Emerson Electric Co. logo EMR - Emerson Electric Co.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY 0
BUY 21
HOLD 17
SELL 3
STRONG
SELL 0
| PRICE TARGET: $161.31 DETAILS
HIGH: $185.00
LOW: $125.00
MEDIAN: $168.00
CONSENSUS: $161.31
UPSIDE: 18.25%
Annual Quarterly
Metric 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
Revenue
Revenue 18,016 17,492 15,165 13,804 12,932 16,785 18,372 17,408 15,264 14,522 16,249 17,733 24,669 24,412 24,222 21,039 20,102 24,807 22,131 19,734 17,305 15,615 13,958 13,748 15,311 15,544.8 14,269.5 13,447.2 12,298.6 11,149.9 10,012.9 8,607.2 8,173.8
Cost of Revenue 8,497 8,607 7,738 7,498 7,202 9,776 10,557 9,976 8,833 8,260 9,241 9,971 14,717 14,644 14,665 12,713 12,542 15,668 14,066 12,605 11,122 10,049 9,060 8,939 9,987 9,337.5 8,556.3 8,595.6 7,865.6 6,700.4 6,480.4 5,553 4,949.1
Gross Profit 9,519 8,885 7,427 6,306 5,730 7,009 7,815 7,432 6,431 6,262 7,008 7,762 9,952 9,768 9,557 8,326 7,560 9,139 8,065 7,129 6,183 5,566 4,898 4,809 5,324 6,207.3 5,713.2 4,851.6 4,433 4,449.5 3,532.5 3,054.2 3,224.7
Operating Expenses
R&D Expenses 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
SG&A Expenses 5,103 5,142 4,186 3,614 3,494 3,986 4,457 4,269 3,607 3,464 3,735 4,164 5,648 5,436 5,328 4,817 4,416 5,149 4,569 4,076 3,595 3,281 2,935 2,904 3,051 2,987.9 2,770.2 2,676.7 2,450.9 2,192 1,933.2 1,679.6 1,606.6
Other Expenses 884 1,077 482 336 277 239 238 211 136 84 94 95 298 360 342 0 0 211 63 47 28 21 0 0 0 678.5 637.5 0 0 464.6 0 0 340.7
Operating Expenses 5,987 6,219 4,668 3,950 3,771 4,225 4,695 4,480 3,743 3,548 3,829 4,259 5,946 5,796 5,670 4,817 4,416 5,360 4,632 4,123 3,623 3,302 2,935 2,904 3,051 3,666.4 3,407.7 2,676.7 2,450.9 2,656.6 1,933.2 1,679.6 1,947.3
Operating Income
Operating Income 3,532 2,666 2,759 2,356 1,959 2,784 3,120 2,952 2,688 2,714 3,179 3,503 4,006 3,972 3,887 3,509 3,144 3,779 3,433 3,006 2,560 2,264 1,963 1,905 2,273 2,540.9 2,305.5 2,174.9 1,982.1 1,792.9 1,599.3 1,374.6 1,277.4
Interest Expense 387 323 261 228 166 175 201 202 201 215 198 218 234 241 246 280 244 244 456 225 243 234 0 0 0 0 0 0 0 0 0 0 0
Interest Income 150 234 268 34 12 19 27 43 36 27 23 24 16 17 23 19 24 56 228 18 34 24 0 0 0 0 0 0 0 0 0 0 0
Profitability
EBITDA 4,839 4,032 4,215 3,502 2,689 3,364 3,882 3,627 3,172 3,099 4,578 3,974 4,249 4,179 4,744 3,956 3,397 4,542 4,089 3,613 3,122 2,821 2,497 2,446 2,982 3,219.4 2,943 2,737.4 2,493.7 2,257.5 2,008.2 1,739.1 1,618.1
EBIT 3,321 2,343 3,164 2,660 1,927 2,510 3,060 2,869 2,536 2,531 4,005 3,405 3,430 3,356 3,877 3,140 2,670 3,835 3,433 3,006 2,560 2,264 1,963 1,905 2,273 2,540.9 2,305.5 2,174.9 1,982.1 1,792.9 1,599.3 1,374.6 1,277.4
Income Before Tax 2,934 2,020 2,903 2,432 1,762 2,335 2,859 2,667 2,335 2,316 3,807 3,191 3,196 3,115 3,631 2,879 2,450 3,591 3,093 2,673 2,149 1,852 1,414 1,590 1,614 2,178.3 2,020.9 1,923.5 1,783.6 1,609 1,459.9 1,427.8 1,112
