MOG-A · Moog Inc.
$445.79
+4.58 (+1.04%)
At close · Aug 17
Market Cap
$13.97B
Shares
31.67M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$3.86B
+7%
FY2025
Net Income
$235.03M
+12.6%
FY2025
Gross Margin
27.39%
-0.7pp
FY2025
Operating Margin
11.65%
+0.4pp
FY2025
Diluted EPS
$7.33
+13.6%
FY2025
Operating Cash Flow
$273.09M
+38%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $4.32B | $3.86B | $3.61B | $3.32B | $3.04B | $2.85B | $2.88B | $2.9B | $2.71B | $2.5B | $2.41B | $2.53B | $2.65B | $2.61B | $2.47B | $2.33B | $2.11B | $1.85B | $1.9B | |
| $3.1B | $2.79B | $2.59B | $2.41B | $2.21B | $2.08B | $2.12B | $2.09B | $1.92B | $1.76B | $1.7B | $1.79B | $1.85B | $1.83B | $1.72B | $1.65B | $1.5B | $1.31B | $1.29B | |
| $1.22B | $1.06B | $1.01B | $897.76M | $820.8M | $775.72M | $743.7M | $815.83M | $774.09M | $733.77M | $711.58M | $736.7M | $797.58M | $783.75M | $745.3M | $679.48M | $612.61M | $537.3M | $609.21M | |
| — | 27.39% | 28.05% | 27.07% | 27.04% | 27.2% | 25.78% | 28.09% | 28.57% | 29.38% | 29.5% | 29.17% | 30.12% | 30.03% | 30.18% | 29.15% | 28.98% | 29.06% | 32.02% | |
| $108.02M | $93.67M | $112.77M | $106.55M | $109.53M | $125.53M | $110.87M | $126.45M | $129.84M | $144.16M | $147.34M | $132.27M | $139.46M | $134.65M | $116.4M | $106.39M | $102.6M | $100.02M | $109.6M | |
| $588.42M | $553.97M | $501.25M | $474.94M | $448.53M | $412.03M | $397.95M | $404.65M | $388.43M | $346.28M | $339.96M | $371.5M | $403.49M | $396.64M | $385.05M | $353.96M | $313.41M | $281.17M | $294.94M | |
| — | $9.7M | $10.13M | $11.51M | $13.11M | $13.45M | $12.52M | $13.08M | $17.04M | $18.52M | $21.06M | $24.71M | $29.91M | $31.14M | $31.24M | $28.95M | $28.28M | $19.73M | — | |
| $116.26M | $103.73M | $96.03M | $89.3M | $88.39M | $90.16M | $86.97M | $85.26M | $88.57M | $90.17M | $98.73M | $103.61M | $109.26M | $108.07M | $100.82M | $96.33M | $91.22M | $76.38M | — | |
| $6.18M | $10.02M | $23.79M | $8M | $9.51M | $0 | $10.7M | $0 | $28.79M | $0 | $15.39M | $15.45M | $12.91M | $14.08M | $0 | $751K | $5.13M | $15.07M | — | |
| $574.69M | $449.61M | $404.47M | $344.04M | $282.85M | $270.96M | $216.36M | $321.14M | $262.35M | $258.85M | $238.24M | $245.51M | $275.72M | $227.54M | $273.43M | $246.42M | $216.44M | $171.41M | — | |
| — | 11.65% | 11.21% | 10.37% | 9.32% | 9.5% | 7.5% | 11.06% | 9.68% | 10.36% | 9.88% | 9.72% | 10.41% | 8.72% | 11.07% | 10.57% | 10.24% | 9.27% | — | |
| $690.95M | $553.33M | $500.49M | $433.34M | $371.24M | $361.12M | $303.33M | $406.4M | $350.92M | $349.01M | $336.97M | $349.12M | $384.98M | $335.62M | $374.24M | $342.75M | $307.66M | $247.79M | — | |
| $67M | $72.08M | $66.33M | $59.84M | $36.76M | $33.89M | $38.9M | $39.27M | $36.24M | $34.55M | $34.61M | $28.97M | $12.51M | $26.96M | $34.31M | $35.67M | $38.74M | $39.32M | $37.74M | |
| -$1.93M | -$9.6M | -$17.35M | -$8.87M | -$1.17M | $2.54M | -$20.71M | — | — | — | — | — | — | — | — | — | — | — | — | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | $6.72M | $874K | |
| $437.26M | $312.65M | $269.75M | $221.52M | $202.98M | $203.77M | $5.42M | $226.95M | $182.18M | $181.71M | $172.86M | $183.83M | $218.92M | $165.01M | $208.84M | $183.79M | $149.44M | $110.56M | — | |
| $60.14M | $77.62M | $60.96M | $46.36M | $47.8M | $46.55M | -$3.79M | $52.4M | $86.82M | $41.3M | $49.23M | $51.95M | $60.73M | $44.51M | $56.38M | $47.76M | $41.34M | $25.52M | $48.97M | |
| $377.12M | $235.03M | $208.79M | $175.16M | $155.18M | $157.22M | $9.21M | $174.55M | $95.24M | $141.28M | $126.75M | $131.88M | $158.2M | $120.5M | $152.46M | $136.02M | $108.09M | $85.05M | $119.07M | |
| — | 6.09% | 5.79% | 5.28% | 5.11% | 5.51% | 0.32% | 6.01% | 3.52% | 5.66% | 5.25% | 5.22% | 5.97% | 4.62% | 6.17% | 5.84% | 5.11% | 4.6% | 6.26% | |
| — | — | — | — | — | — | $0 | $0 | $121K | -$870K | -$3.11M | $0 | $0 | — | — | — | — | — | — | |
