Industrials / Specialty Industrial MachineryNYSE
$223.36
-2.49 (-1.10%)
FCF base 3Y
$198.99
-3.8% CAGR · yield 5.0%
FCF base 5Y
$244.78
+1.9% base · +3.4% expected
Precio de entrada
$116.17
MOS 16% · confianza 93%
FCF escenarios
audited · normalized FCF $1.7B · quality 83.3/100
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
49/100
C
Piotroski
6/9
balance/quality
Valuation
21/100
-29.4% upside
5Y CAGR
+3.4%
64/100
Data QA
100/100
SEC 100%
Sin guardar todavía.
Market Cap
$51.2B
P/E
35.1x
↑EV/EBITDA
23.3x
↑ROE
13.9%
↑Gross Margin
36.0%
↑Debt/Equity
0.21
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2007–2025 · 18 años de histórico normalizado
Revenue CAGR
+7.1%
FCF CAGR
+11.4%
FCF margin
22.6%
FCF / Net income
1.13x
Latest source
SEC-backed
Margin decomposition
Último año: revenue $7.40B · net income $1.48B · FCF $1.67B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025SEC | 2024SEC | 2023SEC | 2022SEC | 2021SEC | 2020SEC | 2019SEC | 2018SEC | 2017SEC | 2016SEC | 2015SEC | 2014SEC | 2013SEC | 2012SEC | 2011SEC | 2010SEC | 2009SEC | 2008SEC | 2007SEC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||
| Revenue | $7.40B | $7.40B | $6.94B | $6.60B | $6.15B | — | — | — | — | $4.30B | $3.84B | $3.97B | $4.02B | $3.59B | $3.33B | $2.99B | $2.47B | $2.10B | $2.53B | $2.14B |
| Net Income | $1.48B | $1.48B | $1.38B | $1.31B | $1.16B | $990.1M | $872.4M | $861.3M | $777.9M | $681.5M | $512.2M | $590.9M | $584.5M | $517.0M | $459.1M | $384.5M | $283.9M | $205.8M | $247.0M | $228.0M |
| EBITDA | $2.30B | $2.30B | $2.16B | $2.03B | $1.83B | $1.60B | $1.28B | $1.41B | $1.28B | $1.09B | $970.7M | $1.06B | $1.04B | $933.7M | $851.3M | $722.5M | $555.1M | $431.6M | $495.9M | $439.2M |
| EPS | 6.40 | 6.40 | 5.93 | 5.67 | 5.01 | 4.25 | 3.77 | 3.75 | 3.34 | 2.94 | 2.19 | 2.45 | 2.37 | 2.10 | 1.88 | 1.58 | 1.18 | 1.27 | 1.53 | 2.12 |
| Gross Margin | 36.0% | 36.0% | 35.7% | 36.1% | 34.9% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 25.8% | 25.8% | 25.6% | 25.9% | 24.4% | — | — | — | — | 21.0% | 20.6% | 22.8% | 22.3% | 22.7% | 22.4% | 21.3% | 19.5% | 17.4% | 17.1% | 18.1% |
| Net Margin | 20.0% | 20.0% | 19.8% | 19.9% | 18.9% | — | — | — | — | 15.8% | 13.3% | 14.9% | 14.5% | 14.4% | 13.8% | 12.9% | 11.5% | 9.8% | 9.8% | 10.7% |
| Balance Sheet | ||||||||||||||||||||
| Debt/Equity | 0.21 | 0.21 | 0.22 | 0.38 | 0.32 | 0.37 | 0.41 | 0.54 | 0.62 | 0.54 | 0.72 | 0.60 | 0.53 | 0.54 | 0.70 | 0.68 | 0.60 | 0.61 | 0.86 | — |
| Current Ratio | 1.14 | 1.14 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||||
| Free Cash Flow | $1.67B | $1.67B | $1.70B | $1.60B | $1.01B | $1.05B | $1.21B | $1.01B | $843.4M | $758.2M | $693.6M | — | — | $597.3M | $555.0M | $457.7M | $383.8M | $331.6M | $203.1M | $240.9M |
| Returns | ||||||||||||||||||||
| ROE | 13.9% | 13.9% | 14.3% | 15.0% | 15.5% | 14.4% | 14.7% | 16.8% | 18.3% | 16.9% | 15.7% | 18.2% | 18.0% | 16.5% | 18.1% | 18.7% | 16.0% | 13.1% | 19.2% | 18.4% |
| Valuation | ||||||||||||||||||||
| P/E | 35.08 | 35.08 | 37.86 | 39.60 | 44.81 | 52.83 | 59.55 | 59.87 | 67.22 | 76.37 | 102.52 | 91.64 | 94.73 | 106.91 | 119.43 | 142.10 | 190.27 | 176.79 | 146.75 | 105.91 |
| EV/EBITDA | 23.25 | 23.25 | 20.14 | 19.83 | 19.33 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 4.89 | 4.89 | 5.40 | 5.95 | 6.95 | 7.61 | 8.72 | 10.07 | 12.32 | 12.92 | 16.11 | 16.67 | 17.13 | 17.62 | 21.61 | 26.60 | 30.52 | 23.18 | 28.10 | 19.47 |
| Growth & Yield | ||||||||||||||||||||
| Revenue Growth | 6.6% | 6.6% | 5.2% | 7.3% | — | — | — | — | — | 12.0% | -3.4% | -1.2% | 11.9% | 7.8% | 11.5% | 21.0% | 17.8% | -17.1% | 18.5% | — |
| EPS Growth | 7.9% | 7.9% | 4.6% | 13.2% | 17.9% | 12.7% | 0.5% | 12.3% | 13.6% | 34.2% | -10.6% | 3.4% | 12.9% | 11.7% | 19.0% | 33.9% | -7.1% | -17.0% | -27.8% | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
45.8%
EPS terminal req.
$19.82
Spread vs growth
-37.8%
5Y implied EPS CAGR
30.2%
EPS terminal req.
$23.98
Spread vs growth
-22.3%
10Y implied EPS CAGR
19.7%
EPS terminal req.
$38.62
Spread vs growth
-11.8%
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
+25.6%
Start / end P/E
30.1x → 34.9x
EPS bridge
5.93 → 6.40
Residual
+1.3%
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.