to Interest Expense
33.89 21.98 21.83 15.16 17.31 26.35 45.95 61.89 6.86 4.56 6.55
EBIT Less CapEx to Interest Expense
45.69 28.34 28.78 16.80 19.85 26.98 49.16 72.88 7.93 5.15 7.32
NOPAT Less CapEx to Interest Expense
29.94 18.25 19.18 13.06 15.98 24.60 40.98 56.89 6.18 4.17 5.99
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
12.40% 16.88% 15.03% 9.95% 36.01% 11.75% 15.46% 14.92% 15.01% 16.09% 10.22%
Augmented Payout Ratio
12.40% 18.93% 16.98% 18.69% 53.81% 17.58% 17.31% 21.57% 18.35% 21.44% 13.23%

Quarterly Metrics And Ratios for Heico

This table displays calculated financial ratios and metrics derived from Heico's official financial filings.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 1/31/2024 4/30/2024 7/31/2024 10/31/2024 1/31/2025 4/30/2025 7/31/2025 10/31/2025 1/31/2026 4/30/2026 7/31/2026
DEI Shares Outstanding
- - - - - - - - 139,206,481.00 139,518,399.00 139,659,277.00
DEI Adjusted Shares Outstanding
- - - - - - - - 139,206,481.00 139,518,399.00 139,659,277.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 1.37 1.68 1.69
Growth Metrics
- - - - - - - - - - -
Revenue Growth
44.36% 38.90% 37.26% 8.25% 14.93% 14.91% 15.66% 19.31% - 25.31% 23.13%
EBITDA Growth
42.81% 34.88% 45.39% 12.71% 22.08% 17.91% 21.05% 25.56% - 37.18% 31.21%
EBIT Growth
39.07% 33.14% 44.47% 15.12% 25.89% 18.69% 22.84% 27.79% - 41.36% 33.67%
NOPAT Growth
47.82% 33.26% 45.55% 22.64% 32.69% 18.84% 21.20% 27.49% - 40.97% 31.11%
Net Income Growth
21.82% 17.24% 31.10% 32.86% 44.69% 26.41% 29.00% 34.40% - 46.80% 33.46%
EPS Growth
22.39% 15.79% 31.08% 35.14% 46.34% 27.27% 29.90% 32.00% - 48.21% 32.54%
Operating Cash Flow Growth
45.60% 81.53% 46.62% 38.58% 81.85% 45.03% 8.07% 43.63% - 42.64% 49.36%
Free Cash Flow Firm Growth
-132.52% -139.01% -147.28% 96.67% 89.28% 84.24% 67.77% -405.74% - -212.60% -29.28%
Invested Capital Growth
60.73% 56.45% 56.44% 4.53% 7.29% 8.52% 14.27% 10.86% - 19.38% 16.20%
Revenue Q/Q Growth
-4.28% 6.59% 3.86% 2.16% 1.63% 6.56% 4.53% 5.39% - 16.73% 2.71%
EBITDA Q/Q Growth
-4.19% 12.50% 3.55% 0.98% 3.78% 8.66% 6.31% 4.74% - 30.89% 1.69%
EBIT Q/Q Growth
-5.04% 15.88% 3.57% 1.01% 3.85% 9.25% 7.19% 5.08% - 34.78% 1.36%
NOPAT Q/Q Growth
8.64% 3.76% 7.60% 1.11% 17.55% -7.07% 9.74% 6.35% - 20.16% 2.06%
Net Income Q/Q Growth
10.49% 7.51% 9.57% 2.08% 20.33% -6.08% 11.82% 6.35% - 22.26% 1.66%
EPS Q/Q Growth
10.81% 7.32% 10.23% 3.09% 20.00% -6.67% 12.50% 4.76% - 22.96% 0.60%
Operating Cash Flow Q/Q Growth
-24.75% 26.41% 51.59% -3.89% -1.26% 0.82% 12.95% 27.73% - 63.48% 18.28%
Free Cash Flow Firm Q/Q Growth
18.86% 4.96% 0.90% 95.64% -160.81% -39.72% -102.67% 31.52% - -53.96% 16.18%
