Industrials / Electrical Equipment & PartsNYSE
$18.40
+0.18 (+0.99%)
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 33% · confianza 20%
FCF escenarios
weak_data · normalized FCF $331.7M · quality 22.0/100
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
33/100
D
Piotroski
6/9
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
$1.3B
P/E
6.7x
↓EV/EBITDA
8.2x
↓ROE
140.7%
↑Gross Margin
41.7%
↑Debt/Equity
20.79
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2013–2025 · 12 años de histórico normalizado
Revenue CAGR
+3.2%
FCF CAGR
—
FCF margin
2.1%
FCF / Net income
0.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.95B · net income $239.0M · FCF $63.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||
| Revenue | $2.95B | $2.95B | $2.89B | $2.96B | $3.05B | $3.02B | $2.74B | $2.49B | $1.80B | $1.76B | $1.63B | $1.63B | $1.84B | $2.01B |
| Net Income | $239.0M | $239.0M | $38.1M | $140.5M | $-231.5M | $160.9M | $-93.3M | $51.1M | $93.5M | $201.5M | $127.7M | $-4.0M | $157.3M | $114.9M |
| EBITDA | $565.1M | $565.1M | $330.0M | $467.1M | $-25.5M | — | — | — | — | — | — | — | — | — |
| EPS | 3.32 | 3.32 | 0.52 | 1.94 | -3.37 | 2.11 | -1.58 | 0.58 | 1.52 | 3.22 | 2.04 | -0.06 | 2.53 | 1.85 |
| Gross Margin | 41.7% | 41.7% | 38.3% | 38.0% | 36.7% | 38.4% | 39.4% | 40.2% | 46.2% | 46.2% | 43.6% | 46.3% | 46.2% | 44.8% |
| Operating Margin | 15.5% | 15.5% | 11.9% | 13.5% | 13.2% | — | — | — | — | — | — | — | — | — |
| Net Margin | 8.1% | 8.1% | 1.3% | 4.7% | -7.6% | 5.3% | -3.4% | 2.0% | 5.2% | 11.5% | 7.8% | -0.2% | 8.5% | 5.7% |
| Balance Sheet | ||||||||||||||
| Debt/Equity | 20.79 | 20.79 | 24.36 | 16.40 | 27.74 | 9.37 | 10.70 | 6.37 | 39.84 | 11.50 | -32.72 | -16.38 | 0.00 | — |
| Current Ratio | 2.05 | 2.05 | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||
| Free Cash Flow | $63.2M | $63.2M | $331.7M | $338.4M | $-91.5M | $114.8M | $311.1M | — | — | — | — | — | — | — |
| Returns | ||||||||||||||
| ROE | 140.7% | 140.7% | 28.1% | 66.7% | -177.3% | 45.2% | -30.2% | 9.4% | 381.6% | 236.8% | -425.7% | 6.7% | 21.7% | 15.6% |
| Valuation | ||||||||||||||
| P/E | 6.74 | 6.74 | 61.21 | 14.93 | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 8.18 | 8.18 | 16.38 | 11.41 | — | — | — | — | — | — | — | — | — | — |
| P/B | 7.80 | 7.80 | 17.04 | 9.95 | 13.69 | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||
| Revenue Growth | 2.3% | 2.3% | -2.5% | -3.0% | — | 10.1% | 10.0% | 38.8% | 2.4% | 7.4% | 0.2% | -11.3% | -8.5% | — |
| EPS Growth | 538.5% | 538.5% | -73.2% | 157.6% | — | 233.5% | -372.4% | -61.8% | -52.8% | 57.8% | 3500.0% | -102.4% | 36.8% | — |
| Dividend Yield | 6.5% | 6.5% | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-21.1%
EPS terminal req.
$1.63
Spread vs growth
559.5%
5Y implied EPS CAGR
-9.9%
EPS terminal req.
$1.98
Spread vs growth
548.3%
10Y implied EPS CAGR
-0.4%
EPS terminal req.
$3.18
Spread vs growth
538.9%
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
-14.5%
Start / end P/E
44.8x → 5.5x
EPS bridge
0.52 → 3.32
Residual
-471.8%
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.