(OTIS) Otis Worldwide - Overview
Sector: Industrials | Industry: Specialty Industrial Machinery | Exchange: NYSE (USA) | Market Cap: 27.248m USD | Total Return: -25.1% in 12m
Industry Rotation: -8.7
Avg Turnover: 294M
EPS Trend: 93.0%
Qual. Beats: 0
Rev. Trend: 80.3%
Qual. Beats: 1
Warnings
Altman Z'' 0.43 < 1.0 - financial distress zone
Below Avwap Earnings
Tailwinds
No distinct edge detected
Otis Worldwide Corporation is a global leader in the manufacturing, installation, and servicing of elevators, escalators, and moving walkways. Founded in 1853, the company operates through two primary segments: New Equipment and Service. The New Equipment division focuses on the design and installation of vertical transportation for residential, commercial, and infrastructure projects, while the Service division provides recurring revenue through long-term maintenance, repairs, and technological modernizations.
The elevator industry is characterized by high barriers to entry and a business model that relies heavily on the installed base. While new equipment sales are often tied to cyclical construction trends, the service segment typically provides stable, high-margin cash flows because safety regulations require regular inspections and maintenance regardless of economic conditions. For a deeper look into these fundamental drivers, you can explore the detailed metrics on ValueRay.
Headquartered in Farmington, Connecticut, Otis serves a diverse international client base including real estate developers, general contractors, and government entities. The company utilizes a dual distribution strategy, selling products both directly and through a network of agents and distributors to maintain its global market share in the industrial machinery sector.
- High margin service segment growth stabilizes recurring revenue and cash flow
- Continued downturn in Chinese property market pressures new equipment sales volumes
- Modernization project demand increases as global urban infrastructure ages
- Rising labor and raw material costs impact manufacturing unit margins
- Digital transformation and IoT integration drive service efficiency and pricing power
| Net Income: 1.48b TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.16 > 0.02 and ΔFCF/TA 2.82 > 1.0 |
| NWC/Revenue: -8.60% < 20% (prev -3.22%; Δ -5.38% < -1%) |
| CFO/TA 0.17 > 3% & CFO 1.82b > Net Income 1.48b |
| Net Debt (7.78b) to EBITDA (2.44b): 3.20 < 3 |
| Current Ratio: 0.84 > 1.5 & < 3 |
| Outstanding Shares: last quarter (389.6m) vs 12m ago -2.38% < -2% |
| Gross Margin: 30.39% > 18% (prev 0.30%; Δ 3.01k% > 0.5%) |
| Asset Turnover: 134.9% > 50% (prev 126.8%; Δ 8.07% > 0%) |
| Interest Coverage Ratio: 10.77 > 6 (EBITDA TTM 2.44b / Interest Expense TTM 210.0m) |
| A: -0.12 (Total Current Assets 6.46b - Total Current Liabilities 7.72b) / Total Assets 10.54b |
| B: -0.04 (Retained Earnings -378.0m / Total Assets 10.54b) |
| C: 0.21 (EBIT TTM 2.26b / Avg Total Assets 10.86b) |
| D: -0.07 (Book Value of Equity -1.08b / Total Liabilities 15.98b) |
| Altman-Z'' = 0.43 = B |
| DSRI: 1.06 (Receivables 4.67b/4.26b, Revenue 14.65b/14.17b) |
| GMI: 0.98 (GM 30.39% / 29.84%) |
| AQI: 1.14 (AQ_t 0.26 / AQ_t-1 0.23) |
| SGI: 1.03 (Revenue 14.65b / 14.17b) |
| TATA: -0.03 (NI 1.48b - CFO 1.82b) / TA 10.54b) |
| Beneish M = -2.92 (Cap -4..+1) = A |
Over the past week, the price has changed by -1.36%, over one month by -8.63%, over three months by -20.42% and over the past year by -25.14%.
