金脈コード
企業一覧に戻る

ILLINOIS TOOL WORKS INC（ITW）の決算・業績分析

ILLINOIS TOOL WORKS INCの2025年有価証券報告書をAI分析。売上高$16.0B(+0.9%)。営業利益$4.2B。Industrials。

目次
SUMMARY — 業績サマリー

ILLINOIS TOOL WORKS INCの2025年度 業績サマリー

ILLINOIS TOOL WORKS INC（証券コード: ITW）の2025年度決算・業績分析。売上高は$16.0B（前年比+0.9%）。営業利益は$4.2B（前年比-1.1%）。純利益は$3.1B（前年比-12.1%）。有価証券報告書を基に、業績変化の要因・リスク・見通し・セグメント構成を AI が分析しました。

ILLINOIS TOOL WORKS INCの2024年度 注目ポイント

※ 直近の2025年度XBRLデータは取込済みですが、AI分析は2024年度の10-Kを対象としています。

  1. ITW achieved $15.9B revenue (+10.2% YoY) and $3.0B net income (+12.6% YoY) in FY2024 (XBRL).
  2. Operating margin of 23.8% and ROE of 83.7% reflect strong profitability and efficiency (XBRL).
  3. Shareholder returns totaled $3.3B via dividends ($1.5B) and buybacks ($1.8B) (XBRL).
  4. Net debt of $5.3B (1.3x EBITDA) and $1.1B cash balance indicate moderate leverage (XBRL).
  5. R&D investment of $269M supports innovation in niche markets (XBRL).

ILLINOIS TOOL WORKS INCの売上高変化の要因

  • •FY2024 revenue of $15.9B marked a 10.2% YoY increase, driven by growth across ITW's diversified segments (XBRL). Historical data shows revenue growth from $14.8B in FY2020 to $15.9B in FY2024, with a 5-year CAGR of 1.8% (XBRL). Segment-specific revenue drivers are not disclosed in the data (N/A).

ILLINOIS TOOL WORKS INCの営業利益変化の要因

  • •Operating income rose to $3.8B (+9.0% YoY) with a 23.8% operating margin (XBRL). Net income reached $3.0B (+12.6% YoY) at a 19.0% net margin (XBRL). EBITDA of $4.1B (25.5%) highlights strong pre-interest profitability (XBRL). ROA of 19.7% and ROE of 83.7% underscore efficient asset and equity utilization (XBRL).

ILLINOIS TOOL WORKS INCの事業リスクと対応

Global economic downturns and geopolitical instability could reduce demand and disrupt operations (10-K).

Currency fluctuations, particularly USD vs. Euro, may impact profitability (10-K).

Failure to execute enterprise strategy could harm financial performance (10-K).

Geopolitical trade tensions and tariffs may increase costs or reduce sales (10-K).

Complexity of managing global operations, including regulatory and political risks, could negatively affect results (10-K).

ILLINOIS TOOL WORKS INCの今後の見通し・業績予想

Management highlights the ITW Business Model, emphasizing customer-driven innovation, decentralized operations, and the 80/20 process (focus on high-impact initiatives) as key trends shaping future performance (10-K). Forward-looking guidance is not explicitly provided in the data (N/A).

ILLINOIS TOOL WORKS INCの事業内容

Illinois Tool Works Inc. (ITW) is a global manufacturer of diversified industrial products and equipment, generating revenue through the sale of specialized components and systems across seven business segments. Key segments include automotive OEM (vehicle components/fasteners), food equipment (commercial machinery), test & measurement (software/hardware), welding (equipment/consumables), polymers & fluids (adhesives/lubricants), construction products (fastening systems), and specialty products (packaging/appliance components) (10-K). ITW's competitive advantages include niche market specialization, branded products, and robust patent protection, reflected in its high ROE (83.7%) and ROA (19.7%) (XBRL). The company employs ~44,000 people globally with no significant customer concentration (10-K).

ILLINOIS TOOL WORKS INCのAI業績分析レポート（2024年度）

Illinois Tool Works Inc. FY2024 Annual Report Analysis

Highlights
•Revenue: $15.9B (+10.2% YoY) (XBRL)
•Net Income: $3.0B (+12.6% YoY) (XBRL)
•ROE: 83.7% (XBRL)
•Shareholder Returns: $3.3B (dividends + buybacks) (XBRL)
•Leverage: Net debt of $5.3B (1.3x EBITDA) (XBRL)
Business Overview

Illinois Tool Works Inc. (ITW) operates seven business segments, including automotive OEM, food equipment, welding, and specialty products. The company leverages niche market specialization, branded products, and patent protection to maintain competitive advantages. With ~44,000 employees and no significant customer concentration, ITW serves diverse industries globally (10-K).

Revenue Analysis

FY2024 revenue of $15.9B reflects a 10.2% YoY increase, with a 5-year CAGR of 1.8%. Historical data shows revenue growth from $14.8B in FY2020 to $15.9B in FY2024 (XBRL). Segment-specific revenue drivers are not disclosed (N/A).

Profitability Analysis

Operating income rose to $3.8B (+9.0% YoY) with a 23.8% margin. Net income reached $3.0B (+12.6% YoY) at a 19.0% margin. EBITDA of $4.1B (25.5%) and ROE of 83.7% highlight strong profitability and efficiency (XBRL).

Balance Sheet Analysis

Equity ratio of 23.5% and current ratio of 1.33x indicate moderate leverage. Total assets declined slightly to $15.4B in FY2024. Long-term debt of $6.3B and net debt of $5.3B (1.3x EBITDA) suggest manageable leverage. Cash balances stood at $1.1B (XBRL).

Cash Flow Analysis

Operating cash flow of $2.3B supported $1.9B FCF after $412M in CapEx. Investing activities totaled -$110M, primarily from CapEx. Financing activities included $1.5B in dividends and $1.8B in share repurchases (XBRL).

Working Capital Analysis

N/A

Risks
1.Global economic downturns and geopolitical instability could reduce demand and disrupt operations (10-K).
2.Currency fluctuations, particularly USD vs. Euro, may impact profitability (10-K).
3.Failure to execute enterprise strategy could harm financial performance (10-K).
4.Geopolitical trade tensions and tariffs may increase costs or reduce sales (10-K).
5.Complexity of managing global operations, including regulatory and political risks, could negatively affect results (10-K).
Outlook

Management emphasizes the ITW Business Model, focusing on customer-driven innovation, decentralized operations, and the 80/20 process. Forward-looking guidance is not explicitly provided (10-K).

Industrialsの企業一覧

ILLINOIS TOOL WORKS INCと同じ「Industrials」セクターの企業

Accenture plcACN売上 $69.7BAKAMAI TECHNOLOGIES INCAKAM売上 $4.2BAllegion plcALLE売上 $4.1BAXON ENTERPRISE, INCAXON売上 $2.8BBALL CorpBALL売上 $13.2BBooking Holdings IncBKNG売上 $26.9BBaker Hughes CoBKR売上 $27.7BBROADRIDGE FINANCIAL SOLUTIONS, INCBR売上 $6.9BCARDINAL HEALTH INCCAH売上 $222.6BCATERPILLAR INCCAT売上 $67.6BCARNIVAL CORPCCL売上 $26.6BC. H. ROBINSON WORLDWIDE, INCCHRW売上 $16.2B