Industrials / Engineering & ConstructionNYSE
$1791.78
-40.33 (-2.21%)
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 $738.0M · quality 79.0/100
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
65/100
B
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
$63.0B
P/E
51.7x
↑EV/EBITDA
43.5x
↑ROE
41.8%
↑Gross Margin
24.1%
↓Debt/Equity
0.20
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+13.9%
FCF CAGR
+21.7%
FCF margin
11.3%
FCF / Net income
1.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.10B · net income $1.02B · FCF $1.03B
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 | $9.10B | $9.10B | $7.03B | $5.21B | $4.14B | $3.07B | $2.86B | $2.62B | $2.18B | $1.79B | $1.63B | $1.58B | $1.41B | $1.36B | $1.33B | $1.22B | $1.06B | $1.13B |
| Net Income | $1.02B | $1.02B | $522.4M | $323.4M | $245.9M | $143.3M | $150.1M | $114.3M | $112.9M | $55.3M | $64.9M | $49.4M | $23.1M | $27.3M | $11.8M | $-36.5M | $14.7M | $34.2M |
| EBITDA | $1.44B | $1.44B | $817.1M | $478.6M | $329.3M | $216.8M | $218.6M | $188.1M | — | — | — | — | — | — | — | — | — | — |
| EPS | 28.88 | 28.88 | 14.60 | 9.01 | 6.82 | 3.93 | 4.09 | 3.08 | 3.00 | 1.47 | 1.72 | 1.30 | 0.61 | 0.73 | 0.36 | -0.99 | 0.39 | 0.89 |
| Gross Margin | 24.1% | 24.1% | 21.0% | 19.0% | 17.9% | 18.3% | 19.1% | 19.2% | 20.4% | 20.5% | 21.0% | 20.1% | 17.7% | 17.7% | 15.6% | 14.9% | 17.9% | 20.0% |
| Operating Margin | 14.4% | 14.4% | 10.6% | 8.0% | 6.1% | 6.1% | 6.7% | 6.3% | 6.9% | 5.6% | 6.2% | 5.7% | 3.0% | 3.4% | 1.7% | -3.5% | 3.0% | 5.0% |
| Net Margin | 11.2% | 11.2% | 7.4% | 6.2% | 5.9% | 4.7% | 5.3% | 4.4% | 5.2% | 3.1% | 4.0% | 3.1% | 1.6% | 2.0% | 0.9% | -3.0% | 1.4% | 3.0% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.20 | 0.20 | 0.18 | 0.20 | 0.39 | 0.48 | 0.34 | 0.35 | 0.15 | 0.14 | 0.01 | 0.03 | 0.13 | 0.01 | 0.01 | 0.01 | — | — |
| Current Ratio | 1.24 | 1.24 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $1.03B | $1.03B | $738.0M | $544.7M | $253.2M | $157.8M | $262.4M | $110.3M | $119.9M | $78.6M | $68.0M | $77.1M | $23.4M | $21.0M | $18.7M | $21.0M | $25.1M | $44.8M |
| Returns | ||||||||||||||||||
| ROE | 41.8% | 41.8% | 30.6% | 25.3% | 24.6% | 17.8% | 21.6% | 19.5% | 22.7% | 13.2% | 17.2% | 14.2% | 7.5% | 9.2% | 4.4% | -13.8% | 4.7% | — |
| Valuation | ||||||||||||||||||
| P/E | 51.75 | 51.75 | 30.72 | 21.74 | 16.68 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 43.55 | 43.55 | 19.34 | 14.80 | 13.46 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 25.86 | 25.86 | 9.41 | 5.50 | 4.10 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 29.5% | 29.5% | 35.0% | 25.8% | — | 7.6% | 9.2% | 19.8% | 22.1% | 9.4% | 3.4% | 12.0% | 3.9% | 2.0% | 9.4% | 14.4% | -5.8% | — |
| EPS Growth | 97.8% | 97.8% | 62.0% | 32.1% | — | -3.9% | 32.8% | 2.7% | 104.1% | -14.5% | 32.3% | 113.1% | -16.4% | 102.8% | 136.4% | -353.8% | -56.2% | — |
| Dividend Yield | 0.1% | 0.1% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
76.6%
EPS terminal req.
$158.99
Spread vs growth
21.2%
5Y implied EPS CAGR
46.1%
EPS terminal req.
$192.38
Spread vs growth
51.7%
10Y implied EPS CAGR
26.8%
EPS terminal req.
$309.83
Spread vs growth
71.0%
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
+274.0%
Start / end P/E
32.8x → 61.9x
EPS bridge
14.60 → 28.88
Residual
+87.0%
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.