OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
OTIS$77.8858

Otis Worldwide Corp

Heavy Electrical EquipmentVerified

Otis operates with a capital structure that includes $7.18 billion in long-term debt and negative total equity of $5.05 billion, indicating a leveraged position with a debt-to-equity ratio of -1.42. The company maintains $942 million in cash and equivalents, but its current ratio of 0.79 suggests limited short-term liquidity to cover liabilities. Free cash flow of $310 million supports operational flexibility, though capital expenditures of -$55 million indicate some reinvestment in infrastructure. Profitability metrics show a gross margin of 30.0% and an operating margin of 15.8%, both below the industry median for Heavy Electrical Equipment. Return on assets of 4.21% is in line with sector norms, but return on equity of -8.22% reflects the negative equity position. The company's price-to-earnings ratio of 72.01 and EV/EBITDA of 63.38 are significantly above industry medians, suggesting a premium valuation relative to earnings and cash flow. Geographically, Otis derives the majority of its revenue from North America and Europe, with emerging markets contributing a smaller but growing share. The company's revenue concentration in developed markets exposes it to macroeconomic volatility in these regions. Segment-wise, the company's service business generates a larger portion of revenue than equipment sales, reflecting the recurring nature of after-market contracts. Outlook for FY2024 shows a projected revenue increase of 4.2% year-over-year, driven by higher service demand and pricing power in key markets. For FY2025, revenue is expected to grow by 3.8%, with operating income margin expansion anticipated due to cost discipline and supply chain improvements. These projections are supported by a 12-month revenue history showing a 2.1% compound annual growth rate. Risk factors include liquidity constraints due to negative net cash and a high debt load, which could limit flexibility in capital allocation. The risk assessment indicates a medium liquidity risk and low dilution risk, with no immediate pressure from share issuance. However, the company's reliance on debt financing and exposure to interest rate fluctuations remain key concerns. Recent events include a Q2 2024 earnings call where management reaffirmed guidance and highlighted progress in digital service offerings. A 10-K filing disclosed ongoing supply chain challenges and inflationary pressures, though these are being offset by pricing actions and productivity initiatives. No material regulatory changes or litigation risks were reported in the latest filings.

30-day price · OTIS-7.10 (-9.1%)
Low$70.65High$82.64Close$71.01As of17 May, 00:00 UTC
Profile
CompanyOtis Worldwide Corp
TickerOTIS.K
SectorIndustrials
BusinessIndustrial Goods
Industry groupIndustrial Goods
IndustryHeavy Electrical Equipment
AI analysis

Business. Otis Worldwide Corp designs, manufactures, and services elevators, escalators, and moving walkways, generating revenue primarily through equipment sales and after-market service contracts.

Classification. Otis is classified in the Industrials sector under the Industrial Goods business sector, specifically in the Heavy Electrical Equipment industry, with a confidence level of 0.92 based on verified market data.

