Valuation HEICO Corporation Sao Paulo

Stocks

Market Closed - Sao Paulo 22:12:48 14/08/2026 +03			5-day change	1st Jan Change
196.45 ^BRL	+17.57%		+6.59%	+6.77%

07-16	HEICO Closes Offering of Senior Notes	MT
07-15	Morgan Stanley Lifts Price Target on HEICO to $370 From $360, Keeps Equalweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: October	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,759	19,315	19,279	29,515	38,342	43,932	-	-
Change	-	8.76%	-0.18%	53.1%	29.9%	14.58%	-	-
Enterprise Value (EV) ¹	17,887	19,465	21,586	31,583	40,292	45,886	44,900	43,743
Change	-	8.83%	10.9%	46.31%	27.58%	13.89%	-2.15%	-2.58%
P/E	63.1x	63.8x	54.4x	66.7x	64.9x	61.7x	54.5x	48x
PBR	8.37x	8.53x	6.81x	9.35x	10.2x	10.1x	8.8x	7.73x
PEG	-	4.1x	3.9x	2.6x	1.9x	2.6x	4.1x	3.5x
Capitalization / Revenue	9.52x	8.75x	6.5x	7.65x	8.55x	8.33x	7.56x	6.96x
EV / Revenue	9.59x	8.81x	7.27x	8.19x	8.98x	8.7x	7.72x	6.93x
EV / EBITDA	36.8x	32.8x	28.5x	31.5x	33x	31.1x	27.3x	24.5x
EV / EBIT	45.5x	39.2x	34.5x	38.3x	39.5x	36.6x	32.1x	28.4x
EV / FCF	43.9x	44.7x	54.1x	51.4x	46.8x	49.1x	39.5x	35x
FCF Yield	2.28%	2.24%	1.85%	1.94%	2.14%	2.04%	2.53%	2.85%
Dividend per Share ²	0.18	0.18	0.2	0.21	0.23	0.2486	0.2703	0.2926
Rate of return	0.13%	0.11%	0.13%	0.09%	0.07%	0.07%	0.07%	0.08%
EPS ²	2.21	2.55	2.91	3.67	4.9	6.068	6.875	7.812
Distribution rate	8.14%	7.06%	6.87%	5.72%	4.69%	4.1%	3.93%	3.74%
Net sales ¹	1,866	2,208	2,968	3,858	4,485	5,271	5,814	6,315
EBITDA ¹	485.9	593.2	758.3	1,002	1,220	1,478	1,642	1,787
EBIT ¹	392.9	496.8	625.3	824.5	1,019	1,253	1,398	1,539
Net income ¹	304.2	351.7	403.6	514.1	690.4	853.3	963.9	1,089
Net Debt ¹	128.2	150.8	2,307	2,067	1,950	1,954	968.1	-189.2
Reference price ²	139.39	162.64	158.41	244.95	317.77	374.67	374.67	374.67
Nbr of stocks (in thousands)	135,384	136,592	138,187	138,598	139,206	139,738	-	-
Announcement Date	12/15/21 A	12/19/22 A	12/18/23 A	12/17/24 A	12/18/25 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SAFRAN	36.11x	3.99x	18.34x	1.14%	173B
HOWMET AEROSPACE INC.	53.02x	11.77x	36.73x	0.18%	115B
TRANSDIGM GROUP INC.	34.75x	9.59x	18.31x	-.--%	69.48B
HEICO CORPORATION	61.74x	8.7x	31.06x	0.07%	43.93B
CURTISS-WRIGHT CORPORATION	44.82x	6.84x	30.46x	0.15%	25.83B
MTU AERO ENGINES AG	21.67x	2.26x	11.95x	1.21%	23.87B
AECC AVIATION POWER CO.,LTD	184.4x	-	-	-	14.58B
STANDARDAERO, INC.	23.53x	1.72x	12.36x	-.--%	9.23B
AVIC AIRBORNE SYSTEMS CO., LTD.	46.92x	-	-	-	8.04B
Average	56.33x	6.41x	22.74x	0.39%	53.7B
Weighted average by Cap.	46.44x	7.26x	24.38x	0.55%