- StrongBuy: 2
- Buy: 2
- Hold: 9
- Sell: 1
- StrongSell: 1
| Analysts Target Price | 94.4 | 31.7% |
P/E Forward = 17.8253
P/S = 1.8603
P/B = 13.1987
P/EG = 1.424
Revenue TTM = 14.65b USD
EBIT TTM = 2.26b USD
EBITDA TTM = 2.44b USD
Long Term Debt = 6.88b USD (from longTermDebt, last quarter)
Short Term Debt = 939.0m USD (from shortTermDebt, last quarter)
Debt = 8.62b USD (from shortLongTermDebtTotal, last quarter) + Leases 400.0m
Net Debt = 7.78b USD (calculated: Debt 8.62b - CCE 834.0m)
Enterprise Value = 35.03b USD (27.25b + Debt 8.62b - CCE 834.0m)
Interest Coverage Ratio = 10.77 (Ebit TTM 2.26b / Interest Expense TTM 210.0m)
EV/FCF = 21.00x (Enterprise Value 35.03b / FCF TTM 1.67b)
FCF Yield = 4.76% (FCF TTM 1.67b / Enterprise Value 35.03b)
FCF Margin = 11.39% (FCF TTM 1.67b / Revenue TTM 14.65b)
Net Margin = 10.11% (Net Income TTM 1.48b / Revenue TTM 14.65b)
Gross Margin = 30.39% ((Revenue TTM 14.65b - Cost of Revenue TTM 10.20b) / Revenue TTM)
Gross Margin QoQ = 30.34% (prev 30.22%)
Tobins Q-Ratio = 3.32 (Enterprise Value 35.03b / Total Assets 10.54b)
Interest Expense / Debt = 0.68% (Interest Expense 59.0m / Debt 8.62b)
Taxrate = 26.46% (127.0m / 480.0m)
NOPAT = 1.66b (EBIT 2.26b * (1 - 26.46%))
Current Ratio = 0.84 (Total Current Assets 6.46b / Total Current Liabilities 7.72b)
Debt / Equity = -1.52 (negative equity) (Debt 8.62b / totalStockholderEquity, last quarter -5.68b)
Debt / EBITDA = 3.20 (Net Debt 7.78b / EBITDA 2.44b)
Debt / FCF = 4.67 (Net Debt 7.78b / FCF TTM 1.67b)
Total Stockholder Equity = -5.47b (last 4 quarters mean from totalStockholderEquity)
RoA = 13.64% (Net Income 1.48b / Total Assets 10.54b)
RoE = -29.11% (negative equity) (Net Income TTM 1.48b / Total Stockholder Equity -5.09b)
RoCE = 126.2% (EBIT 2.26b / Capital Employed (Equity -5.09b + L.T.Debt 6.88b))
RoIC = 56.89% (NOPAT 1.66b / Invested Capital 2.92b)
WACC = 5.89% (E(27.25b)/V(35.87b) * Re(7.60%) + D(8.62b)/V(35.87b) * Rd(0.68%) * (1-Tc(0.26)))
Discount Rate = 7.60% (= CAPM, Blume Beta Adj.) -> floored to rf + 0.7*ERP = 7.92%
Shares (quarterly) Correlation: -91.11 | Cagr: -2.34%
[DCF] Terminal Value 86.53% ; FCFF base≈1.58b ; Y1≈1.61b ; Y5≈1.78b
[DCF] Fair Price = 117.2 (EV 52.76b - Net Debt 7.78b = Equity 44.98b / Shares 383.7m; r=6.0% [WACC]; 5y FCF grow 1.77% → 3.0% )
EPS Correlation: 93.04 | EPS CAGR: 6.49% | SUE: -0.25 | # QB: 0
Revenue Correlation: 80.31 | Revenue CAGR: 1.23% | SUE: 0.96 | # QB: 1
EPS current Quarter (2026-06-30): EPS=1.01 | Chg30d=-0.29% | Revisions=-60% | Analysts=10
EPS next Quarter (2026-09-30): EPS=1.09 | Chg30d=-3.23% | Revisions=-60% | Analysts=9
EPS current Year (2026-12-31): EPS=4.18 | Chg30d=-2.22% | Revisions=-73% | GrowthEPS=+3.2% | GrowthRev=+5.0%
EPS next Year (2027-12-31): EPS=4.72 | Chg30d=-0.96% | Revisions=-65% | GrowthEPS=+12.9% | GrowthRev=+4.9%
[Analyst] Revisions Ratio: -73%