Invested Capital Q/Q Growth
2.07% 0.17% -0.24% 2.48% 4.77% 1.32% 5.04% -0.57% - 6.53% 2.25%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
38.69% 38.92% 39.23% 38.86% 39.38% 39.88% 39.84% 40.17% - 41.40% 41.12%
EBITDA Margin
25.03% 26.42% 26.35% 26.04% 26.59% 27.11% 27.58% 27.41% - 29.68% 29.39%
Operating Margin
20.10% 21.89% 21.81% 21.57% 22.02% 22.60% 23.09% 23.07% - 25.47% 25.14%
EBIT Margin
20.18% 21.94% 21.88% 21.63% 22.10% 22.66% 23.24% 23.17% - 25.56% 25.23%
Profit (Net Income) Margin
14.00% 14.12% 14.90% 14.89% 17.62% 15.53% 16.62% 16.77% - 18.20% 18.01%
Tax Burden Percent
88.19% 78.84% 81.98% 82.05% 92.98% 78.97% 81.15% 81.97% - 78.84% 79.38%
Interest Burden Percent
78.66% 81.63% 83.06% 83.85% 85.75% 86.79% 88.11% 88.28% - 90.29% 89.93%
Effective Tax Rate
11.81% 21.16% 18.02% 17.95% 7.02% 21.03% 18.85% 18.03% - 21.16% 20.62%
Return on Invested Capital (ROIC)
11.84% 12.33% 13.79% 11.38% 13.17% 11.80% 12.54% 13.12% - 13.82% 13.98%
ROIC Less NNEP Spread (ROIC-NNEP)
9.57% 10.20% 11.49% 10.08% 11.86% 10.60% 11.39% 11.83% - 12.64% 12.75%
Return on Net Nonoperating Assets (RNNOA)
4.16% 4.09% 4.10% 5.78% 6.73% 5.40% 5.63% 5.33% - 5.66% 5.56%
Return on Equity (ROE)
16.01% 16.42% 17.88% 17.17% 19.90% 17.20% 18.18% 18.46% - 19.47% 19.54%
Cash Return on Invested Capital (CROIC)
-35.25% -31.98% -30.81% 6.91% 4.79% 4.04% -0.82% 2.85% - -4.36% -1.23%
Operating Return on Assets (OROA)
10.78% 12.59% 12.85% 11.29% 11.59% 12.12% 12.50% 12.92% - 14.20% 14.14%
Return on Assets (ROA)
7.48% 8.10% 8.75% 7.77% 9.24% 8.31% 8.93% 9.35% - 10.11% 10.10%
Return on Common Equity (ROCE)
14.11% 14.52% 15.97% 15.28% 17.63% 15.28% 16.28% 16.45% - 17.25% 17.25%
Return on Equity Simple (ROE_SIMPLE)
14.29% 14.36% 14.74% 0.00% 16.42% 16.40% 0.00% 0.00% - 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
159 165 177 179 211 196 215 229 230 276 282
NOPAT Margin
17.73% 17.26% 17.88% 17.70% 20.47% 17.85% 18.74% 18.91% - 20.08% 19.95%
Net Nonoperating Expense Percent (NNEP)
2.27% 2.13% 2.30% 1.30% 1.31% 1.21% 1.15% 1.29% - 1.18% 1.23%
Return On Investment Capital (ROIC_SIMPLE)
2.73% - - 3.03% 3.42% 3.10% 3.23% 3.49% 3.24% 3.71% 3.73%
Cost of Revenue to Revenue
61.31% 61.08% 60.77% 61.14% 60.62% 60.12% 60.16% 59.83% - 58.60% 58.88%
SG&A Expenses to Revenue
18.58% 17.02% 17.42% 17.29% 17.36% 17.28% 16.74% 17.10% - 15.93% 15.98%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Operating Expenses to Revenue
18.58% 17.02% 17.42% 17.29% 17.36% 17.28% 16.74% 17.10% - 15.93% 15.98%
Earnings before Interest and Taxes (EBIT)
181 210 217 219 228 249 267 280 261 352 356
