$ AAPL

$ ABBV

$ ABNB

$ ACGL

$ ADI

$ ADM

$ ADP

$ ADSK

$ AEE

$ AEP

$ AES

$ AFL

$ AIG

$ AIZ

$ AJG

$ AKAM

$ ALB

$ ALGN

$ ALL

$ AMAT

$ AMCR

$ AMD

$ AME

$ AMGN

$ AMP

$ AMT

$ AMZN

$ ANET

$ AOS

$ APA

$ APD

$ APO

$ APTV

$ ARE

$ ATO

$ AVB

$ AWK

$ AXON

$ BA

$ BALL

$ BAX

$ BBY

$ BDX

$ BEN

$ BG

$ BIIB

$ BKNG

$ BLDR

$ BMY

$ BR

$ BRO

$ BXP

$ CAG

$ CAH

$ CARR

$ CAT

$ CBOE

$ CBRE

$ CCL

$ CDNS

$ CDW

$ CEG

$ CF

$ CHD

$ CHRW

$ CI

$ CINF

$ CL

$ CLX

$ CMCSA

$ CMG

$ CMI

$ CMS

$ COIN

$ COO

$ COP

$ COR

$ CPAY

$ CPT

$ CRL

$ CRWD

$ CSCO

$ CTRA

$ CTSH

$ CTVA

$ CVS

$ CVX

$ CZR

$ DAL

$ DASH

$ DAY

$ DD

$ DDOG

$ DE

$ DELL

$ DG

$ DGX

$ DIS

$ DOC

Illinois Tool Works posted record margins and an EPS beat in Q2 FY2025, raising guidance despite flat organic growth, with operational efficiency offsetting segmental softness and high leverage risks.

# Illinois Tool Works Delivers Record Margins and EPS Beat in Q2 FY2025 Despite Flat Organic Growth

---

## Executive Summary

- **Illinois Tool Works (ITW) posted a record Q2 FY2025 GAAP EPS of $2.58, up 2% year-over-year and ahead of consensus, with revenue of $4.1 billion (+1% YoY, flat organic).** The quarter’s outperformance was driven by robust margin expansion rather than top-line growth.
- **Earnings quality was strong, with operating margin reaching a record 26.3% (up 10 bps YoY) and net margin at 18.23%.** These gains were achieved through disciplined cost control and enterprise initiatives, offsetting segmental softness in Construction and Polymers & Fluids.
- **Management struck a confident tone, raising full-year GAAP EPS guidance by $0.10 to $10.35–$10.55,** reflecting optimism in sustaining margin improvements despite a challenging macro backdrop and flat organic revenue.
- **Risks remain around high leverage (debt-to-equity of 2.55), underperforming segments, and a modest free cash flow conversion rate (59%).** However, outperforming areas such as Automotive (notably China, up 22%) and Welding provide upside potential.
- **Short-term catalysts include continued margin expansion and operational execution,** but investors should monitor debt levels and segmental performance for signs of pressure on future profitability.

---

## Performance Snapshot

| Metric         | Reported | Consensus | Surprise | YoY Change |
|----------------|----------|-----------|----------|------------|
| Revenue        | $4.1B    | $4.08B    | +$20M    | +1%        |
| GAAP EPS       | $2.58    | $2.52     | +$0.06   | +2%        |
| Operating Margin | 26.3%  | 26.1%     | +20 bps  | +10 bps    |
| Net Margin     | 18.23%   | 18.0%     | +23 bps  | +23 bps    |
| Organic Growth | Flat     | Slightly positive | Miss | 0%      |
| Free Cash Flow Conversion | 59% | 62% | -3 pts | -2 pts     |

**Segment Highlights:**
- **Automotive:** China up 22% YoY
- **Welding:** Outperformed
- **Construction, Polymers & Fluids:** Negative organic growth

---

## Earnings Quality

Illinois Tool Works’ Q2 earnings quality was underpinned by **record operating and net margins**, achieved through enterprise cost initiatives that contributed 130 bps of margin expansion. While revenue growth was modest and organic growth flat, the company’s focus on operational efficiency and cost discipline offset headwinds from amortization expenses and underperforming segments. The divergence between flat sales and rising profitability highlights ITW’s ability to drive earnings through internal levers rather than market growth.

---

## Management Commentary & Guidance

Management maintained a **bullish tone on margin quality and cost control**, acknowledging the challenge of flat organic revenue. The full-year GAAP EPS guidance was raised by $0.10 to a range of $10.35–$10.55, above initial market expectations. This guidance assumes continued margin expansion and operational efficiencies, even as certain segments face headwinds and turnover remains a concern.

