Industrials / Engineering & ConstructionParis
$123.30
-0.15 (-0.12%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.5B · quality 61.3/100
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
35/100
D
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$12.1B
P/E
11.5x
↓EV/EBITDA
5.1x
↓ROE
13.6%
↑Gross Margin
84.0%
↑Debt/Equity
2.10
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.8%
FCF CAGR
+6.1%
FCF margin
8.8%
FCF / Net income
2.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $26.13B · net income $1.02B · FCF $2.30B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $26.13B | $26.13B | $24.04B | $22.39B | $20.88B |
| Net Income | $1.02B | $1.02B | $1.04B | $1.01B | $896.0M |
| EBITDA | $4.30B | $4.30B | $4.05B | $3.90B | $3.42B |
| EPS | — | — | 11.07 | 10.53 | 9.36 |
| Gross Margin | 84.0% | 84.0% | 83.6% | 82.4% | 82.8% |
| Operating Margin | 9.8% | 9.8% | 10.0% | 10.5% | 10.4% |
| Net Margin | 3.9% | 3.9% | 4.3% | 4.5% | 4.3% |
| Balance Sheet | |||||
| Debt/Equity | 2.10 | 2.10 | 2.50 | 2.48 | 2.58 |
| Current Ratio | 0.95 | 0.95 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.30B | $2.30B | $2.77B | $2.46B | $1.93B |
| Returns | |||||
| ROE | 13.6% | 13.6% | 15.6% | 15.7% | 14.5% |
| Valuation | |||||
| P/E | 11.52 | 11.52 | 7.53 | 9.23 | 10.16 |
| EV/EBITDA | 5.07 | 5.07 | 4.57 | 5.23 | 5.94 |
| P/B | 1.58 | 1.58 | 1.17 | 1.45 | 1.47 |
| Growth & Yield | |||||
| Revenue Growth | 8.7% | 8.7% | 7.4% | 7.2% | — |
| EPS Growth | — | — | 5.1% | 12.5% | — |
| Dividend Yield | 3.9% | 3.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+6.6%
Start / end P/E
n/dx → n/dx
EPS bridge
11.07 → n/d
Residual
+2.8%
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.