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
224 252 261 264 274 298 316 331 312 408 415
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
7.59 8.46 9.44 9.33 8.84 8.78 10.98 10.27 - 7.89 10.06
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Price to Revenue (P/Rev)
7.64 8.17 8.84 8.80 8.30 8.43 10.60 9.86 - 7.67 9.61
Price to Earnings (P/E)
58.30 64.70 69.95 66.04 58.37 57.97 70.83 64.07 - 47.69 58.71
Dividend Yield
0.11% 0.10% 0.09% 0.09% 0.09% 0.09% 0.07% 0.07% - 0.09% 0.07%
Earnings Yield
1.72% 1.55% 1.43% 1.51% 1.71% 1.72% 1.41% 1.56% - 2.10% 1.70%
Enterprise Value to Invested Capital (EV/IC)
4.60 5.22 6.00 5.94 5.57 5.74 7.04 6.88 - 5.23 6.64
Enterprise Value to Revenue (EV/Rev)
8.48 8.91 9.49 9.45 8.97 9.04 11.23 10.42 - 8.28 10.19
Enterprise Value to EBITDA (EV/EBITDA)
33.33 35.12 36.88 36.36 34.03 34.08 41.80 38.32 - 29.72 35.97
Enterprise Value to EBIT (EV/EBIT)
40.52 42.79 44.94 44.07 40.97 40.95 50.03 45.66 - 35.06 42.23
Enterprise Value to NOPAT (EV/NOPAT)
49.99 52.85 55.39 53.57 48.80 48.94 60.11 54.96 - 42.81 51.90
Enterprise Value to Operating Cash Flow (EV/OCF)
56.88 57.19 58.31 54.20 46.86 45.19 57.02 50.01 - 40.77 47.48
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 87.94 120.46 147.84 0.00 253.46 - 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.68 0.63 0.58 0.55 0.56 0.51 0.53 0.45 - 0.48 0.45
Long-Term Debt to Equity
0.68 0.63 0.57 0.55 0.55 0.51 0.53 0.45 - 0.48 0.45
Financial Leverage
0.44 0.40 0.36 0.57 0.57 0.51 0.49 0.45 - 0.45 0.44
Leverage Ratio
1.79 1.74 1.78 1.94 1.92 1.87 1.86 1.81 - 1.79 1.79
Compound Leverage Factor
1.41 1.42 1.48 1.63 1.65 1.62 1.64 1.59 - 1.62 1.61
Debt to Total Capital
40.44% 38.54% 36.52% 35.43% 35.72% 33.75% 34.48% 30.91% - 32.43% 31.05%
Short-Term Debt to Total Capital
0.08% 0.07% 0.07% 0.07% 0.06% 0.06% 0.05% 0.05% - 0.04% 0.04%
Long-Term Debt to Total Capital
40.36% 38.47% 36.46% 35.36% 35.66% 33.69% 34.43% 30.86% - 32.38% 31.01%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Noncontrolling Interests to Total Capital
6.73% 6.80% 6.24% 6.78% 7.41% 7.47% 7.17% 7.72% - 7.76% 8.49%
Common Equity to Total Capital
52.83% 54.66% 57.23% 57.79% 56.87% 58.78% 58.35% 61.38% - 59.81% 60.46%
Debt to EBITDA
3.03 2.68 2.32 2.22 2.24 2.08 2.12 1.78 - 1.89 1.73
Net Debt to EBITDA
2.79 2.45 2.11 2.06 2.08 1.86 1.90 1.60 - 1.74 1.57
Long-Term Debt to EBITDA
3.02 2.68 2.32 2.22 2.23 2.07 2.12 1.78 - 1.89 1.73
Debt to NOPAT
4.54 4.04 3.49 3.28 3.21 2.98 3.06 2.55 - 2.72 2.50
Net Debt to NOPAT
4.19 3.69 3.18 3.04 2.98 2.67 2.73 2.29 - 2.50 2.26
Long-Term Debt to NOPAT