| $372.17M | $280.12M | $260.57M | $231.6M | $91.7M | $195.11M | $139.23M | $131.86M | $59.82M | $240.85M | $33.42M | -$3.01M | $85.52M | $233.05M | $106.7M | $74.41M | $49.59M | — | — | |
| USD/shares | — | $7.42 | $6.53 | $5.50 | $4.85 | $4.90 | $0.28 | $5.01 | $2.67 | $3.94 | $3.49 | $3.39 | $3.57 | $2.66 | $3.37 | $2.99 | $2.38 | $2.00 | $2.79 |
| USD/shares | — | $7.33 | $6.45 | $5.47 | $4.83 | $4.87 | $0.28 | $4.96 | $2.64 | $3.90 | $3.47 | $3.35 | $3.52 | $2.63 | $3.33 | $2.95 | $2.36 | $1.98 | $2.75 |
| shares | — | 31.68M | 31.95M | 31.83M | 31.98M | 32.11M | 33.26M | 34.85M | 35.66M | 35.85M | 36.28M | 38.95M | 44.36M | 45.34M | 45.25M | 45.5M | 45.36M | 42.6M | 42.6M |
| shares | — | 32.08M | 32.36M | 32.04M | 32.12M | 32.3M | 33.44M | 35.18M | 36.05M | 36.23M | 36.53M | 39.33M | 44.95M | 45.82M | 45.72M | 46.05M | 45.71M | 42.91M | 43.26M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2008–FY2025: $1.31B in buybacks, $249.01M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
3.43×
Peer median 6.98×
EV/EBIT
25.78×
Peer median 30.23×
P/E (TTM)
37.52×
Peer median 43.85×
Peer medians compare against the 45 similar-size Aerospace & Defense companies (of 86 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Space and Defense | $1,113,028,000 | $1,018,148,000 | $947,251,000 | $872,343,000 | — | — | — | — |
| Industrial | $955,581,000 | $991,146,000 | $982,724,000 | $906,979,000 | — | — | — | — |
| Commercial Aircraft | $903,879,000 | $788,100,000 | $665,883,000 | $514,388,000 | — | — | — | — |
| Military Aircraft | $888,136,000 | $811,566,000 | $720,332,000 | $742,073,000 | — | — | — | — |
| Aircraft Controls | — | — | — | — | $1,161,238,000 | $1,205,750,000 | $1,302,972,000 | $1,193,505,000 |
| Industrial Systems | — | — | — | — | $891,520,000 | $908,690,000 | $918,223,000 | $935,086,000 |
| Space and Defense Controls | — | — | — | — | $799,235,000 | $770,114,000 | $683,468,000 | $580,877,000 |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| United States | $2,432,811,000 | $2,319,352,000 | $2,153,121,000 | $2,041,952,000 | $1,935,626,000 | $1,873,667,000 | $1,757,518,000 | $1,592,513,000 |
| Non Us | $1,180,459,000 | $1,124,814,000 | $959,408,000 | $829,443,000 | $767,628,000 | $676,264,000 | $767,327,000 | $617,539,000 |
| Germany | $247,354,000 | $164,794,000 | $203,661,000 | $164,388,000 | $148,739,000 | $175,598,000 | $213,128,000 | $202,676,000 |
| France | — | — | — | — | — | — | — | $138,054,000 |
| Japan | — | — | — | — | — | $159,025,000 | $166,690,000 | $158,686,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Space and Defense | $131,137,000 | $126,885,000 | $96,107,000 | $86,844,000 | — | — | — | — |
| Commercial Aircraft | $111,793,000 | $98,877,000 | $86,037,000 | $33,565,000 | — | — | — | — |
| Industrial | $107,919,000 | $93,200,000 | $101,269,000 | $72,384,000 | — | — | — | — |
| Military Aircraft | $98,757,000 | $85,503,000 | $60,625,000 | $90,055,000 | — | — | — | — |
| Aircraft Controls | — | — | — | — | $96,678,000 | $34,670,000 | $122,701,000 | $129,772,000 |
| Industrial Systems | — | — | — | — | $85,948,000 | $80,025,000 | $109,451,000 | $64,964,000 |
| Space and Defense Controls | — | — | — | — | $88,333,000 | $101,667,000 | $88,990,000 | $67,615,000 |
Operating Margin by Segment (%)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Space and Defense | 11.8% | 12.5% | 10.1% | 10% | — | — | — | — |
| Industrial | 11.3% | 9.4% | 10.3% | 8% | — | — | — | — |
| Commercial Aircraft | 12.4% | 12.5% | 12.9% | 6.5% | — | — | — | — |
| Military Aircraft | 11.1% | 10.5% | 8.4% | 12.1% | — | — | — | — |
| Aircraft Controls | — | — | — | — | 8.3% | 2.9% | 9.4% | 10.9% |
| Industrial Systems | — | — | — | — | 9.6% | 8.8% | 11.9% | 6.9% |
| Space and Defense Controls | — | — | — | — | 11.1% | 13.2% | 13% | 11.6% |
Key facts
CIK
67887
CUSIP
615394202
13F (30d)
486 filings
466 filers
Visit website
Investor relations