Ametek Financial Model
Industrial Equipment Company Financials Example (Free Excel Download)
Ametek, Inc. is a global manufacturer of highly engineered electronic instruments and electromechanical devices.
professionals from Deloitte
Used by professionals from
About this model
This model evaluates the standalone equity valuation and cash flow generation capacity of Ametek, Inc., providing a framework for an equity research analyst to forecast the financial impact of the company's serial bolt-on acquisition strategy and its "Operational Excellence" margin expansion initiatives.
Ametek, Inc. is a global manufacturer of highly engineered electronic instruments and electromechanical devices. The company operates a decentralised, asset-light business model focused on niche markets, driving growth through a combination of organic innovation and a highly disciplined, programmatic M&A strategy.
Business segments:
- Electronic Instruments Group (EIG): Approximately 68% of total revenue.
- Electromechanical Group (EMG): Approximately 32% of total revenue.
Key geographies:
- United States: ~50% of revenue.
- International (Europe, Asia, and other regions): ~50% of revenue.
The company operates an asset-light manufacturing model, focusing on high-value engineering and assembly rather than capital-intensive heavy manufacturing. Its competitive position is defined by market leadership in highly specialised, fragmented niche markets (such as aerospace, defence, medical, and industrial automation), where it faces limited direct competition for specific engineered components. Recent major events include the acquisitions of FARO Technologies and Virtek Vision International in 2024 and 2025, continuing its strategy of deploying capital into adjacent technology markets.
The downloadable Ametek financial model includes SEC-sourced historical financials, forecast assumptions, core operating schedules, and valuation outputs in an Excel workbook built for review and scenario analysis.
A turnkey financial model
Live formulas, no hardcoded values
Outputs are driven by live formulas, so the workbook updates from its assumptions instead of relying on hardcoded results.
All assumptions in one tab
Inputs are clearly marked in the Assumptions tab and separated from calculations, making it clear what to change and what to leave intact.
Statements always balancing
For integrated-statement models, the balance sheet, cash flow, and supporting schedules tie through properly.
Distinct schedules for clarity
Debt, working capital, taxes, and cash flow can get messy quickly. We group calculations in clear schedules, not across disconnected tabs.
No hidden macros or external links
There are no unexplained external workbook links or macros to undermine auditability or portability.
Changes flow through the model
Update a key driver and see the impact carry through the forecast, financing, and return outputs. We never use hardcoded numbers in formulas.
Historicals & AssumptionsAmetek financial modelCompany, Historicals & Assumptions used
Source: SEC EDGAR · values in USD
| Line item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $5.55B | $6.15B | $6.60B | $6.94B | $7.40B |
| Gross profit | $1.91B | $2.15B | $2.38B | $2.48B | $2.67B |
| Operating income | $1.31B | $1.50B | $1.71B | $1.78B | $1.91B |
| Net income | $990.1M | $1.16B | $1.31B | $1.38B | $1.48B |
Forecast assumptions
Defaults used in the downloadable model. Forecast horizon: FY2026–FY2030.
See 8 moreSee less
How to build a detailed financial model for Ametek
A complete walkthrough of every driver, margin, working-capital input, and capital-allocation assumption used in the downloadable model.
Revenue Deep Dive
Electronic Instruments Group (EIG)
- Segment name: Electronic Instruments Group (EIG)
- Revenue driver formula: Prior Year EIG Revenue x (1 + EIG Organic Growth Rate + EIG M&A Contribution)
- Historical growth rate: 8% to 13% CAGR (heavily influenced by acquisition timing).
- Key growth levers and headwinds: Growth is driven by secular trends in automation, precision metrology, and aerospace testing. Headwinds include cyclical slowdowns in general industrial capital expenditure and semiconductor equipment markets.
- Pricing dynamics: High pricing power due to the mission-critical nature of the instruments and high switching costs for customers.
- Revenue recognition notes: Predominantly recognised at a point in time upon shipment, though some long-term aerospace and defence contracts use percentage-of-completion accounting.
- Seasonality: Generally stronger in the fourth quarter due to industrial customer budget flush and capital allocation cycles.
Electromechanical Group (EMG)
- Segment name: Electromechanical Group (EMG)
- Revenue driver formula: Prior Year EMG Revenue x (1 + EMG Organic Growth Rate + EMG M&A Contribution)
- Historical growth rate: 5% to 8% CAGR.
- Key growth levers and headwinds: Driven by commercial aerospace recovery, defence spending, and medical component demand (e.g., Paragon Medical). Headwinds include supply chain constraints and raw material availability.
- Pricing dynamics: Contractual pricing with pass-through mechanisms for raw material inflation (especially specialty metals).
- Revenue recognition notes: Standard point-in-time recognition upon delivery of components.
- Seasonality: Relatively balanced across the year, with slight dips in the third quarter due to European summer factory shutdowns.
Cost Structure
Variable Costs / COGS
- COGS primarily consists of raw materials (specialty metals, electronic components), direct manufacturing labour, and overheads.
- Gross margin typically ranges between 35% and 37%, demonstrating strong pricing power and value-add engineering.
- Key input costs include copper, steel, and specialised electronic sub-assemblies.
- COGS scales linearly with organic revenue, but the company consistently achieves operating leverage through its "Growth Kaizen" and lean manufacturing initiatives, driving incremental margins above 40%.
Operating Expenses
- R&D: Typically runs at 5.0% to 5.5% of revenue. It is largely expensed as incurred and covers new product development (vitality index initiatives).
- SG&A: Includes sales, marketing, and administrative costs. Ametek runs a decentralised model, keeping corporate overhead very lean. SG&A typically runs at 11% to 13% of revenue.
- Depreciation & Amortisation: D&A is heavily skewed towards the amortisation of acquired intangible assets. Total D&A is typically 4% to 5% of revenue, but tangible depreciation is very low (under 2%).
- Stock-Based Compensation: Runs at approximately 0.5% to 1.0% of revenue, which is relatively low compared to pure technology peers.
- Restructuring / one-time charges: Frequent but small in magnitude, usually related to facility consolidations following acquisitions.
Margin Profile
- Gross margin: 35.0% to 37.0%.
- EBITDA margin: 30.0% to 31.5% (reached 31.5% in 2025).
- Operating margin: Consolidated GAAP operating margin ranges from 25.0% to 26.9%. Segment margins are higher (EIG at ~28.5%, EMG at ~25.0%) before corporate unallocated expenses.
- Net margin: 18.0% to 20.0%.
- Margin trend is consistently expanding due to the "Operational Excellence" strategy, which targets cost synergies from acquired companies and continuous lean improvements.
Balance Sheet Structure
- Total assets: Approximately $14 billion to $16 billion.
- Key asset categories: The balance sheet is dominated by Goodwill and Intangible Assets due to the programmatic M&A strategy.
- Goodwill & intangibles: Typically represent 65% to 75% of total assets.
- Working capital profile:
- Days Sales Outstanding (DSO): 50 to 55 days.
- Days Inventory Outstanding (DIO): 65 to 75 days.
- Days Payable Outstanding (DPO): 45 to 55 days.
- Net working capital as % of revenue: Typically 12% to 15%.
- Working capital is positive. The company focuses heavily on working capital velocity to drive cash conversion.
- PP&E: Very light, representing only 8% to 10% of total assets. Useful lives are typically 3 to 10 years for machinery and up to 40 years for buildings.
- Right-of-use assets: Material but manageable, representing leased manufacturing and administrative facilities globally.
Capital Expenditure & Investment
- Capex as % of revenue: 1.5% to 2.0% (highly asset-light).
- Maintenance capex vs. growth capex: Approximately 60% maintenance and 40% growth (tooling for new products and facility upgrades).
- Major capex programmes: No mega-projects; capex is distributed across hundreds of small facility improvements and IT upgrades.
- Capitalised software: Minimal impact on overall cash flows.
- M&A pattern: Serial bolt-on acquirer. The company deploys the majority of its free cash flow into acquisitions.
- Typical acquisition multiple paid: Historically 12x to 15x EBITDA pre-synergies, dropping to single digits post-integration.
Debt & Capital Structure
- Total debt: Approximately $2.5 billion to $3.0 billion.
- Debt/EBITDA ratio: Gross leverage is typically maintained around 1.0x to 1.5x. Net debt to EBITDA was 0.8x at the end of 2025.
- Credit rating: Investment grade (typically A- or BBB+ equivalent).
- Key debt instruments: Senior notes, term loans, and a large revolving credit facility used to bridge acquisitions.
- Maturity profile: Well-laddered with no significant near-term cliffs that would threaten liquidity.
- Interest rate profile: Predominantly fixed-rate senior notes with a weighted average cost of debt around 3.5% to 4.5%.
- Covenants: Standard interest coverage and leverage covenants, with massive headroom.
- Share repurchase programme: Active but secondary to M&A. The company typically offsets dilution and opportunistically buys back shares (historically ~13% of deployed capital).
- Dividend policy: Consistent annual increases (62 consecutive years of dividend growth), but the payout ratio is low (around 15% to 20%) resulting in a dividend yield below 1.0%.
Cash Flow Characteristics
- Operating cash flow conversion: Consistently strong, typically 115% to 125% of Net Income.
- Free cash flow margin: 18% to 22% of revenue.
- Major non-cash items: Amortisation of acquired intangible assets is the largest bridge between GAAP net income and operating cash flow.
- Working capital cash flow impact: Generally a slight use of cash as the company grows, though offset by continuous lean inventory initiatives.
- Capex intensity: Very low, allowing almost all operating cash flow to convert to free cash flow.
- Cash tax rate vs. GAAP effective tax rate: Cash taxes are generally aligned with the GAAP effective tax rate (around 18% to 20%), benefiting from international tax structuring and R&D credits.
Sheet Structure
- Assumptions: Hardcoded inputs for macroeconomic drivers, segment growth, margins, working capital days, and capital allocation.
- Summary: Dashboard showing revenue, adjusted EPS, EBITDA, FCF conversion, and leverage metrics.
- Revenue & Segment Build: Forecasts EIG and EMG revenue based on organic growth and M&A contribution.
- Income Statement: Consolidated view from Revenue down to Net Income and EPS, including the breakout of intangible amortisation to calculate Adjusted EPS.
- Balance Sheet: Assets, Liabilities, and Equity, highlighting the large Goodwill and Intangible balances.
- Cash Flow Statement: Operating, Investing, and Financing cash flows, explicitly showing M&A outflows.
- Debt & Interest Schedule: Tranches of senior notes, revolver balance, and interest expense calculation.
- Working Capital & Capex: Schedules for accounts receivable, inventory, accounts payable, and PP&E roll-forward.
- M&A & Intangibles Schedule: A dedicated sheet to forecast assumed acquisition spend, the resulting goodwill/intangibles created, and the associated amortisation schedule.
- DCF Valuation: Unlevered free cash flow calculation, WACC build, and terminal value calculation.
Key Financial Relationships
- `EIG Revenue = Prior Year EIG Revenue * (1 + EIG Organic Growth + EIG M&A Growth)`
- `EMG Revenue = Prior Year EMG Revenue * (1 + EMG Organic Growth + EMG M&A Growth)`
- `Consolidated Net Sales = EIG Revenue + EMG Revenue`
- `EIG Operating Income = EIG Revenue * EIG Operating Margin`
- `EMG Operating Income = EMG Revenue * EMG Operating Margin`
- `Total Segment Operating Income = EIG Operating Income + EMG Operating Income`
- `Consolidated Operating Income = Total Segment Operating Income - Corporate Unallocated Expenses`
- `Adjusted Net Income = GAAP Net Income + (Amortisation of Acquired Intangibles * (1 - Effective Tax Rate))`
- `Free Cash Flow = Cash Provided by Operating Activities - Capital Expenditures`
- `Free Cash Flow Conversion = Free Cash Flow / GAAP Net Income`
- `Ending Goodwill = Beginning Goodwill + (Annual M&A Spend * Assumed Goodwill % of Purchase Price)`
- `Net Debt = Total Short-Term Debt + Total Long-Term Debt - Cash and Cash Equivalents`
Cross-Sheet Dependencies
- The Assumptions sheet feeds all growth rates and margin targets into the Revenue & Segment Build and Income Statement.
- The M&A & Intangibles Schedule is critical; it takes the M&A spend assumption from the Assumptions sheet, feeds the cash outflow to the Cash Flow Statement, feeds the new intangible assets to the Balance Sheet, and feeds the amortisation expense to the Income Statement.
- The Income Statement generates Net Income, which starts the Cash Flow Statement.
- The Working Capital & Capex sheet calculates changes in NWC and D&A, which feed into the Cash Flow Statement.
- The Cash Flow Statement determines the ending cash balance or required revolver draw, which feeds the Debt & Interest Schedule.
- The Debt & Interest Schedule calculates interest expense, creating a circularity with the Income Statement (Net Income -> Cash Flow -> Debt Balance -> Interest Expense -> Net Income).
Sign Convention
- Revenue, assets, and equity are positive.
- Expenses (COGS, SG&A, Interest, Taxes) are modelled as positive numbers and subtracted in subtotals.
- On the Cash Flow Statement, cash inflows are positive and cash outflows (capex, dividends, share repurchases, M&A spend) are negative.
- Contra-asset accounts (Accumulated Depreciation) are positive and subtracted from gross assets.
Things Most Likely to Go Wrong
- Ignoring M&A in the forecast: Ametek's historical growth includes significant M&A. If the model only forecasts organic growth but holds historical margins, it will understate revenue. The model must include a placeholder for future M&A spend and the associated revenue contribution.
- Amortisation distortion: The company has massive non-cash amortisation charges from past acquisitions. Failing to add this back will result in a severe understatement of Adjusted EPS, which is the metric management and Wall Street focus on.
- Perpetual margin expansion: Ametek has expanded margins consistently for a decade. Extrapolating 50-100 bps of margin expansion into perpetuity will result in unrealistic terminal margins. The model must cap operating margins around 28-30%.
- Cash build-up: Because Ametek generates immense free cash flow and pays a small dividend, failing to model M&A outflows or share repurchases will result in an unrealistic cash mountain on the balance sheet.
- Working capital metrics: Using generic industry working capital assumptions will fail. Ametek actively manages working capital down; the model must use historical DSO/DIO/DPO specific to Ametek.
- Corporate expense allocation: Segment operating margins (EIG and EMG) do not include corporate expenses. The model must explicitly subtract unallocated corporate costs to bridge segment income to consolidated operating income.
Validation Checks
- "Free Cash Flow Conversion (FCF / Net Income) must be > 110%; flag if it drops below 100%."
- "Consolidated Operating Margin should be in the 25.0% to 28.0% range; flag if outside this band."
- "Capex as a % of Revenue should remain between 1.5% and 2.5%."
- "Gross Debt to EBITDA should remain below 2.0x unless a major acquisition is modelled."
- "Balance sheet must balance: Total Assets = Total Liabilities + Equity in every period."
- "EIG Revenue should represent approximately 65% to 70% of total sales."
- "Adjusted EPS growth should track between 7% and 10% annually based on management's historical performance."
Key Assumptions (Default Values)
| Assumption | Default Value | Unit | Rationale |
|---|---|---|---|
| EIG Organic Revenue Growth | 5.0 | % | Long-term organic growth target for electronic instruments. |
| EIG M&A Revenue Contribution | 4.0 | % | Historical average contribution from bolt-on acquisitions. |
| EMG Organic Revenue Growth | 4.0 | % | Long-term organic growth target for electromechanical components. |
| EMG M&A Revenue Contribution | 2.0 | % | Historical average contribution from bolt-on acquisitions. |
| EIG Operating Margin | 28.5 | % | Based on 2024/2025 actual segment performance. |
| EMG Operating Margin | 25.0 | % | Based on 2024/2025 actual segment performance. |
| Corporate Unallocated Expense | 1.8 | % of Sales | Historical run-rate for corporate overhead. |
| Capex as % of Revenue | 1.8 | % | Reflects the asset-light manufacturing model. |
| Days Sales Outstanding (DSO) | 52 | Days | Based on recent historical averages. |
| Days Inventory Outstanding (DIO) | 70 | Days | Based on recent historical averages. |
| Days Payable Outstanding (DPO) | 50 | Days | Based on recent historical averages. |
| Effective Tax Rate | 19.0 | % | Blended global tax rate reflecting international operations. |
| Annual M&A Cash Spend | 1,000 | $ Millions | Placeholder for programmatic acquisition strategy. |
| Dividend Payout Ratio | 15.0 | % | Consistent with management's capital return policy. |
| Share Repurchase | 250 | $ Millions | Annual baseline to offset dilution and return excess cash. |
| WACC | 8.5 | % | Standard discount rate for an industrial technology company. |
| Terminal Growth Rate | 2.5 | % | Aligns with long-term GDP and industrial production growth. |
Data Sources & Benchmarks
- Filings: SEC EDGAR for Ametek (AME) 10-K, 10-Q, and 8-K filings.
- Investor Relations: Ametek's IR website for quarterly earnings presentations and the "AMETEK Growth Model" strategy decks.
- Peers for Benchmarking: Roper Technologies (ROP), Fortive (FTV), Teledyne Technologies (TDY), and Amphenol (APH).
- Industry Data: Institute for Supply Management (ISM) Purchasing Managers' Index (PMI) for general industrial demand indicators.
- Consensus Estimates: FactSet or Bloomberg for forward-looking Adjusted EPS and revenue consensus.
Sources
- Ametek, Inc. Form 10-K for the fiscal year ended December 31, 2024 (filed February 2025).
- Ametek, Inc. Q4 2025 Earnings Press Release and Financial Tables (February 3, 2026).
- Ametek, Inc. Q3 2025 Earnings Press Release (October 30, 2025).
- Ametek Investor Relations Presentations (2024 and 2025).
- SEC EDGAR Database (https://www.sec.gov/edgar/searchedgar/companysearch).
Do more with the Ametek model
Frequently asked
What does Ametek do?+
Ametek, Inc. is a global manufacturer of highly engineered electronic instruments and electromechanical devices, operating an asset-light business model focused on niche markets. It drives growth through organic innovation and a programmatic M&A strategy, serving sectors like aerospace, defense, and medical.
How does Ametek generate revenue?+
Ametek generates revenue primarily through its Electronic Instruments Group (EIG), which accounts for approximately 68% of total revenue, and its Electromechanical Group (EMG), contributing about 32%. The company's growth is fueled by organic innovation and a disciplined M&A strategy, expanding its presence in specialized niche markets globally.
What is Ametek's capital expenditure strategy?+
Ametek operates with a highly asset-light model, with capital expenditure typically representing 1.5% to 2.0% of revenue. Approximately 60% of this capex is for maintenance, while 40% is allocated to growth initiatives like tooling for new products and facility upgrades.
What are the key assumptions in Ametek's financial model?+
Key assumptions in Ametek's financial model include a revenue growth rate of approximately 6.34%, COGS as 65.17% of revenue, and SGA as 10.96% of revenue. The model also assumes a tax rate of 19.01% and capex as 1.99% of revenue.
Can I download a financial model for Ametek (AME)?+
Yes, a downloadable Excel financial model is available for Ametek (AME), offering a framework for equity research analysts. This model evaluates the standalone equity valuation and cash flow generation capacity of the company.
How does Ametek's M&A strategy impact its balance sheet?+
Ametek's programmatic M&A strategy significantly impacts its balance sheet, with Goodwill and Intangible Assets typically representing 65% to 75% of total assets. The company deploys the majority of its free cash flow into these serial bolt-on acquisitions.
Have more financial modelling questions? Contact us
Created by ex-finance professionals
Hey, I’m Alex and I created Finamodel.
Over my years in the finance industry I kept building the same models over and over again. Same structure, same assumptions, different logo. So I started building frameworks to turn them into clean, reusable templates.
Every model here is one I’d actually use for a client, and I personally vet each one before it goes up.
I’m not an expert in every industry, but I’ve built enough models to know what belongs in one. And when something is completely foreign to me, I reach out to my network for experts to work on our models with us.
Having a template library on hand cuts a first build from hours to minutes.
Need help finding your model? You’ll find me in the Finamodel app!
Other Industrial Equipment Company Financial Models
Browse another company in the same sector.
Caterpillar
Caterpillar is the world's leading manufacturer of construction and mining equipment, off-highway diesel and natural gas engines, industrial gas turbines, and diesel-electric locomotives.
Cummins
Cummins designs, manufactures, distributes, and services a broad portfolio of power solutions, from diesel and natural gas engines to electric and hybrid powertrains, for commercial vehicle and industrial markets.
Deere & Company
Deere & Company is a global leader in the manufacturing of agricultural, construction, and forestry equipment, operating under the iconic John Deere brand.
Dover
Dover Corporation is a diversified global manufacturer delivering innovative equipment, consumable supplies, aftermarket parts, and software solutions.
Emerson Electric
Emerson Electric is a global technology and software company providing advanced automation solutions for process, hybrid, and discrete manufacturing industries, helping customers optimise operations, reduce emissions, and improve safety through proprietary hardware and software.
Fastenal
Fastenal Company is a leading North American wholesale distributor of industrial and construction supplies, operating through a dense network of branches and customer-specific Onsite locations.
Fortive
Fortive is a diversified industrial technology conglomerate that provides essential technologies for connected workflow solutions across industrial and healthcare applications.
W. W. Grainger
W.
Explore more Manufacturing financial model templates.