4.53 4.03 3.48 3.27 3.20 2.98 3.05 2.55 - 2.72 2.50
Altman Z-Score
5.33 6.18 7.13 7.16 6.83 7.20 8.44 8.72 - 6.82 8.40
Noncontrolling Interest Sharing Ratio
11.84% 11.53% 10.72% 11.00% 11.42% 11.18% 10.43% 10.86% - 11.39% 11.70%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.17 3.52 3.30 3.11 3.40 3.43 3.35 2.83 - 2.92 2.72
Quick Ratio
1.11 1.27 1.19 1.06 1.11 1.25 1.21 1.03 - 1.05 0.97
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-2,103 -1,999 -1,981 -86 -225 -315 -638 -437 -640 -985 -825
Operating Cash Flow to CapEx
834.66% 1,090.05% 1,349.87% 1,278.27% 1,171.24% 1,282.23% 1,814.99% 1,099.99% - 1,617.58% 1,530.88%
Free Cash Flow to Firm to Interest Expense
-54.47 -51.90 -53.84 -2.44 -6.95 -9.58 -20.14 -13.31 - -28.82 -22.99
Operating Cash Flow to Interest Expense
2.89 3.66 5.82 5.81 6.26 6.23 7.29 8.99 - 8.55 9.62
Operating Cash Flow Less CapEx to Interest Expense
2.55 3.33 5.39 5.35 5.72 5.74 6.89 8.17 - 8.02 8.99
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.53 0.57 0.59 0.52 0.52 0.53 0.54 0.56 - 0.56 0.56
Accounts Receivable Turnover
8.13 8.11 8.58 7.37 8.02 7.55 7.64 7.63 - 7.41 7.76
Inventory Turnover
2.25 2.38 2.49 2.16 2.13 2.15 2.13 2.19 - 2.22 2.24
Fixed Asset Turnover
10.77 11.69 12.29 11.67 11.80 12.05 11.17 11.64 - 11.95 11.30
Accounts Payable Turnover
12.05 12.55 13.30 11.65 12.06 11.79 11.85 12.57 - 11.23 11.69
Days Sales Outstanding (DSO)
44.87 44.98 42.54 49.56 45.49 48.37 47.80 47.86 - 49.29 47.03
Days Inventory Outstanding (DIO)
162.22 153.66 146.81 169.23 171.73 169.78 171.27 166.79 - 164.60 163.15
Days Payable Outstanding (DPO)
30.28 29.09 27.43 31.32 30.26 30.95 30.81 29.04 - 32.49 31.21
Cash Conversion Cycle (CCC)
176.80 169.55 161.91 187.47 186.96 187.20 188.26 185.60 - 181.39 178.96
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
5,987 5,997 5,982 6,131 6,423 6,508 6,836 6,797 7,292 7,769 7,943
Invested Capital Turnover
0.67 0.71 0.77 0.64 0.64 0.66 0.67 0.69 - 0.69 0.70
Increase / (Decrease) in Invested Capital
2,262 2,164 2,158 266 436 511 853 666 869 1,261 1,107
Enterprise Value (EV)
27,514 31,290 35,867 36,444 35,793 37,382 48,154 46,727 - 40,655 52,764
Market Capitalization
24,793 28,683 33,425 33,950 33,117 34,842 45,459 44,236 - 37,659 49,769
Book Value per Share
$23.62 $24.50 $25.56 $26.24 $26.99 $28.55 $29.77 $30.93 $32.31 $34.20 $35.43
Tangible Book Value per Share
($10.05) ($8.89) ($7.59) ($7.78) ($8.58) ($7.17) ($7.32) ($5.95) ($7.50) ($8.17) ($8.49)
Total Capital
6,183 6,201 6,185 6,293 6,588 6,750 7,098 7,014 7,553 7,979 8,184
Total Debt
2,500 2,390 2,259 2,229 2,354 2,278 2,448 2,168 2,508 2,587 2,541
Total Long-Term Debt
