Industrials / Specialty Industrial MachineryNYSE
$247.66
+1.85 (+0.75%)
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 $2.8B · quality 57.0/100
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
24/100
D
Piotroski
3/9
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
$71.3B
P/E
23.0x
↑EV/EBITDA
17.3x
↑ROE
95.1%
↑Gross Margin
44.1%
↑Debt/Equity
2.86
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2007–2025 · 18 años de histórico normalizado
Revenue CAGR
-0.0%
FCF CAGR
+1.3%
FCF margin
16.9%
FCF / Net income
0.88x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $16.04B · net income $3.07B · FCF $2.71B
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 | $16.04B | $16.04B | $15.90B | $16.11B | $15.93B | $14.46B | $12.57B | $14.11B | $14.77B | $14.31B | $13.60B | $13.40B | $14.48B | $14.13B | $14.79B | $14.52B | $15.42B | $13.57B | $17.10B | $16.11B |
| Net Income | $3.07B | $3.07B | $3.49B | $2.96B | $3.03B | $2.69B | $2.11B | $2.52B | $2.56B | $1.69B | $2.04B | $1.90B | $2.95B | $1.68B | $2.87B | $2.07B | $1.50B | $972.7M | $1.52B | $1.87B |
| EBITDA | $4.66B | $4.66B | $5.11B | $4.48B | $4.46B | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 10.49 | 10.49 | 11.71 | 9.74 | 9.77 | 8.51 | 6.63 | 7.74 | 7.60 | 4.86 | 5.70 | 5.13 | 7.28 | 3.74 | 6.06 | 4.19 | 2.99 | 1.94 | 2.91 | 3.36 |
| Gross Margin | 44.1% | 44.1% | 44.3% | 42.2% | 40.8% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 26.3% | 26.3% | 26.8% | 25.1% | 23.8% | 24.1% | 22.9% | 24.1% | 24.3% | 24.3% | 22.5% | 21.4% | 19.9% | 17.8% | 16.7% | 16.3% | 14.6% | 10.2% | 14.6% | 16.3% |
| Net Margin | 19.1% | 19.1% | 21.9% | 18.4% | 19.0% | 18.6% | 16.8% | 17.9% | 17.4% | 11.8% | 15.0% | 14.2% | 20.3% | 11.9% | 19.4% | 14.3% | 9.7% | 7.2% | 8.9% | 11.6% |
| Balance Sheet | ||||||||||||||||||||
| Debt/Equity | 2.86 | 2.86 | 2.44 | 2.78 | 2.57 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 1.19 | 1.19 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||||
| Free Cash Flow | $2.71B | $2.71B | $2.84B | $3.08B | $1.94B | $2.26B | $2.57B | $2.67B | $2.45B | $2.10B | $2.03B | $2.02B | $1.25B | $2.16B | $1.69B | $1.60B | $1.20B | $1.91B | $1.86B | $2.13B |
| Returns | ||||||||||||||||||||
| ROE | 95.1% | 95.1% | 105.2% | 98.2% | 98.3% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Valuation | ||||||||||||||||||||
| P/E | 23.00 | 23.00 | 21.54 | 26.48 | 23.23 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 17.35 | 17.35 | 16.11 | 19.09 | 17.45 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 22.45 | 22.45 | 22.66 | 26.00 | 22.83 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||||
| Revenue Growth | 0.9% | 0.9% | -1.3% | 1.1% | — | 15.0% | -10.9% | -4.5% | 3.2% | 5.3% | 1.4% | -7.4% | 2.5% | -4.4% | 1.9% | -5.8% | 13.6% | -20.6% | 6.1% | — |
| EPS Growth | -10.4% | -10.4% | 20.2% | -0.3% | — | 28.4% | -14.3% | 1.8% | 56.4% | -14.7% | 11.1% | -29.5% | 94.7% | -38.3% | 44.6% | 40.1% | 54.1% | -33.3% | -13.4% | — |
| Dividend Yield | 2.6% | 2.6% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
28.0%
EPS terminal req.
$21.98
Spread vs growth
-38.4%
5Y implied EPS CAGR
20.4%
EPS terminal req.
$26.59
Spread vs growth
-30.9%
10Y implied EPS CAGR
15.1%
EPS terminal req.
$42.82
Spread vs growth
-25.5%
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
+4.7%
Start / end P/E
20.7x → 23.6x
EPS bridge
11.71 → 10.49
Residual
-1.5%
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.