Industrials / Engineering & ConstructionNYSE
$72.25
+2.88 (+4.15%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $684.9M · quality 70.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
40/100
C
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$9.3B
P/E
15.1x
↓EV/EBITDA
8.8x
↓ROE
22.5%
↑Gross Margin
7.5%
↓Debt/Equity
1.30
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
+12.0%
FCF margin
4.2%
FCF / Net income
1.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $16.14B · net income $561.8M · FCF $684.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $16.14B | $16.14B | $16.11B | $14.38B | $13.15B | $13.34B | $13.24B | $13.64B | $13.88B | $18.20B | — | — | — | — | — | — | — | — | — |
| Net Income | $561.8M | $561.8M | $402.3M | $55.3M | $310.6M | $173.2M | $-186.4M | $-261.1M | $136.5M | $339.4M | $96.1M | $-154.8M | $229.9M | $239.2M | $-58.6M | $275.8M | $236.9M | $189.7M | $147.2M |
| EBITDA | $1.28B | $1.28B | $1.08B | $548.5M | $831.8M | $806.0M | $618.8M | $657.3M | $660.2M | $932.5M | $774.3M | $728.3M | $448.3M | $471.4M | $156.6M | $531.5M | $419.7M | $371.0M | $301.3M |
| EPS | 4.21 | 4.21 | 2.95 | 0.39 | 2.18 | 1.16 | -1.16 | -1.63 | 0.84 | 2.13 | 0.62 | -1.04 | 2.33 | 2.35 | -0.52 | 2.33 | 2.05 | 1.73 | 1.41 |
| Gross Margin | 7.5% | 7.5% | 6.7% | 6.6% | 6.4% | 6.0% | 5.4% | 4.5% | 3.5% | 3.8% | — | — | — | — | — | — | — | — | — |
| Operating Margin | 6.6% | 6.6% | 5.7% | 5.5% | 5.3% | 4.7% | 2.9% | 2.9% | 2.8% | 3.6% | — | — | — | — | — | — | — | — | — |
| Net Margin | 3.5% | 3.5% | 2.5% | 0.4% | 2.4% | 1.3% | -1.4% | -1.9% | 1.0% | 1.9% | — | — | — | — | — | — | — | — | — |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 1.30 | 1.30 | 1.39 | 1.24 | 1.13 | — | — | — | — | — | — | — | — | — | — | — | 0.44 | 0.08 | — |
| Current Ratio | 1.10 | 1.10 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $684.9M | $684.9M | $707.9M | $590.4M | $576.6M | $568.4M | $215.0M | $677.0M | $661.3M | $610.3M | $622.8M | $650.1M | — | — | $370.5M | $54.0M | $90.1M | $165.7M | $99.9M |
| Returns | |||||||||||||||||||
| ROE | 22.5% | 22.5% | 18.4% | 2.5% | 12.5% | 6.4% | -5.7% | -7.1% | 3.3% | 8.5% | 2.9% | -4.5% | 10.5% | 11.8% | -2.7% | 11.8% | 11.3% | 11.0% | — |
| Valuation | |||||||||||||||||||
| P/E | 15.08 | 15.08 | 35.17 | 210.36 | 33.07 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 8.84 | 8.84 | 14.42 | 23.68 | 14.32 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 3.86 | 3.86 | 6.48 | 5.20 | 4.15 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | 0.2% | 0.2% | 12.0% | 9.4% | — | 0.8% | -3.0% | -1.7% | -23.8% | — | — | — | — | — | — | — | — | — | — |
| EPS Growth | 42.7% | 42.7% | 656.4% | -82.1% | — | 200.0% | 28.8% | -294.0% | -60.6% | 243.5% | 159.6% | -144.6% | -0.9% | 551.9% | -122.3% | 13.7% | 18.5% | 22.7% | — |
| Dividend Yield | 1.6% | 1.6% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
15.0%
EPS terminal req.
$6.41
Spread vs growth
27.7%
5Y implied EPS CAGR
13.0%
EPS terminal req.
$7.76
Spread vs growth
29.7%
10Y implied EPS CAGR
11.5%
EPS terminal req.
$12.49
Spread vs growth
31.2%
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-32.6%
Start / end P/E
37.2x → 17.2x
EPS bridge
2.95 → 4.21
Residual
-23.0%
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.