Income Tax Expense 696 415 642 549 346 345 531 443 660 697 1,267 953 1,130 1,091 1,127 848 688 1,137 964 834 727 595 401 514 565 755.9 707.3 694.9 661.7 590.5 530.9 523.4 403.9
Net Income 2,293 1,968 13,219 3,231 2,303 1,965 2,306 2,203 1,518 1,635 2,710 2,147 2,004 1,968 2,480 2,164 1,724 2,412 2,136 1,845 1,422 1,257 1,089 122 1,032 1,422.4 1,313.6 1,228.6 1,121.9 1,018.5 907.7 788.5 708.1
Per Share Data
EPS (Basic) 4.07 3.44 3.75 4.63 3.85 3.26 3.74 3.49 2.36 2.54 4.02 3.07 2.79 2.69 3.31 2.88 2.29 3.09 2.69 2.26 1.72 1.50 1.30 0.14 1.22 1.67 1.52 1.40 1.26 1.14 1.01 0.88 0.79
EPS (Diluted) 4.04 3.43 3.73 4.60 3.83 3.24 3.72 3.47 2.36 2.53 4.01 3.05 2.77 2.68 3.29 2.86 2.27 3.06 2.66 2.24 1.70 1.49 1.30 0.14 1.20 1.65 1.50 1.39 1.26 1.14 1.01 0.88 0.79
Shares Outstanding 562.8 571.3 574.2 592.9 598.1 602.9 616.2 632 642.1 644 673.3 700.2 717.7 730.6 748.5 750.7 753.7 780.3 793.8 816.4 829.2 838 837.7 841.4 850.8 854.8 867.1 877.6 890.4 897.4 894.3 896.9 896.3
Metric 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2009 2008 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
Current Assets
Cash & Cash Equivalents 1,544 3,588 8,051 1,804 2,354 3,315 1,494 1,093 3,062 3,182 1,560 1,777 1,346 696 381 355.7 280.8 266.1 209.7 221.1 149 117.3 113.3 101.9
Short-Term Investments 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Net Receivables 3,101 2,927 2,518 2,261 2,971 2,802 2,985 3,023 3,072 2,701 3,623 4,618 2,932 2,650 2,513 2,551 2,705.6 2,516.3 2,416.1 2,200.2 1,979.8 1,757.6 1,542.6 1,392.1
Inventory 2,213 2,180 2,006 1,742 2,050 1,928 1,880 1,813 1,696 1,208 1,855 2,348 1,705 1,558 1,624 1,896.8 2,052.7 1,921.1 1,996.5 1,881.6 1,743.9 1,602.6 1,392.2 1,298.3
Other Current Assets 1,725 1,497 1,244 2,699 1,057 761 780 369 422 2,869 615 588 433 596 443 516.4 443.6 420.9 379 413.9 314.5 306.6 290.1 282
Total Current Assets 8,583 10,192 13,819 8,506 8,432 8,806 7,139 6,619 8,252 9,960 7,653 9,331 6,416 5,500 4,961 5,320.1 5,482.7 5,124.4 5,001.3 4,716.8 4,187.2 3,784.1 3,338.2 3,074.3
Non-Current Assets
Property, Plant & Equipment 3,508 3,499 2,363 2,239 3,738 3,688 3,642 3,562 3,321 2,931 3,500 3,507 2,937 2,962 3,116 3,288 3,243.4 3,154.4 3,011.6 2,735.4 2,450.8 2,134.9 1,947.3 1,880.1
Goodwill 18,193 18,067 14,480 13,946 7,723 6,734 6,536 6,455 5,316 3,909 7,078 6,562 0 0 0 0 0 0 3,702.7 3,116 2,779.2 2,384.9 1,862.9 0
Intangible Assets 9,458 10,436 6,263 6,572 2,877 2,468 2,615 2,751 1,890 902 0 0 5,259 4,942 4,910 5,182 5,320 4,263 0 0 0 0 0 1,834.3
Long-Term Investments 676 0 3,255 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Non-Current Assets 1,467 1,988 2,566 4,409 1,945 1,186 565 1,003 810 4,030 388 1,640 1,749 1,790 1,558 1,256 1,118.2 1,081.7 944.2 895.1 1,063.8 1,095.1 1,066.6 1,025.8
Total Non-Current Assets 33,381 34,054 28,927 27,166 16,283 14,076 13,358 13,771 11,337 11,783 12,110 11,709 9,945 9,694 9,584 9,726.3 9,681.6 8,499.1 7,658.5 6,746.5 6,293.8 5,614.9 4,876.8 4,740.2