---

## Key Risks

- **High leverage:** Debt-to-equity of 2.55 could constrain future flexibility and increase sensitivity to interest rates.
- **Segmental pressure:** Construction and Polymers & Fluids segments are experiencing negative organic growth, which could weigh on future results.
- **Cash flow conversion:** Free cash flow conversion at 59% is below historical norms, raising questions about the sustainability of cash generation.
- **Macro and demand risks:** Flat organic growth signals ongoing demand-side challenges.

---

## Expected Market Reaction

Analysts and investors are expected to **react positively to the record margins and EPS beat**, as evidenced by recent upward revisions in price targets. However, **caution may persist** due to the lack of organic revenue growth and elevated debt levels. The market may be underestimating the durability of ITW’s margin improvements and cost controls, while potentially overemphasizing top-line stagnation.

---

## Final Takeaway

Illinois Tool Works delivered a **strong quarter, with record profitability and a raised outlook, despite flat organic growth.** The market may be underpricing the company’s operational excellence and margin quality, while over-focusing on revenue headwinds. **Key upcoming catalysts** include further margin expansion and performance in high-growth segments like Automotive and Welding. Investors should watch for any signs of margin pressure from underperforming segments or rising debt costs in the quarters ahead.

ITW Margin Strength Drives EPS Beat, Guidance Raised

Illinois Tool Works targets margin expansion and disciplined capital allocation for Q2 FY2025, with insider confidence and de-risked guidance suggesting potential upside despite mixed segment performance.

# Illinois Tool Works (ITW): Margin Expansion in Focus Amid Mixed Segment Signals – Q2 FY2025 Earnings Outlook

## Executive Summary

We maintain a **Neutral-to-Bullish** outlook for Illinois Tool Works (ITW) heading into Q2 FY2025, driven by **management’s clear focus on margin expansion and disciplined capital allocation**. While Q1 revenue growth was modest at **$3.84B** (+0.5% YoY), the company’s resilient segments—Food Equipment, Polymers & Fluids, and Specialty Products—are expected to stabilize top-line performance in Q2. **Management’s guidance for 100+ bps margin expansion** and robust free cash flow conversion (71% in Q1) support the case for sequential EPS improvement. However, the market may be underestimating the **impact of insider share purchases and the “de-risked” nature of current guidance**, which could signal upside if operational execution remains strong.

## Recent Trends Signal What’s Next

Recent quarters reveal a **mixed revenue trajectory** and **margin compression**, but also highlight the segments underpinning stability. In Q1 FY2025, Food Equipment (+1.2%), Polymers & Fluids (+1.7%), and Specialty Products (+0.9%) posted gains, while Construction Products (-7.4%) and Test & Measurement & Electronics (-5.4%) declined. **Gross margin fell to 43.7% (from 46.0% YoY), and operating margin contracted by 360bps YoY**, reflecting input cost pressures and segment mix. However, management’s focus on pricing and enterprise initiatives is expected to drive a **sequential margin rebound in Q2**.

### Quarterly Financial Trend Table

| Quarter      | Revenue ($B) | Gross Margin (%) | Operating Margin (%) | Net Margin (%) | EPS ($) |
|--------------|--------------|------------------|----------------------|---------------|---------|
| Q2 FY2024    | 3.92         | 46.0             | 27.8                 | 19.5          | 2.48    |
| Q3 FY2024    | 3.89         | 45.2             | 27.1                 | 19.1          | 2.41    |
| Q4 FY2024    | 3.86         | 44.5             | 26.8                 | 18.8          | 2.38    |
| Q1 FY2025    | 3.84         | 43.7             | 24.2                 | 17.9          | 2.29    |

**Trend:** Revenue is stabilizing, but margin pressure is evident. Q2 is likely to see margin improvement if pricing actions take hold.

## Management’s Forward Tone and Positioning

Management’s Q1 FY2025 commentary was **“cautiously optimistic,”** emphasizing resilience and operational discipline. Key quotes include:

- “We’re seeing early signs of normalization in demand across our core segments.”
- “Enterprise initiatives and pricing power remain our primary levers for margin expansion.”
- “We expect 100+ bps of sequential margin improvement in the coming quarter.”

Compared to prior quarters, the tone has shifted from defensive to **proactive**, with a clear focus on **margin recovery and capital returns**. Notably, recent board insider purchases reinforce management’s confidence in near-term performance.

## KPI Trends & Upcoming Quarter Drivers

The most relevant KPIs for Q2 FY2025 are:

- **Free Cash Flow Conversion:** Improved to **71% in Q1** (from 65% YoY), indicating enhanced cash efficiency.
- **Working Capital:** Increased by **$709M in Q1**, reflecting higher receivables/inventories—management is monitoring this for liquidity and demand signals.
- **Capex & Share Repurchases:** Capex held steady at ~$95M–96M; share repurchases totaled **$375M in Q1**, supporting EPS.

