Industrials / Specialty Business ServicesNasdaqGS
$173.96
+0.00 (+0.00%)
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 21% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.7B · quality 81.0/100
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
36/100
D
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
$69.6B
P/E
N/A
•EV/EBITDA
N/A
•ROE
38.7%
↑Gross Margin
50.0%
↑Debt/Equity
0.52
↑Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+6.5%
FCF CAGR
+10.3%
FCF margin
17.0%
FCF / Net income
0.97x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.34B · net income $1.81B · FCF $1.76B
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 | $10.34B | $10.34B | $9.60B | $8.82B | $7.85B | $7.12B | $7.09B | $6.89B | — | $5.32B | $4.80B | $4.37B | $4.19B | $4.25B | $4.10B | $3.81B | $3.55B | $3.77B |
| Net Income | $1.81B | $1.81B | $1.57B | $1.35B | $1.24B | $1.11B | $876.0M | $885.0M | — | $480.7M | $693.5M | $430.6M | $374.4M | $315.4M | $297.6M | $247.0M | $215.6M | $226.4M |
| EBITDA | $2.85B | $2.85B | $2.51B | $2.21B | $1.99B | $1.77B | $1.54B | $1.49B | — | $970.3M | $934.2M | $836.2M | $750.0M | $745.9M | $733.8M | $633.8M | $584.0M | — |
| EPS | 4.40 | 4.40 | 3.79 | 3.25 | 11.65 | 10.24 | 8.11 | 7.99 | — | 4.38 | 6.21 | 3.63 | 3.05 | 2.52 | 2.27 | 1.68 | 1.40 | 1.48 |
| Gross Margin | 50.0% | 50.0% | 48.8% | 47.3% | 46.2% | 46.6% | 45.6% | 45.4% | — | 44.7% | 43.8% | 43.3% | 41.7% | 41.3% | 42.4% | 42.2% | 42.2% | — |
| Operating Margin | 22.8% | 22.8% | 21.6% | 20.4% | 20.2% | 19.5% | 16.4% | 16.4% | — | 14.5% | 16.0% | 15.6% | 14.4% | 13.3% | 13.2% | 11.6% | 11.0% | 10.8% |
| Net Margin | 17.5% | 17.5% | 16.4% | 15.3% | 15.7% | 15.6% | 12.4% | 12.8% | — | 9.0% | 14.5% | 9.9% | 8.9% | 7.4% | 7.3% | 6.5% | 6.1% | 6.0% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.52 | 0.52 | 0.47 | 0.64 | 0.75 | 0.45 | 0.79 | 0.85 | — | 1.20 | 0.57 | 0.67 | 0.59 | 0.59 | 0.50 | 0.56 | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $1.76B | $1.76B | $1.66B | $1.26B | $1.30B | $1.22B | $1.06B | $791.1M | — | $490.6M | $190.5M | $362.6M | $460.4M | — | — | $158.3M | $454.6M | $363.4M |
| Returns | ||||||||||||||||||
| ROE | 38.7% | 38.7% | 36.4% | 34.9% | 37.4% | 30.1% | 27.1% | 29.5% | — | 20.9% | 37.6% | 22.3% | 17.1% | 14.3% | 13.9% | 10.7% | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 7.7% | 7.7% | 8.9% | 12.2% | 10.4% | 0.4% | 2.8% | — | — | 11.0% | 9.8% | 4.2% | -1.2% | 3.5% | 7.7% | 7.4% | -6.0% | — |
| EPS Growth | 16.1% | 16.1% | 16.6% | -72.1% | 13.8% | 26.3% | 1.5% | — | — | -29.5% | 71.1% | 19.0% | 21.0% | 11.0% | 35.1% | 20.0% | -5.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
51.9%
EPS terminal req.
$15.44
Spread vs growth
-35.9%
5Y implied EPS CAGR
33.5%
EPS terminal req.
$18.68
Spread vs growth
-17.4%
10Y implied EPS CAGR
21.2%
EPS terminal req.
$30.08
Spread vs growth
-5.1%
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.
Unavailable: positive start/end prices are required.