Total Assets 41,964 44,246 42,746 35,672 24,715 22,882 20,497 20,390 19,589 21,743 19,763 21,040 16,361 15,194 14,545 15,046.4 15,164.3 13,623.5 12,659.8 11,463.3 10,481 9,399 8,215 7,814.5
Current Liabilities
Account Payables 1,384 1,335 1,275 1,276 2,108 1,715 1,874 1,943 1,776 1,517 1,949 2,699 1,629 1,397 1,268 1,128 1,210.6 1,068.8 1,036.7 942.1 791.3 740.2 611.4 492.8
Short-Term Debt 4,797 532 547 2,115 872 1,160 1,444 1,623 862 2,584 577 1,221 902 391 1,560 2,447.5 2,352.7 1,953.7 1,524.4 1,445.1 967 1,387.1 923.3 1,183.9
Deferred Revenue 1,031 1,043 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1,063.3 0 0 0
Other Current Liabilities 830 788 0 1,348 0 0 0 0 0 1,601 0 0 113 116 124 184 264.9 263.1 207.9 213.3 199.5 173.6 146.2 1,015.9
Total Current Liabilities 9,797 5,742 5,032 7,777 6,246 5,785 5,976 6,164 5,045 8,008 4,956 6,573 4,339 3,417 4,400 5,379.1 5,218.8 4,590.4 4,021.7 3,842.4 3,021.1 3,280.7 2,617.3 2,692.6
Non-Current Liabilities
Long-Term Debt 8,319 7,155 7,610 8,259 5,793 6,326 4,277 3,137 3,794 4,051 3,998 3,297 3,136 3,733 2,990 2,255.6 2,247.7 1,317.1 1,056.6 570.7 772.6 208.6 279.9 438
Deferred Tax Liabilities 1,822 2,138 1,969 1,714 711 261 327 484 425 210 0 533 0 0 0 0 0 0 0 0 0 0 0 0
Other Non-Current Liabilities 1,223 1,191 1,133 1,294 1,629 1,690 1,644 1,615 1,555 1,845 2,103 1,524 1,648 1,584 1,414 1,297 1,295 1,535.5 1,778.2 1,629.5 1,333.9 1,038.9 976 768.8
Total Non-Current Liabilities 11,869 10,995 11,116 11,579 8,546 8,650 6,248 5,236 5,774 6,106 6,101 5,354 4,784 5,317 4,404 3,553 3,542.7 2,852.6 2,834.8 2,200.2 2,106.5 1,247.5 1,255.9 1,206.8
Total Liabilities 21,666 16,737 16,148 19,356 14,792 14,435 12,224 11,400 10,819 14,125 11,208 11,739 9,123 8,734 8,804 8,932.4 8,761.5 7,443 6,856.5 6,042.6 5,127.6 4,528.2 3,873.2 3,899.4
Stockholders' Equity
Common Stock 477 477 477 477 477 477 477 477 477 477 477 477 238 238 238 238 238.3 238.3 238.3 238.3 238.3 238.3 238.3 0
Retained Earnings 40,603 40,830 40,070 28,053 26,047 24,955 24,199 23,072 21,995 21,716 14,714 14,002 9,471 8,889 8,461 8,991 8,612.9 7,803.7 7,056.5 6,348.9 5,707.7 5,128.3 4,619.1 4,182.5
Accumulated Other Comprehensive Income (821) (868) (1,253) (1,485) (872) (1,577) (1,722) (1,015) (1,019) (1,999) (496) 141 (88) (386) (647) (741) (578.6) (271.6) (236.2) (205.9) (29.2) 17 8.7 0
Total Stockholders' Equity 20,282 21,636 20,689 10,364 9,883 8,405 8,233 8,947 8,718 7,568 8,555 9,113 7,238 6,460 5,741 6,114 6,402.8 6,180.5 5,803.3 5,420.7 5,353.4 4,870.8 4,341.8 3,915.1
Total Liabilities & Equity 41,964 44,246 42,746 35,672 24,715 22,882 20,497 20,390 19,589 21,743 19,763 21,040 16,361 15,194 14,545 15,046.4 15,164.3 13,623.5 12,659.8 11,463.3 10,481 9,399 8,215 7,814.5
Debt Metrics
Total Debt 13,759 8,356 8,561 10,686 7,078 7,859 5,721 4,760 4,656 6,635 4,575 4,518 4,038 4,124 4,550 4,704 4,600.4 3,270.8 2,581 2,015.8 1,739.6 1,595.7 1,203.2 1,621.9