2,496 2,385 2,255 2,225 2,350 2,274 2,444 2,165 2,504 2,584 2,538
Net Debt
2,304 2,185 2,056 2,067 2,188 2,036 2,186 1,950 2,247 2,377 2,300
Capital Expenditures (CapEx)
13 13 16 16 17 16 13 27 13 18 23
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,117 1,210 1,213 1,240 1,323 1,380 1,417 1,310 1,411 1,526 1,485
Debt-free Net Working Capital (DFNWC)
1,313 1,414 1,416 1,403 1,488 1,622 1,678 1,528 1,672 1,736 1,726
Net Working Capital (NWC)
1,308 1,410 1,412 1,398 1,484 1,618 1,675 1,524 1,669 1,733 1,722
Net Nonoperating Expense (NNE)
33 30 30 29 29 25 24 26 25 26 27
Net Nonoperating Obligations (NNO)
2,304 2,185 2,056 2,067 2,188 2,036 2,186 1,950 2,247 2,377 2,300
Total Depreciation and Amortization (D&A)
44 43 44 45 46 49 50 51 51 57 59
Debt-free, Cash-free Net Working Capital to Revenue
34.43% 34.46% 32.10% 32.16% 33.14% 33.38% 33.03% 29.21% - 31.07% 28.69%
Debt-free Net Working Capital to Revenue
40.48% 40.27% 37.47% 36.36% 37.29% 39.24% 39.13% 34.06% - 35.35% 33.34%
Net Working Capital to Revenue
40.33% 40.15% 37.36% 36.25% 37.19% 39.15% 39.04% 33.99% - 35.28% 33.27%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.83 $0.89 $0.99 $1.00 $1.21 $1.13 $1.27 $1.36 $1.36 $1.68 $1.69
Adjusted Weighted Average Basic Shares Outstanding
138.27M 138.39M 138.52M 138.46M 138.84M 139.01M 139.14M 139.05M 139.37M 139.56M 139.70M
Adjusted Diluted Earnings per Share
$0.82 $0.88 $0.97 $1.00 $1.20 $1.12 $1.26 $1.32 $1.35 $1.66 $1.67
Adjusted Weighted Average Diluted Shares Outstanding
139.89M 140.06M 140.31M 140.20M 140.48M 140.60M 140.95M 140.77M 141.03M 141.07M 141.27M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
138.36M 138.50M 138.60M 138.83M 138.95M 139.10M 139.21M 139.36M 139.52M 139.66M 139.76M
Normalized Net Operating Profit after Tax (NOPAT)
159 165 177 179 211 196 215 229 230 276 282
Normalized NOPAT Margin
17.73% 17.26% 17.88% 17.70% 20.47% 17.85% 18.74% 18.91% - 20.08% 19.95%
Pre Tax Income Margin
15.87% 17.91% 18.17% 18.14% 18.95% 19.67% 20.48% 20.46% - 23.08% 22.69%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
4.69 5.44 5.90 6.19 7.02 7.57 8.41 8.53 - 10.30 9.93
NOPAT to Interest Expense
4.12 4.28 4.82 5.07 6.50 5.96 6.78 6.96 - 8.09 7.85
EBIT Less CapEx to Interest Expense
4.34 5.11 5.47 5.74 6.48 7.08 8.01 7.71 - 9.77 9.30
NOPAT Less CapEx to Interest Expense
3.77 3.95 4.39 4.61 5.96 5.48 6.38 6.14 - 7.56 7.22
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
13.78% 11.77% 15.88% 16.09% 15.10% 14.54% 10.96% 10.22% - 9.98% 11.10%
Augmented Payout Ratio
13.81% 12.82% 17.33% 21.44% 20.05% 18.99% 14.86% 13.23% - 13.02% 13.88%

