Moog Inc. (MOG-A)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | - | 2,852 | 3,037 | 3,320 | 3,609 | 3,861 | 4,318 | 4,379 |
| Operating profit | $m | 410 | 508 | ||||||
| Net profit | $m | - | 157 | 155 | 171 | 207 | 235 | 377 | 370 |
| EPS reported | $ | 7.33 | 11.77 | ||||||
| Operating cashflow per share | $ | 8.62 | 11.70 | ||||||
| Capex per share | $ | 4.57 | 3.99 | ||||||
| FCF per share | $ | 4.05 | 7.70 | ||||||
| Free cash flow | $m | 128 | 244 | ||||||
| Net debt | $m | 884 | 924 | ||||||
| Book value equity | $m | 1,993 | 2,222 | ||||||
| Book value per share | $ | 62.11 | 69.35 | ||||||
| Number of shares | m | 32.08 | 32.04 | ||||||
| DPS (TTM paid) | $ | 1.16 | 1.19 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 27.92 | 32.95 | ||||||
| P/B LTM | x | 3.25 | 2.92 | ||||||
| P/S LTM | x | 1.68 | 1.50 | ||||||
| P/FCF LTM | x | 50.51 | 26.58 | ||||||
| EV/EBITDA LTM | x | 15.08 | 12.01 | ||||||
| EV/Sales LTM | x | 1.91 | 3.49 | ||||||
| Earnings Yield LTM | % | +3.58% | +3.03% | ||||||
| FCF Yield | % | +1.98% | +3.76% | ||||||
| Quality | |||||||||
| ROE | % | +11.80% | +18.00% | ||||||
| ROIC | % | +9.31% | +12.31% | ||||||
| Operating margin | % | +10.61% | +11.77% | ||||||
| Gross margin | % | +27.39% | +27.93% | ||||||
| FCF/Sales | % | +3.32% | +5.65% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +14.53% | +83.91% | ||||||
| Sales Growth YoY | % | +6.97% | +19.64% | ||||||
| Net Income Growth YoY | % | +13.42% | +81.99% | ||||||
| FCF Growth | % | +177.07% | +426.48% | ||||||
| Operating Profit Growth | % | +5.25% | +30.60% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +0.56% | +0.27% | ||||||
| Dividend Growth | % | +3.57% | +6.25% | ||||||
| Payout Ratio | % | +15.49% | +9.90% | ||||||
| FCF/Debt | x | 0.14 | 0.21 | ||||||
| Net Debt/EBITDA | x | 1.81 | 1.76 | ||||||
| EBIT/Net interest | x | 5.68 | 7.67 | ||||||
| Net debt/market cap | % | +14.59% | +6.76% | ||||||
| Net debt/Equity | x | 0.44 | 0.42 | ||||||
| Gross debt/equity | x | 0.47 | 0.52 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Moog Inc. specializes in the development, manufacture, and integration of high-precision motion and fluid control systems. The company serves original equipment manufacturers (OEMs) and end-users across global aerospace, defense, and industrial markets. Its Aircraft Controls segment delivers essential primary and secondary flight control systems for both military and commercial aircraft. This segment also provides aftermarket support services and ground-based navigation aids. The Space and Defense Controls segment engineers critical control solutions for a broad spectrum of platforms. These include spacecraft, space and launch vehicles, and both tactical and strategic missiles, where it provides steering mechanisms. For armored combat vehicles, its offerings encompass gun aiming, stabilization, and automatic ammunition loading systems. The segment also supports naval surface ships and submarines, security and surveillance operations, and other defense applications, notably with weapons stores management systems for aerial reconnaissance, ground, and sea platforms. Moog's Industrial Systems segment supplies specialized components and comprehensive systems for demanding applications such as injection and blow molding machinery, metal forming presses, and heavy industry, including steel and aluminum production. It also furnishes electromechanical motion simulation bases for flight training, solutions for power generation, and custom test systems for automotive, structural, and fatigue analysis. Further extending its reach, this segment serves the oil and gas exploration and production industry, contributes components for wind turbines, and develops solutions for various medical equipment, including diagnostic imaging (CT scans), sleep apnea devices, oxygen concentrators, and infusion and enteral clinical nutrition pumps. Its product line encompasses hydraulics, slip rings, rotary unions, fiber optic rotary joints, and motors, alongside specialized infusion and enteral pumps. Founded in 1951, Moog Inc. maintains its corporate headquarters in East Aurora, New York.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Moog Inc. specializes in the development, manufacture, and integration of high-precision motion and fluid control systems. The company serves original equipment manufacturers (OEMs) and end-users across global aerospace, defense, and industrial markets. Its Aircraft Controls segment delivers essential primary and secondary flight control systems for both military and commercial aircraft. This segment also provides aftermarket support services and ground-based navigation aids. The Space and Defense Controls segment engineers critical control solutions for a broad spectrum of platforms. These include spacecraft, space and launch vehicles, and both tactical and strategic missiles, where it provides steering mechanisms. For armored combat vehicles, its offerings encompass gun aiming, stabilization, and automatic ammunition loading systems. The segment also supports naval surface ships and submarines, security and surveillance operations, and other defense applications, notably with weapons stores management systems for aerial reconnaissance, ground, and sea platforms. Moog's Industrial Systems segment supplies specialized components and comprehensive systems for demanding applications such as injection and blow molding machinery, metal forming presses, and heavy industry, including steel and aluminum production. It also furnishes electromechanical motion simulation bases for flight training, solutions for power generation, and custom test systems for automotive, structural, and fatigue analysis. Further extending its reach, this segment serves the oil and gas exploration and production industry, contributes components for wind turbines, and develops solutions for various medical equipment, including diagnostic imaging (CT scans), sleep apnea devices, oxygen concentrators, and infusion and enteral clinical nutrition pumps. Its product line encompasses hydraulics, slip rings, rotary unions, fiber optic rotary joints, and motors, alongside specialized infusion and enteral pumps. Founded in 1951, Moog Inc. maintains its corporate headquarters in East Aurora, New York.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free