Technology / Electronic ComponentsNYSE
$146.35
-2.40 (-1.62%)
FCF base 3Y
$44.78
-32.6% CAGR · yield 6.4%
FCF base 5Y
$62.35
-15.7% base · -14.4% expected
Precio de entrada
$28.99
MOS 18% · confianza 87%
FCF escenarios
audited · normalized FCF $2.2B · quality 70.7/100
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
54/100
C
Piotroski
6/9
balance/quality
Valuation
46/100
-3.8% upside
5Y CAGR
-14.4%
0/100
Data QA
100/100
SEC 100%
Sin guardar todavía.
Market Cap
$180.1B
P/E
39.5x
↑EV/EBITDA
27.8x
↑ROE
31.8%
↑Gross Margin
36.9%
↑Debt/Equity
1.16
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2007–2025 · 18 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
+16.4%
FCF margin
19.0%
FCF / Net income
1.03x
Latest source
SEC-backed
Margin decomposition
Último año: revenue $23.09B · net income $4.27B · FCF $4.38B
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 | $23.09B | $23.09B | $15.22B | $12.55B | $12.62B | $10.88B | $8.60B | $8.23B | $8.20B | $7.01B | $6.29B | — | — | — | — | — | — | — | — | — |
| Net Income | $4.27B | $4.27B | $2.42B | $1.93B | $1.90B | $1.59B | $1.20B | $1.16B | $1.21B | $650.5M | $822.9M | $763.5M | $709.1M | $638.7M | $559.5M | $528.8M | $496.4M | $317.8M | $419.2M | $353.2M |
| EBITDA | $6.89B | $6.89B | $3.80B | $3.00B | $2.99B | $2.50B | $1.95B | $1.93B | $1.99B | $1.65B | $1.42B | $1.28B | $1.20B | $1.03B | $950.1M | $871.1M | $803.2M | $587.4M | $723.5M | $635.2M |
| EPS | 3.34 | 3.34 | 1.92 | 1.55 | 1.53 | 2.54 | 1.96 | 1.88 | 3.85 | 2.06 | 2.61 | 2.41 | 2.21 | 1.96 | 1.69 | 3.05 | 2.82 | 1.83 | 2.34 | 1.94 |
| Gross Margin | 36.9% | 36.9% | 33.8% | 32.5% | 31.9% | 31.3% | 31.0% | 31.8% | 32.4% | 32.9% | 32.5% | — | — | — | — | — | — | — | — | — |
| Operating Margin | 25.4% | 25.4% | 20.7% | 20.4% | 20.5% | 19.4% | 19.1% | 19.7% | 20.6% | 20.4% | 19.2% | — | — | — | — | — | — | — | — | — |
| Net Margin | 18.5% | 18.5% | 15.9% | 15.4% | 15.1% | 14.6% | 14.0% | 14.0% | 14.7% | 9.3% | 13.1% | — | — | — | — | — | — | — | — | — |
| Balance Sheet | ||||||||||||||||||||
| Debt/Equity | 1.16 | 1.16 | 0.70 | 0.52 | 0.65 | — | — | — | — | 0.89 | 0.82 | 0.87 | 0.91 | 0.75 | 0.70 | 0.63 | 0.34 | 0.43 | — | — |
| Current Ratio | 1.71 | 1.71 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||||
| Free Cash Flow | $4.38B | $4.38B | $2.15B | $2.16B | $1.79B | $1.18B | $1.32B | $1.21B | $802.1M | $917.6M | $886.8M | $858.4M | — | — | — | — | $315.4M | $519.2M | $373.2M | $284.1M |
| Returns | ||||||||||||||||||||
| ROE | 31.8% | 31.8% | 24.8% | 23.1% | 27.1% | 25.2% | 22.3% | 25.5% | 30.0% | 16.3% | 22.4% | 23.6% | 24.4% | 22.3% | 23.0% | 24.4% | 21.4% | 18.2% | 31.1% | 27.6% |
| Valuation | ||||||||||||||||||||
| P/E | 39.54 | 39.54 | 68.78 | 85.20 | 86.31 | 51.99 | 67.38 | 70.24 | 34.30 | 64.11 | 50.60 | 54.80 | 59.76 | 67.38 | 78.14 | 43.30 | 46.83 | 72.16 | 56.44 | 68.07 |
| EV/EBITDA | 27.77 | 27.77 | 24.24 | 20.49 | 17.40 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 12.58 | 12.58 | 17.04 | 19.64 | 23.38 | 13.11 | 15.08 | 17.95 | 10.28 | 10.48 | 11.33 | 12.91 | 14.55 | 14.99 | 17.82 | 10.45 | 10.03 | 13.16 | 17.50 | 18.83 |
| Growth & Yield | ||||||||||||||||||||
| Revenue Growth | 51.7% | 51.7% | 21.3% | -0.5% | 16.1% | 26.5% | 4.5% | 0.3% | 17.0% | 11.5% | — | — | — | — | — | — | — | — | — | — |
| EPS Growth | 74.0% | 74.0% | 23.9% | 1.3% | -39.8% | 29.6% | 4.3% | -51.2% | 86.9% | -21.1% | 8.3% | 9.0% | 12.8% | 16.0% | -44.6% | 8.2% | 54.1% | -21.8% | 20.6% | — |
| Dividend Yield | 0.7% | 0.7% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
57.2%
EPS terminal req.
$12.99
Spread vs growth
16.7%
5Y implied EPS CAGR
36.3%
EPS terminal req.
$15.71
Spread vs growth
37.7%
10Y implied EPS CAGR
22.4%
EPS terminal req.
$25.31
Spread vs growth
51.5%
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
+63.4%
Start / end P/E
46.8x → 43.8x
EPS bridge
1.92 → 3.34
Residual
-4.8%
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.