Net Debt 12,215 4,768 510 8,882 4,724 4,544 4,227 3,667 1,594 3,453 3,015 2,741 2,692 3,428 4,169 4,348 4,319.6 3,004.7 2,371.3 1,794.7 1,590.6 1,478.4 1,089.9 1,520
Metric 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
Operating Activities
Net Income 2,246 1,605 2,261 1,883 1,416 1,990 2,328 2,224 1,675 1,619 1,422 1,257 1,089 122 1,032 1,422.4 1,313.6 1,228.6 1,121.9 1,018.5 929 904.4 708.1
Depreciation & Amortization 1,518 1,689 1,051 842 762 854 822 758 636 568 562 557 534 541 709 678.5 637.5 562.5 511.6 464.6 408.9 364.5 340.7
Stock-Based Compensation 263 260 250 125 197 110 120 216 110 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Change in Working Capital (9) (151) (148) (312) 167 148 (150) (83) 160 93 110 322 266 432 119 (104.9) 35.7 (81) (42.6) (131.6) (190.9) (82.4) 25.7
Other Non-Cash Items (920) (71) (2,777) 384 1,033 (19) (114) (223) (669) 601 93 80 (158) 723 (152) (156.2) (176.3) (58.5) (92.3) (34.2) (4.6) (89.7) 0.3
Operating Cash Flow 3,098 3,332 637 2,922 3,575 3,083 3,006 2,892 1,912 2,881 2,187 2,216 1,731 1,818 1,707.7 1,839.8 1,810.5 1,651.6 1,498.6 1,317.3 1,142.4 1,096.8 1,074.8
Investing Activities
Capital Expenditure (431) (419) (363) (531) (581) (538) (594) (617) (476) (447) (518) (400) (337) (384) (554.2) (692) (591.6) (602.6) (575.4) (513.5) (420.7) (332.3) (305.6)
Acquisitions 0 (8,342) (705) (4,663) (1,577) (126) (455) (2,002) (2,951) (132) (366) (414) (6) (754) (200.1) (1,971.8) (1,202) (572.9) (319.2) (299.8) (235.5) (58.1) 0
Purchases of Investments 0 0 363 (438) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Sales/Maturities of Investments 0 79 176 438 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Investing Activities (162) 3,322 12,944 (140) 38 (76) (125) (101) 4,941 (47) (44) 97 39 257 206.6 168.6 215.5 76.2 34 272.3 28.9 204.7 (1,188.5)
Investing Cash Flow (593) (5,360) 12,415 (5,334) (2,120) (740) (1,174) (2,720) 1,514 (626) (928) (717) (304) (881) (547.7) (2,495.2) (1,578.1) (1,099.3) (860.6) (541) (627.3) (185.7) (1,494.1)
Financing Activities
Net Debt Issuance 5,241 (567) (3,242) 3,691 (812) 1,640 1,029 102 (1,979) (198) (54) (93) (503) (262) 108 1,694 717.4 464.9 314.5 (190.9) (65.8) (449.3) 792.2
Stock Repurchased (1,243) (643) (2,214) (500) (500) (942) (1,250) (1,000) (400) (601) (621) (121) 0 (20) (534) (376.2) (323.7) (499.4) (376.6) (120.3) (51.3) (110.8) (8.2)
Dividends Paid (1,192) (1,201) (1,198) (1,223) (1,210) (1,209) (1,209) (1,229) (1,239) (1,227) (694) (675) (661) (652) (654) (613.2) (566.4) (521) (480.7) (439.1) (398.5) (349.9) (324.2)
Other Financing Activities (7,316) (44) (169) 80 100 2 39 35 27 (19) 0 0 0 0 0.2 0 0 0 0 0 0 0 0
Financing Cash Flow (4,510) (2,455) (6,823) 2,048 (2,422) (509) (1,391) (2,092) (3,591) (2,045) (1,369) (889) (1,153) (934) (1,079.8) 704.6 (172.7) (555.5) (542.8) (750.3) (515.6) (910) 459.8
Cash Position
Net Change in Cash (2,044) (4,463) 6,247 (550) (961) 1,821 401 (1,969) (120) 128 (113) 650 315 25 74.9 14.7 56.4 (11.4) 72.1 31.7 4 11.4 21.7
