Technology / Electronic ComponentsNYSE
$176.65
-5.12 (-2.82%)
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 $974.0M · quality 70.3/100
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
59/100
C
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
$152.0B
P/E
84.6x
↑EV/EBITDA
43.2x
↑ROE
13.5%
↑Gross Margin
36.0%
↑Debt/Equity
0.79
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2007–2025 · 18 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
9.0%
FCF / Net income
0.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $15.63B · net income $1.60B · FCF $1.41B
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 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||
| Revenue | $15.63B | $15.63B | $13.12B | $12.59B | $14.19B | $14.08B | $11.30B | $11.50B | $11.29B | $10.12B | $9.39B | — | — | — | — | — | — | — | — | — |
| Net Income | $1.60B | $1.60B | $506.0M | $581.0M | $1.32B | $1.91B | $512.0M | $960.0M | $1.07B | $-497.0M | $3.69B | $1.34B | $2.47B | $1.96B | $1.64B | $2.82B | $3.56B | $2.01B | $5.26B | $2.15B |
| EBITDA | $3.73B | $3.73B | $2.49B | $2.51B | $3.54B | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 1.83 | 1.83 | 0.58 | 0.68 | 1.54 | 1.28 | 0.54 | 1.07 | 1.13 | -0.66 | 3.23 | 1.00 | 1.73 | 1.34 | 1.09 | 1.78 | 2.25 | 1.28 | 3.32 | 1.34 |
| Gross Margin | 36.0% | 36.0% | 32.6% | 31.2% | 31.8% | 36.0% | 31.2% | 35.1% | 39.5% | 39.7% | 40.1% | — | — | — | — | — | — | — | — | — |
| Operating Margin | 14.6% | 14.6% | 8.7% | 7.1% | 10.1% | 15.0% | 4.5% | 11.4% | 14.0% | 15.9% | 15.2% | — | — | — | — | — | — | — | — | — |
| Net Margin | 10.2% | 10.2% | 3.9% | 4.6% | 9.3% | 13.5% | 4.5% | 8.3% | 9.4% | -4.9% | 39.4% | — | — | — | — | — | — | — | — | — |
| Balance Sheet | ||||||||||||||||||||
| Debt/Equity | 0.79 | 0.79 | 0.76 | 0.73 | 0.65 | — | — | — | — | — | — | — | — | — | 0.16 | 0.11 | 0.12 | 0.13 | — | — |
| Current Ratio | 1.61 | 1.61 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||||
| Free Cash Flow | $1.41B | $1.41B | $974.0M | $615.0M | $1.01B | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Returns | ||||||||||||||||||||
| ROE | 13.5% | 13.5% | 4.7% | 5.0% | 11.0% | 15.5% | 3.9% | 7.4% | 7.7% | -3.2% | 20.7% | 7.1% | 11.5% | 9.3% | 7.6% | 13.4% | 18.4% | 12.9% | 39.1% | — |
| Valuation | ||||||||||||||||||||
| P/E | 84.64 | 84.64 | 81.90 | 44.96 | 22.97 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 43.16 | 43.16 | 19.10 | 13.11 | 10.30 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 12.99 | 12.99 | 3.86 | 2.27 | 2.53 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||||
| Revenue Growth | 19.1% | 19.1% | 4.2% | -11.3% | — | 24.6% | -1.7% | 1.9% | 11.6% | 7.7% | — | — | — | — | — | — | — | — | — | — |
| EPS Growth | 215.5% | 215.5% | -14.7% | -55.8% | — | 137.0% | -49.5% | -5.3% | 271.2% | -120.4% | 223.0% | -42.2% | 29.1% | 22.9% | -38.8% | -20.9% | 75.8% | -61.4% | 147.8% | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
104.6%
EPS terminal req.
$15.67
Spread vs growth
110.9%
5Y implied EPS CAGR
59.6%
EPS terminal req.
$18.97
Spread vs growth
155.9%
10Y implied EPS CAGR
32.5%
EPS terminal req.
$30.55
Spread vs growth
183.0%
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
+255.6%
Start / end P/E
85.5x → 96.2x
EPS bridge
0.58 → 1.83
Residual
+27.0%
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.