Technology / Scientific & Technical InstrumentsNYSE
$425.45
+62.55 (+17.24%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $198.0M · quality 56.0/100
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
55/100
C
Piotroski
8/9
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
$83.2B
P/E
202.6x
↑EV/EBITDA
77.2x
↑ROE
0.6%
↓Gross Margin
35.2%
↑Debt/Equity
0.48
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+20.5%
FCF CAGR
+11.6%
FCF margin
3.3%
FCF / Net income
3.90x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.81B · net income $49.4M · FCF $192.8M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $5.81B | $5.81B | $4.71B | $5.16B | $3.32B | $3.11B | $2.38B | $1.36B | $1.16B | $972.0M | $827.2M | $742.0M | $683.3M | $551.1M | $516.4M | $502.8M | $345.1M | $292.2M |
| Net Income | $49.4M | $49.4M | $-156.2M | $-259.5M | $234.8M | $297.6M | $-67.0M | $107.5M | $88.0M | $95.3M | $65.5M | $66.0M | $38.4M | $50.8M | $60.3M | $82.7M | $38.6M | $36.8M |
| EBITDA | $891.0M | $891.0M | $700.6M | $613.0M | $689.8M | $672.2M | $260.4M | $241.0M | $217.5M | $179.2M | $148.5M | $129.9M | $99.6M | $112.3M | $116.0M | — | — | — |
| EPS | -0.52 | -0.52 | -1.84 | -2.93 | 1.45 | 2.37 | -0.79 | 1.63 | 1.35 | 1.48 | 1.04 | 1.05 | 0.60 | 0.80 | 0.94 | 1.30 | 0.63 | 0.61 |
| Gross Margin | 35.2% | 35.2% | 30.9% | 31.4% | 38.2% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 9.2% | 9.2% | 2.6% | 1.6% | 12.5% | 12.9% | 1.7% | 10.9% | 11.8% | 11.9% | 11.1% | 10.4% | 6.8% | 13.0% | 15.8% | — | — | — |
| Net Margin | 0.8% | 0.8% | -3.3% | -5.0% | 7.1% | 9.6% | -2.8% | 7.9% | 7.6% | 9.8% | 7.9% | 8.9% | 5.6% | 9.2% | 11.7% | 16.4% | 11.2% | 12.6% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.48 | 0.48 | 0.57 | 0.62 | 0.56 | 0.39 | 1.05 | 0.39 | 0.41 | 0.36 | 0.28 | 0.21 | 0.33 | 0.18 | 0.02 | 0.03 | 0.01 | — |
| Current Ratio | 3.05 | 3.05 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $192.8M | $192.8M | $198.9M | $198.0M | $99.0M | $428.0M | $160.4M | $41.4M | $7.6M | $-19.9M | $64.8M | $77.1M | $66.2M | $82.4M | $45.3M | $32.6M | $58.6M | $33.4M |
| Returns | ||||||||||||||||||
| ROE | 0.6% | 0.6% | -2.1% | -3.6% | 5.4% | 8.7% | -3.2% | 9.5% | 8.6% | 10.6% | 8.4% | 9.0% | 5.7% | 8.0% | 10.3% | 15.9% | 9.4% | — |
| Valuation | ||||||||||||||||||
| P/E | 202.60 | 202.60 | — | — | 33.59 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 77.24 | 77.24 | 20.95 | 17.53 | 8.02 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 8.10 | 8.10 | 1.49 | 0.98 | 1.29 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 23.4% | 23.4% | -8.8% | 55.6% | — | 30.5% | 74.7% | 17.6% | 19.2% | 17.5% | 11.5% | 8.6% | 24.0% | 6.7% | 2.7% | 45.7% | 18.1% | — |
| EPS Growth | 71.7% | 71.7% | 37.2% | -302.1% | — | 400.0% | -148.5% | 20.7% | -8.8% | 42.3% | -1.0% | 75.0% | -25.0% | -14.9% | -27.7% | 106.3% | 3.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
+454.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.84 → -0.52
Residual
+454.1%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
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.