Cash at Beginning 3,588 8,051 1,804 2,354 3,315 1,494 1,093 3,062 3,182 3,054 1,346 696 381 356 280.8 266.1 209.7 221.1 149 117.3 113.3 101.9 80.2
Cash at End 1,544 3,588 8,051 1,804 2,354 3,315 1,494 1,093 3,062 3,182 1,233 1,346 696 381 355.7 280.8 266.1 209.7 221.1 149 117.3 113.3 101.9
Free Cash Flow 2,667 2,913 274 2,391 2,994 2,545 2,412 2,275 1,436 2,434 1,669 1,816 1,394 1,434 1,153.5 1,147.8 1,218.9 1,049 923.2 803.8 721.7 764.5 769.2
Key Metrics 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
Income Statement
Revenue 18,016 17,492 15,165 13,804 12,932 16,785 18,372 17,408 15,264 14,522 16,249 17,733 24,669 24,412 24,222 21,039 20,102 24,807 22,131 19,734 17,305 15,615 13,958 13,748 15,311 15,544.8 14,269.5 13,447.2 12,298.6 11,149.9 10,012.9 8,607.2 8,173.8
Gross Profit 9,519 8,885 7,427 6,306 5,730 7,009 7,815 7,432 6,431 6,262 7,008 7,762 9,952 9,768 9,557 8,326 7,560 9,139 8,065 7,129 6,183 5,566 4,898 4,809 5,324 6,207.3 5,713.2 4,851.6 4,433 4,449.5 3,532.5 3,054.2 3,224.7
Operating Income 3,532 2,666 2,759 2,356 1,959 2,784 3,120 2,952 2,688 2,714 3,179 3,503 4,006 3,972 3,887 3,509 3,144 3,779 3,433 3,006 2,560 2,264 1,963 1,905 2,273 2,540.9 2,305.5 2,174.9 1,982.1 1,792.9 1,599.3 1,374.6 1,277.4
Net Income 2,293 1,968 13,219 3,231 2,303 1,965 2,306 2,203 1,518 1,635 2,710 2,147 2,004 1,968 2,480 2,164 1,724 2,412 2,136 1,845 1,422 1,257 1,089 122 1,032 1,422.4 1,313.6 1,228.6 1,121.9 1,018.5 907.7 788.5 708.1
EPS (Diluted) 4.04 3.43 3.73 4.60 3.83 3.24 3.72 3.47 2.36 2.53 4.01 3.05 2.77 2.68 3.29 2.86 2.27 3.06 2.66 2.24 1.70 1.49 1.30 0.14 1.20 1.65 1.50 1.39 1.26 1.14 1.01 0.88 0.79
Balance Sheet
Cash & Equivalents 1,544 3,588 8,051 1,804 2,354 3,315 1,494 1,093 3,062 3,182 1,560 1,777 1,346 696 381 355.7 280.8 266.1 209.7 221.1 149 117.3 113.3 101.9
Total Assets 41,964 44,246 42,746 35,672 24,715 22,882 20,497 20,390 19,589 21,743 19,763 21,040 16,361 15,194 14,545 15,046.4 15,164.3 13,623.5 12,659.8 11,463.3 10,481 9,399 8,215 7,814.5
Total Debt 13,759 8,356 8,561 10,686 7,078 7,859 5,721 4,760 4,656 6,635 4,575 4,518 4,038 4,124 4,550 4,704 4,600.4 3,270.8 2,581 2,015.8 1,739.6 1,595.7 1,203.2 1,621.9
Stockholders' Equity 20,282 21,636 20,689 10,364 9,883 8,405 8,233 8,947 8,718 7,568 8,555 9,113 7,238 6,460 5,741 6,114 6,402.8 6,180.5 5,803.3 5,420.7 5,353.4 4,870.8 4,341.8 3,915.1
Cash Flow
Operating Cash Flow 3,098 3,332 637 2,922 3,575 3,083 3,006 2,892 1,912 2,881 2,187 2,216 1,731 1,818 1,707.7 1,839.8 1,810.5 1,651.6 1,498.6 1,317.3 1,142.4 1,096.8 1,074.8
Capital Expenditure (431) (419) (363) (531) (581) (538) (594) (617) (476) (447) (518) (400) (337) (384) (554.2) (692) (591.6) (602.6) (575.4) (513.5) (420.7) (332.3) (305.6)
Free Cash Flow 2,667 2,913 274 2,391 2,994 2,545 2,412 2,275 1,436 2,434 1,669 1,816 1,394 1,434 1,153.5 1,147.8 1,218.9 1,049 923.2 803.8 721.7 764.5 769.2