Financials Breakdown Chart

Key Financial Trends

Heico’s financial results show a strong multi-year growth trend through Q3 2026. Revenue increased from $569.5 million in Q3 2022 to $1.41 billion in Q3 2026, while net income attributable to common shareholders rose from $82.5 million to $235.4 million. Diluted earnings per share climbed from $0.60 to $1.67 over the same period. The latest quarter also showed sequential improvement, with revenue up 2.7% from Q2 2026 and diluted EPS increasing from $1.66 to $1.67.

Profitability has improved despite the company’s acquisition-heavy strategy. Q3 2026 gross profit was $581.0 million, producing a gross margin of approximately 41.1%, compared with 38.8% in Q3 2022. Operating income rose to $355.2 million, and the operating margin expanded to roughly 25.1% from 22.6% four years earlier. Interest expense remains a meaningful cost, but it has declined from $36.8 million in Q3 2024 to $35.9 million in Q3 2026 despite a much larger balance sheet.

Cash generation remains a major strength. Operating cash flow increased from $149.2 million in Q3 2022 to $345.3 million in Q3 2026. Across the first three quarters of fiscal 2026, Heico generated approximately $815.9 million of operating cash flow, compared with roughly $640.6 million during the comparable fiscal 2025 period. However, acquisitions consumed more than $1.0 billion during the first three quarters of fiscal 2026, making external financing an important part of the company’s expansion model.

  • Sustained revenue growth: Quarterly revenue has increased steadily across the reported periods, reaching $1.41 billion in Q3 2026, up approximately 148% from Q3 2022.
  • Strong earnings growth: Diluted EPS rose from $0.60 in Q3 2022 to $1.67 in Q3 2026, supported by higher revenue and expanding operating margins.
  • Operating leverage: Q3 2026 operating income of $355.2 million was more than double the $149.4 million reported in Q3 2022, while the operating margin reached approximately 25.1%.
  • Healthy operating cash flow: Q3 2026 operating cash flow of $345.3 million exceeded reported net income of $254.5 million, indicating solid earnings-to-cash conversion.
  • Improved liquidity: Cash increased to $241.0 million at July 31, 2026, from $210.3 million at the end of Q2. Current assets of $2.73 billion also substantially exceeded current liabilities of $1.00 billion.
  • Growing equity base: Total equity and noncontrolling interests increased to $5.02 billion from $2.49 billion in Q3 2022, providing a larger capital base to support future growth.
  • Acquisition-led expansion: Heico spent approximately $1.02 billion on acquisitions during the first three quarters of fiscal 2026. This can expand the company’s addressable market and earnings base, but investors should monitor integration results and purchase prices.
  • Limited share-count growth: Basic weighted-average shares increased from 136.0 million in Q4 2022 to 139.7 million in Q3 2026. The increase is modest relative to earnings growth, but it indicates that equity financing has contributed to expansion.
  • Higher leverage: Total short- and long-term debt increased to approximately $2.54 billion at July 31, 2026, from about $246 million in Q3 2022. Although the company generated strong cash flow, higher debt increases refinancing and interest-rate risk.
  • Large intangible asset concentration: Goodwill and intangible assets totaled approximately $6.13 billion, or about 62% of total assets, in Q3 2026. A significant portion of the balance sheet therefore depends on the future performance of acquired businesses and could be exposed to impairment charges.

Overall, the statements portray a company with accelerating revenue, rising margins, strong cash generation and consistent earnings growth. The principal risks are tied to the pace of acquisitions, increased debt financing and the growing concentration of goodwill and intangible assets. For investors, the key question is whether Heico can continue integrating acquisitions and converting its larger asset base into operating cash flow at the pace reflected in recent quarters.

09/08/26 03:20 AM ETAI Generated. May Contain Errors.

Heico Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Heico's financial year ends in October. Their financial year 2025 ended on October 31, 2025.

Heico's net income appears to be on an upward trend, with a most recent value of $745.55 million in 2025, rising from $153.56 million in 2015. The previous period was $559.09 million in 2024. View Heico's forecast to see where analysts expect Heico to go next.

Heico's total operating income in 2025 was $1.02 billion, based on the following breakdown:
  • Total Gross Profit: $1.79 billion
  • Total Operating Expenses: $767.47 million

Over the last 10 years, Heico's total revenue changed from $1.19 billion in 2015 to $4.49 billion in 2025, a change of 277.3%.

Heico's total liabilities were at $3.65 billion at the end of 2025, a 3.5% increase from 2024, and a 386.0% increase since 2015.

In the past 10 years, Heico's cash and equivalents has ranged from $0.00 in 2018 to $406.85 million in 2020, and is currently $217.78 million as of their latest financial filing in 2025.

Over the last 10 years, Heico's book value per share changed from 12.11 in 2015 to 30.93 in 2025, a change of 155.4%.



Financial statements for NYSE:HEI last updated on 8/27/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners