Emerson Electric Financial Model
Industrial Equipment Company Financials Example (Free Excel Download)
Emerson Electric Co. is a global technology and software company providing advanced automation solutions for process, hybrid, and discrete manufacturing industries.
professionals from Deloitte
Used by professionals from
About this model
This model provides a comprehensive equity valuation and scenario planning tool for Emerson Electric to assess the financial impact of its recent portfolio transformation into a pure-play industrial automation and software company.
Emerson Electric Co. is a global technology and software company providing advanced automation solutions for process, hybrid, and discrete manufacturing industries. The company helps customers optimise operations, reduce emissions, and improve safety through its proprietary hardware and software ecosystems.
Business segments and approximate fiscal 2024 revenue contribution:
- Final Control (20-25%)
- Measurement & Analytical (20-25%)
- Discrete Automation (10-15%)
- Control Systems & Software (15-20%)
- Test & Measurement (15%)
- AspenTech (5-10%)
Key geographies include the Americas (approximately 45% of revenue), Asia/Middle East/Africa (35%), and Europe (20%). Emerson operates an increasingly asset-light business model, transitioning away from traditional manufacturing towards higher-margin software, intelligent devices, and recurring revenue streams. The company holds a market-leading competitive position in process automation, competing directly with Honeywell, Siemens, Rockwell Automation, and ABB. Recent major events include the $8.2 billion acquisition of National Instruments in October 2023 (now the Test & Measurement segment), the divestiture of InSinkErator to Whirlpool in 2022, and the complete exit from its Copeland joint venture with Blackstone in 2024.
The downloadable Emerson Electric 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 & AssumptionsEmerson Electric financial modelCompany, Historicals & Assumptions used
Source: SEC EDGAR · values in USD
| Line item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $12.93B | $13.80B | $15.16B | $17.49B | $18.02B |
| Gross profit | $7.56B | $6.31B | $7.43B | $8.88B | $9.52B |
| Cost of sales | $10.67B | $11.44B | $7.74B | $8.61B | $8.50B |
| Net income | $2.30B | $3.23B | $13.22B | $1.97B | $2.29B |
Forecast assumptions
Defaults used in the downloadable model. Forecast horizon: FY2026–FY2030.
See 8 moreSee less
How to build a detailed financial model for Emerson Electric
A complete walkthrough of every driver, margin, working-capital input, and capital-allocation assumption used in the downloadable model.
Revenue Deep Dive
Final Control
- Segment name: Final Control
- Revenue driver formula: Industrial CapEx x Valve/Actuator Volume x Price
- Historical growth rate: 3-5% organic CAGR
- Key growth levers and headwinds: Driven by process industry upgrades and energy transition projects; headwinds include cyclical downturns in traditional oil and gas.
- Pricing dynamics: Contractual with inflation pass-through mechanisms.
- Revenue recognition notes: Point in time upon shipment of physical goods.
- Seasonality: Stronger fiscal Q4 (ending September) due to customer budget exhaustion.
Measurement & Analytical
- Segment name: Measurement & Analytical
- Revenue driver formula: Sensor/Instrument Volume x Average Selling Price
- Historical growth rate: 4-6% CAGR
- Key growth levers and headwinds: Growth driven by LNG, life sciences, and power generation investments.
- Pricing dynamics: Highly competitive but sticky due to deep integration into customer control systems.
- Revenue recognition notes: Point in time upon shipment.
- Seasonality: Modest fiscal Q4 weighting.
Discrete Automation
- Segment name: Discrete Automation
- Revenue driver formula: Factory Automation CapEx x Equipment Volume
- Historical growth rate: 2-4% CAGR
- Key growth levers and headwinds: Benefiting from nearshoring and factory automation trends; currently facing headwinds from sluggish European and Chinese discrete manufacturing markets.
- Pricing dynamics: Spot pricing and short-term contracts.
- Revenue recognition notes: Point in time.
- Seasonality: Relatively flat across the fiscal year.
Control Systems & Software
- Segment name: Control Systems & Software
- Revenue driver formula: Installed Base x Upgrade Rate + New Project Wins
- Historical growth rate: 5-7% CAGR
- Key growth levers and headwinds: Driven by Distributed Control System upgrades and adoption of Ovation and DeltaV platforms.
- Pricing dynamics: High pricing power due to high switching costs for core control systems.
- Revenue recognition notes: Over time for long-term projects; point in time for perpetual licenses.
- Seasonality: Q4 heavy due to software renewal cycles.
Test & Measurement
- Segment name: Test & Measurement
- Revenue driver formula: Hardware Systems + Software Subscriptions
- Historical growth rate: Acquired in 2023; targeting mid-single digit organic growth.
- Key growth levers and headwinds: Driven by semiconductor, aerospace, and defence testing demand; automotive testing remains a near-term headwind.
- Pricing dynamics: Premium pricing for integrated hardware-software testing rigs.
- Revenue recognition notes: Mixed model with upfront hardware recognition and ratable software subscription recognition.
- Seasonality: Q4 heavy.
AspenTech
- Segment name: AspenTech
- Revenue driver formula: Annual Contract Value x Retention Rate + New Bookings
- Historical growth rate: 8-10% CAGR
- Key growth levers and headwinds: Rapid adoption of industrial AI and asset optimisation software.
- Pricing dynamics: Subscription-based with built-in annual escalators.
- Revenue recognition notes: Term licenses recognised upfront; maintenance and support recognised over time.
- Seasonality: Highly skewed to fiscal Q4 due to enterprise software renewal timing.
Cost Structure
Variable Costs / COGS
- Line-by-line breakdown: Raw materials (metals, plastics, electronic components), direct manufacturing labour, freight, and factory overhead.
- Gross margin range: 48% to 53% (expanding recently due to the higher software mix).
- Key input costs and commodity exposures: Copper, steel, and electronic components.
- How COGS scales with revenue: Step-function scaling with factory utilisation for hardware; software segments exhibit massive operating leverage with minimal incremental COGS.
Operating Expenses
- R&D: Typically 5-6% of revenue, heavily focused on software development and intelligent devices.
- SG&A: Typically 22-25% of revenue, driven by a highly technical direct sales force and corporate overhead.
- Depreciation & Amortisation: Typically 5-7% of revenue, heavily skewed towards intangible amortisation resulting from the National Instruments and AspenTech acquisitions.
- Stock-Based Compensation: Approximately 1-2% of revenue.
- Restructuring / one-time charges: Frequent $50-100 million annual charges due to ongoing portfolio realignment and facility consolidation.
Margin Profile
- Gross margin: 48-53%.
- Adjusted Segment EBITA margin: 24-26% (achieved 26.0% in FY2024).
- Operating margin (GAAP): 15-18% (burdened by heavy intangible amortisation).
- Margin trend: Expanding steadily as the company exits lower-margin climate businesses and integrates high-margin software assets.
Balance Sheet Structure
- Total assets: Approximately $40-45 billion.
- Key asset categories: Goodwill and intangibles dominate the balance sheet due to recent transformational M&A.
- Goodwill & intangibles as % of total assets: 50-60%.
- Working capital profile:
- Days Sales Outstanding (DSO): 60-70 days.
- Days Inventory Outstanding (DIO): 70-85 days.
- Days Payable Outstanding (DPO): 50-60 days.
- Net working capital as % of revenue: 10-15%.
- Is working capital positive or negative?: Positive; the company requires working capital to fund growth.
- PP&E: Approximately 10% of total assets, consisting of manufacturing facilities, testing equipment, and tooling.
- Right-of-use assets: Material but manageable at approximately $500 million.
Capital Expenditure & Investment
- Capex as % of revenue: 2.5-3.5% (reflecting the asset-light business model).
- Maintenance capex vs. growth capex: Estimated 40% maintenance and 60% growth.
- Major capex programmes underway: Consolidating the global manufacturing footprint and expanding software R&D centres.
- Capitalised software: Material for AspenTech and Control Systems segments.
- M&A pattern: Transformational acquirer recently (National Instruments for $8.2 billion, AspenTech majority stake), transitioning back to bolt-on acquisitions.
- Typical acquisition multiple paid: 15-20x EV/EBITDA for software and technology assets.
Debt & Capital Structure
- Total debt: Approximately $10-12 billion.
- Debt/EBITDA ratio: 2.0x to 2.5x.
- Credit rating: A2 (Moody's) / A (S&P).
- Key debt instruments: Senior unsecured notes and a commercial paper programme.
- Maturity profile: Well-laddered with an average maturity of 5-7 years.
- Interest rate profile: Predominantly fixed-rate bonds.
- Covenants: Standard interest coverage and leverage ratios; ample headroom exists.
- Share repurchase programme: Highly active; targeting approximately $2.0 billion in repurchases for FY2025.
- Dividend policy: Dividend aristocrat with a 40-50% payout ratio and a current annualised dividend of approximately $2.11 per share.
Cash Flow Characteristics
- Operating cash flow conversion: >1.2x OCF to Net Income (strong cash conversion).
- Free cash flow margin: 16-18% (FY2024 FCF was $2.898 billion on $17.492 billion sales).
- Major non-cash items: High intangible amortisation, depreciation, and stock-based compensation.
- Working capital cash flow impact: Modest use of cash during periods of high backlog execution.
- Capex intensity: Low (under 3.5% of revenue).
- Cash tax rate vs. GAAP effective tax rate: Cash taxes track closely to the GAAP effective tax rate of 21-23%.
Sheet Structure
- Assumptions: Hardcoded drivers for revenue growth, margins, working capital days, capex, and capital returns.
- Income Statement: Consolidated P&L from revenue down to GAAP and Adjusted EPS.
- Revenue Build: Segment-level revenue forecasting for Final Control, Measurement & Analytical, Discrete Automation, Control Systems & Software, Test & Measurement, and AspenTech.
- EBITA Build: Segment-level adjusted EBITA forecasting and reconciliation to consolidated operating income.
- Balance Sheet: Assets, liabilities, and equity, balancing in all periods.
- Cash Flow Statement: Operating, investing, and financing cash flows, culminating in free cash flow.
- Working Capital Schedule: Receivables, inventory, payables, and deferred revenue rollforwards.
- Depreciation & Amortisation: PP&E rollforward and intangible asset amortisation schedule.
- Debt Schedule: Tranche-by-tranche debt rollforward, commercial paper tracking, and interest expense calculation.
- DCF Valuation: Unlevered free cash flow calculation, WACC derivation, terminal value, and implied share price.
Key Financial Relationships
- "Final Control Revenue = Prior Year Final Control Revenue x (1 + Final Control Growth Rate)"
- "Test & Measurement Revenue = Prior Year T&M Revenue x (1 + T&M Organic Growth + T&M Synergies Impact)"
- "AspenTech Revenue = Annual Contract Value x Retention Rate + New ACV Bookings"
- "Segment EBITA = Segment Revenue x Segment EBITA Margin"
- "Consolidated Adjusted EBITA = Sum of Segment EBITAs - Corporate Expenses"
- "Amortisation Expense = Beginning Intangibles x Amortisation Rate"
- "Accounts Receivable = (Total Revenue / 365) x DSO"
- "Inventory = (COGS / 365) x DIO"
- "Accounts Payable = (COGS / 365) x DPO"
- "Free Cash Flow = Operating Cash Flow - Capital Expenditures"
- "Interest Expense = Average Debt Balance x Weighted Average Interest Rate"
- "Share Count = Prior Share Count - (Share Repurchases / Average Share Price)"
Cross-Sheet Dependencies
- The Assumptions sheet feeds all operational and financial schedules.
- The Revenue Build feeds the top line of the Income Statement and the EBITA Build.
- The EBITA Build feeds operating income on the Income Statement.
- The Working Capital Schedule uses revenue and COGS from the Income Statement and feeds changes in working capital to the Cash Flow Statement and balances to the Balance Sheet.
- The Depreciation & Amortisation sheet feeds the Income Statement and the Cash Flow Statement.
- The Debt Schedule uses cash flow available for debt service from the Cash Flow Statement and feeds interest expense to the Income Statement and debt balances to the Balance Sheet.
- The DCF Valuation pulls NOPAT and D&A from the Income Statement, and capex and working capital changes from the Cash Flow Statement.
- Circularity risk: Interest expense reduces net income, which reduces cash flow, which increases debt, which increases interest expense. A toggle switch for circularity must be included.
Sign Convention
- Revenue, assets, and equity are positive.
- Expenses (COGS, SG&A, Interest) are represented as positive numbers in their specific schedules but subtracted in the Income Statement totals.
- Cash outflows in the Cash Flow Statement (Capex, dividends, debt repayment, share repurchases) are negative.
- Cash inflows (debt issuance, operating cash flow) are positive.
Things Most Likely to Go Wrong
- Failing to account for the Copeland and InSinkErator divestitures; historical financials must be adjusted to continuing operations to ensure comparability.
- Mismodelling the Test & Measurement segment, which only has partial year data for FY2023 and FY2024 due to the October 2023 acquisition date.
- Ignoring the heavy intangible amortisation burden from recent M&A, which severely depresses GAAP EPS relative to Adjusted EPS.
- Treating AspenTech as a standard hardware segment; it has a unique ACV-driven software model and minority interest complexities.
- Overestimating capex; Emerson is now an asset-light software and technology company, not a heavy industrial manufacturer.
- Missing the $100 million in run-rate synergies expected from the National Instruments integration.
- Failing to model the $2.0 billion share repurchase programme for FY2025, which significantly impacts the share count and per-share metrics.
- Not adjusting historical segment margins for the new reporting structure (six segments across two business groups).
Validation Checks
- Consolidated Adjusted Segment EBITA margin should be between 25.0% and 27.0%.
- Free Cash Flow margin (FCF / Revenue) should be between 16% and 18%.
- Capex as a percentage of revenue should not exceed 3.5%.
- Total Assets must equal Total Liabilities plus Equity in all forecast years.
- Debt to EBITDA should remain between 2.0x and 2.5x.
- Effective tax rate should be approximately 21-23%.
- Dividend payout ratio should be around 40-45% of adjusted net income.
- Share count should decrease by approximately 15-20 million shares annually based on the stated buyback programme.
Key Assumptions (Default Values)
| Assumption | Default Value | Unit | Rationale |
|---|---|---|---|
| Final Control Growth Rate | 3.0 | % | Historical organic growth and management guidance |
| Measurement & Analytical Growth Rate | 4.0 | % | Steady demand in process industries and energy transition |
| Discrete Automation Growth Rate | 2.0 | % | Slower near-term growth due to discrete market softness |
| Control Systems & Software Growth Rate | 5.0 | % | Strong backlog and upgrade cycles for DeltaV/Ovation |
| Test & Measurement Growth Rate | 4.0 | % | Synergies and semiconductor market recovery |
| AspenTech Growth Rate | 8.0 | % | High-growth industrial AI and software adoption |
| Gross Margin | 51.5 | % | Expanding due to higher software mix |
| SG&A as % of Revenue | 23.0 | % | Historical average post-divestitures |
| R&D as % of Revenue | 5.5 | % | Increased investment in software and intelligent devices |
| DSO (Days Sales Outstanding) | 65 | Days | Historical average |
| DIO (Days Inventory Outstanding) | 75 | Days | Historical average |
| DPO (Days Payable Outstanding) | 55 | Days | Historical average |
| Capex as % of Revenue | 3.0 | % | Asset-light business model |
| Effective Tax Rate | 21.0 | % | Management guidance for FY2025 |
| Annual Share Repurchases | 2,000 | $ Millions | Announced FY2025 buyback target |
| Dividend per Share | 2.11 | $ | Current annualised dividend |
| WACC | 8.5 | % | Standard discount rate for large-cap industrials |
| Terminal Growth Rate | 2.5 | % | Long-term GDP growth alignment |
Data Sources & Benchmarks
- SEC EDGAR: Emerson Electric Co. (EMR) 10-K and 10-Q filings.
- Investor Relations: Emerson.com/investors for earnings presentations and the 2024 Annual Report.
- Key Peers: Honeywell (HON), Rockwell Automation (ROK), Siemens (SIEGY), ABB (ABBNY).
- Industry Data: ARC Advisory Group for process automation market share and trends.
- Consensus Estimates: FactSet or Bloomberg for forward EPS and revenue estimates.
Sources
Do more with the Emerson Electric model
Frequently asked
How has Emerson Electric's business model transformed recently?+
Emerson Electric has transformed into a pure-play industrial automation and software company, shifting away from traditional manufacturing. This transition focuses on higher-margin software, intelligent devices, and recurring revenue streams, leading to an increasingly asset-light business model.
What are Emerson Electric's primary revenue segments and key geographic markets?+
Emerson Electric's main revenue segments include Final Control, Measurement & Analytical, Control Systems & Software, and Test & Measurement, among others. Geographically, the Americas contribute approximately 45% of revenue, followed by Asia/Middle East/Africa at 35%, and Europe at 20%.
What is Emerson Electric's capital expenditure strategy, reflecting its business model?+
Emerson Electric maintains an asset-light business model, with capital expenditure typically ranging from 2.5-3.5% of revenue. Capex is primarily allocated towards growth initiatives (60%) and consolidating its global manufacturing footprint, alongside expanding software R&D centers.
How does Emerson Electric manage its working capital, and what is its profile?+
Emerson Electric maintains a positive net working capital profile, indicating the company requires working capital to fund its growth. Key metrics include Days Sales Outstanding (DSO) of 60-70 days, Days Inventory Outstanding (DIO) of 70-85 days, and Days Payable Outstanding (DPO) of 50-60 days.
What are some of the key financial assumptions used in the Emerson Electric forecast model?+
The financial model for Emerson Electric incorporates key assumptions such as revenue growth, cost of goods sold as a percentage of revenue, and selling, general, and administrative expenses as a percentage of revenue. Other important inputs include R&D, depreciation and amortization, tax rate, capital expenditure, and net working capital as percentages of revenue.
Is there a downloadable financial model available for Emerson Electric, and what is its primary use?+
Yes, a downloadable Excel model is available for Emerson Electric, offering a comprehensive equity valuation and scenario planning tool. Its primary purpose is to assess the financial impact of the company's recent portfolio transformation into an industrial automation and software pure-play.
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.
Ametek
Ametek is a global manufacturer of highly engineered electronic instruments and electromechanical devices, serving niche industrial markets through organic innovation and disciplined acquisitions.
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.
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.