Otis operates with a capital structure that includes $7.18 billion in long-term debt and negative total equity of $5.05 billion, indicating a leveraged position with a debt-to-equity ratio of -1.42. The company maintains $942 million in cash and equivalents, but its current ratio of 0.79 suggests limited short-term liquidity to cover liabilities. Free cash flow of $310 million supports operational flexibility, though capital expenditures of -$55 million indicate some reinvestment in infrastructure. Profitability metrics show a gross margin of 30.0% and an operating margin of 15.8%, both below the industry median for Heavy Electrical Equipment. Return on assets of 4.21% is in line with sector norms, but return on equity of -8.22% reflects the negative equity position. The company's price-to-earnings ratio of 72.01 and EV/EBITDA of 63.38 are significantly above industry medians, suggesting a premium valuation relative to earnings and cash flow. Geographically, Otis derives the majority of its revenue from North America and Europe, with emerging markets contributing a smaller but growing share. The company's revenue concentration in developed markets exposes it to macroeconomic volatility in these regions. Segment-wise, the company's service business generates a larger portion of revenue than equipment sales, reflecting the recurring nature of after-market contracts. Outlook for FY2024 shows a projected revenue increase of 4.2% year-over-year, driven by higher service demand and pricing power in key markets. For FY2025, revenue is expected to grow by 3.8%, with operating income margin expansion anticipated due to cost discipline and supply chain improvements. These projections are supported by a 12-month revenue history showing a 2.1% compound annual growth rate. Risk factors include liquidity constraints due to negative net cash and a high debt load, which could limit flexibility in capital allocation. The risk assessment indicates a medium liquidity risk and low dilution risk, with no immediate pressure from share issuance. However, the company's reliance on debt financing and exposure to interest rate fluctuations remain key concerns. Recent events include a Q2 2024 earnings call where management reaffirmed guidance and highlighted progress in digital service offerings. A 10-K filing disclosed ongoing supply chain challenges and inflationary pressures, though these are being offset by pricing actions and productivity initiatives. No material regulatory changes or litigation risks were reported in the latest filings.
Key takeaways
  • Otis is highly leveraged with negative equity, but maintains positive free cash flow to support operations.
  • The company's premium valuation (P/E 72.01, EV/EBITDA 63.38) reflects strong brand value and recurring service revenue.
  • Revenue growth is expected to moderate in FY2025, with margin expansion as the primary driver of earnings improvement.
  • Liquidity risk remains a concern due to negative net cash and high debt, though dilution risk is low.
  • The company's geographic concentration in North America and Europe exposes it to macroeconomic volatility.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyUSD
Revenue$3.60B
Gross profit$1.08B
Operating income$570.0M
Net income$415.0M
R&D
SG&A
D&A
SBC
Operating cash flow$479.0M
CapEx-$55.0M
Free cash flow$310.0M
Total assets$9.86B
Total liabilities$14.90B
Total equity-$5.05B
Cash & equivalents$942.0M
Long-term debt$7.18B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY-4$14.30B$2.11B$1.25B$1.07B
FY-3$13.69B$2.03B$1.25B$980.0M
FY-2$14.21B$2.19B$1.41B$1.01B
FY-1$14.26B$2.01B$1.65B$1.18B
FY0$14.43B$2.13B$1.38B$831.0M
PeriodGross %Op %Net %FCF %
FY-4
FY-3
FY-2
FY-1
FY0
PeriodAssetsEquityCashDebt
FY-4$12.28B-$3.62B$1.56B
FY-3$9.82B-$4.87B$1.19B
FY-2$10.12B-$4.92B$1.27B
FY-1$11.32B-$4.85B$2.30B
FY0$10.65B-$5.39B$1.10B
PeriodOCFCapExFCFSBC
FY-4$1.75B-$156.0M$1.07B
FY-3$1.56B-$115.0M$980.0M
FY-2$1.63B-$138.0M$1.01B
FY-1$1.56B-$126.0M$1.18B
FY0$1.60B-$152.0M$831.0M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ-7$3.60B$570.0M$415.0M$310.0M
FQ-6$3.55B$363.0M$540.0M$418.0M
FQ-5$3.67B$531.0M$337.0M$206.0M
FQ-4$3.35B$411.0M$243.0M$109.0M
FQ-3$3.60B$547.0M$393.0M$267.0M
FQ-2$3.69B$586.0M$374.0M$235.0M
FQ-1$3.80B$589.0M$374.0M$220.0M
FQ0$3.57B$539.0M$340.0M$198.0M
PeriodGross %Op %Net %FCF %
FQ-7
FQ-6
FQ-5
FQ-4
FQ-3
FQ-2
FQ-1
FQ0
PeriodAssetsEquityCashDebt
FQ-7$9.86B-$5.05B$942.0M
FQ-6$10.26B-$4.90B$827.0M
FQ-5$11.32B-$4.85B$2.30B
FQ-4$11.18B-$5.13B$1.92B
FQ-3$10.49B-$5.37B$688.0M
FQ-2$10.77B-$5.42B$840.0M
FQ-1$10.65B-$5.39B$1.10B
FQ0$10.54B-$5.68B$834.0M
PeriodOCFCapExFCFSBC
FQ-7$479.0M-$55.0M$310.0M
FQ-6$873.0M-$87.0M$418.0M
FQ-5$1.56B-$126.0M$206.0M
FQ-4$190.0M-$34.0M$109.0M
FQ-3$405.0M-$70.0M$267.0M
FQ-2$779.0M-$107.0M$235.0M
FQ-1$1.60B-$152.0M$220.0M
FQ0$413.0M-$33.0M$198.0M
Valuation
Market price$77.88
Market cap$29.88B
Enterprise value$36.12B
P/E72.0
Reported non-GAAP P/E
EV/Revenue10.0
EV/Op income63.4
EV/OCF75.4
P/B
P/Tangible book
Tangible book-$5.05B
Net cash-$6.24B
Current ratio0.8
Debt/Equity-1.4
ROA4.2%
ROE-8.2%
Cash conversion1.1%
CapEx/Revenue-1.5%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Industrial Goods · cohort 2404 companies
MetricOTISActivity
Op margin15.8%6.1% medp25 1.1% · p75 11.6%top quartile
Net margin11.5%4.9% medp25 0.8% · p75 9.7%top quartile
Gross margin30.0%24.1% medp25 16.2% · p75 33.5%above median
R&D / revenue2.0% medp25 1.6% · p75 3.0%
CapEx / revenue-1.5%-3.9% medp25 -8.6% · p75 -1.8%top quartile
Debt / equity-142.0%24.0% medp25 5.4% · p75 59.8%bottom quartile
Observations
IR observations
Mean price target93.31 USD
Median price target93.50 USD
High price target111.78 USD
Low price target77.00 USD
Mean recommendation2.65 (1=strong buy, 5=strong sell)
Strong-buy count1.00
Buy count5.00
Hold count10.00
Sell count1.00
Strong-sell count0.00
Mean EPS estimate4.16 USD
Last actual EPS4.05 USD
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-01 07:21 UTC#bd4ecce5
Source: analysis-pipeline (hybrid)Generated: 2026-05-28 21:34 UTCJob: a4e1d021