### KPI Movement Table

| KPI                   | Q1 FY2024 | Q4 FY2024 | Q1 FY2025 | YoY Change | QoQ Change |
|-----------------------|-----------|-----------|-----------|------------|------------|
| FCF Conversion (%)    | 65        | 68        | 71        | +6         | +3         |
| Working Capital ($M)  | 1,950     | 2,100     | 2,659     | +709       | +559       |
| Capex ($M)            | 94        | 96        | 95        | +1         | -1         |
| Share Repurchase ($M) | 350       | 400       | 375       | +25        | -25        |

**Impact:** Sustained FCF and capital discipline should support EPS, while working capital trends warrant monitoring for demand shifts.

## Missed by the Street

- **Insider Activity:** Recent **board member share purchases** signal internal confidence not fully reflected in consensus estimates.
- **Guidance De-Risking:** Management’s “de-risked guidance” approach suggests that **current models may understate sequential margin improvement**, especially if FX and segment headwinds abate.

## Scenarios for the Upcoming Quarter

### Scenario Table

| Scenario | Revenue ($B) | EPS ($)   | Operating Margin (%) | Key Assumptions                                      |
|----------|--------------|-----------|----------------------|------------------------------------------------------|
| Bull     | 3.86–3.88    | 2.40–2.45 | 25.2–25.5            | Strong pricing, robust segment growth, cost control   |
| Base     | 3.83–3.85    | 2.32–2.38 | 24.5–25.0            | Stable demand, moderate margin recovery               |
| Bear     | 3.80–3.82    | 2.25–2.31 | 24.0–24.4            | FX headwinds, persistent segment softness, cost drag  |

**Most Likely:** The **Base case** is most probable, given current segment trends, management’s margin focus, and ongoing macro uncertainty.

## Appendix – Data Tables & Management Quotes

### Quarterly Revenue, EPS, and Margin Trends

| Quarter      | Revenue ($B) | EPS ($) | Gross Margin (%) | Operating Margin (%) |
|--------------|--------------|---------|------------------|----------------------|
| Q2 FY2024    | 3.92         | 2.48    | 46.0             | 27.8                 |
| Q3 FY2024    | 3.89         | 2.41    | 45.2             | 27.1                 |
| Q4 FY2024    | 3.86         | 2.38    | 44.5             | 26.8                 |
| Q1 FY2025    | 3.84         | 2.29    | 43.7             | 24.2                 |

### KPI Movement Table

| KPI                   | Q1 FY2024 | Q4 FY2024 | Q1 FY2025 | YoY Change | QoQ Change |
|-----------------------|-----------|-----------|-----------|------------|------------|
| FCF Conversion (%)    | 65        | 68        | 71        | +6         | +3         |
| Working Capital ($M)  | 1,950     | 2,100     | 2,659     | +709       | +559       |
| Capex ($M)            | 94        | 96        | 95        | +1         | -1         |
| Share Repurchase ($M) | 350       | 400       | 375       | +25        | -25        |

### Key Management Quotes

1. **“We’re seeing early signs of normalization in demand across our core segments.”**  
   – Q1 2025 Earnings Call  
   *Signals potential stabilization in top-line performance.*

2. **“Enterprise initiatives and pricing power remain our primary levers for margin expansion.”**  
   – Q1 2025 Earnings Call  
   *Highlights focus on operational levers for profitability.*

3. **“We expect 100+ bps of sequential margin improvement in the coming quarter.”**  
   – Q1 2025 Earnings Call  
   *Sets clear expectation for margin rebound in Q2.*

4. **“Our guidance is de-risked to account for ongoing FX and macro headwinds.”**  
   – Q1 2025 Earnings Call  
   *Implies potential for upside if external pressures ease.*

5. **“Board members have increased their shareholdings, reflecting confidence in our long-term outlook.”**  
   – Q1 2025 10-Q  
   *Insider activity suggests management conviction.*

6. **“We remain disciplined in capital allocation, with $375M in share repurchases this quarter.”**  
   – Q1 2025 Earnings Call  
   *Supports EPS and signals capital return focus.*

7. **“Working capital increased by $709M, primarily due to higher inventories and receivables.”**  
   – Q1 2025 10-Q  
   *Points to areas of potential risk or opportunity in liquidity management.*

---

**Bottom Line:**  
ITW’s Q2 FY2025 results will hinge on the execution of pricing and enterprise initiatives to drive margin recovery, with resilient segments offsetting softness elsewhere. While risks remain, especially from macro and FX factors, management’s tone and insider actions suggest a cautiously optimistic path forward.

ITW Margin Expansion and Insider Confidence for Q2