Industrials / Aerospace & DefenseNYSE
$309.59
-5.59 (-1.77%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.7B · quality 80.7/100
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
27/100
D
Piotroski
5/9
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
$57.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
8.2%
↑Gross Margin
N/A
•Debt/Equity
0.53
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2026 · 18 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
+10.8%
FCF margin
—
FCF / Net income
1.67x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $1.61B · FCF $2.68B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||
| Revenue | — | — | $21.86B | $21.32B | $19.42B | $17.06B | $17.81B | $12.86B | $6.80B | $6.17B | $5.90B | $5.99B | $3.88B | $5.01B | $5.11B | $5.45B | $5.42B | $4.72B | $5.00B | $4.60B |
| Net Income | $1.61B | $1.61B | $1.61B | $1.50B | $1.23B | $1.06B | $1.85B | $1.33B | $949.0M | $699.0M | $553.0M | $324.0M | $334.0M | $535.0M | $113.0M | $30.6M | $588.0M | $561.6M | $37.9M | $444.2M |
| EBITDA | $3.33B | $3.33B | $3.75B | $3.56B | $2.93B | $2.49B | $3.08B | — | $1.70B | $1.38B | $1.38B | $1.42B | — | — | — | — | — | — | — | — |
| EPS | 8.53 | 8.53 | 8.53 | 7.87 | 6.44 | 5.49 | 9.09 | 7.89 | 7.86 | 5.76 | 4.36 | 2.59 | 3.11 | 4.95 | 1.01 | 0.26 | 4.60 | 4.28 | 0.28 | 3.24 |
| Gross Margin | — | — | 25.7% | 25.9% | 26.3% | 28.9% | — | — | — | — | — | — | — | — | — | — | — | 39.6% | 31.7% | — |
| Operating Margin | — | — | 9.8% | 9.4% | 9.3% | 11.3% | 11.8% | — | 21.3% | 18.2% | 18.2% | 17.6% | — | — | — | — | — | — | — | — |
| Net Margin | — | — | 7.3% | 7.0% | 6.3% | 6.2% | 10.4% | 10.4% | 14.0% | 11.3% | 9.4% | 5.4% | 8.6% | 10.7% | 2.2% | 0.6% | 10.9% | 11.9% | 0.8% | 9.7% |
| Balance Sheet | ||||||||||||||||||||
| Debt/Equity | 0.53 | 0.53 | 0.57 | 0.63 | 0.70 | 0.38 | 0.37 | 0.30 | 0.82 | 1.04 | 1.17 | 1.35 | 1.49 | 0.86 | 1.01 | 0.97 | 0.75 | 0.54 | 0.63 | — |
| Cash Flow | ||||||||||||||||||||
| Free Cash Flow | $2.68B | $2.68B | $2.68B | $2.15B | $1.65B | $1.91B | $2.35B | — | $1.02B | $615.0M | $450.0M | $772.0M | $706.0M | $648.0M | $668.0M | $643.0M | $521.8M | $612.8M | $557.9M | $426.2M |
| Returns | ||||||||||||||||||||
| ROE | 8.2% | 8.2% | 8.2% | 7.7% | 6.5% | 5.7% | 9.6% | 5.9% | 28.2% | 21.3% | 19.0% | 10.6% | 9.8% | 29.3% | 7.2% | 1.6% | 23.5% | 25.6% | 2.0% | — |
| Valuation | ||||||||||||||||||||
| P/E | — | — | 33.69 | 26.65 | 31.86 | 37.56 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | — | — | 18.22 | 14.50 | 17.64 | 18.50 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | — | — | 2.97 | 2.05 | 2.08 | 2.15 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||||
| Revenue Growth | — | — | 2.5% | 9.8% | 13.8% | — | 38.6% | 89.0% | 10.3% | 4.6% | -1.6% | 54.2% | -22.5% | -2.0% | -6.2% | 0.6% | 14.7% | -5.6% | 8.9% | — |
| EPS Growth | 8.4% | 8.4% | 8.4% | 22.2% | 17.3% | — | 15.2% | 0.4% | 36.5% | 32.1% | 68.3% | -16.7% | -37.2% | 390.1% | 288.5% | -94.3% | 7.5% | 1428.6% | -91.4% | — |
| Dividend Yield | — | — | 1.6% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
47.7%
EPS terminal req.
$27.47
Spread vs growth
-39.3%
5Y implied EPS CAGR
31.3%
EPS terminal req.
$33.24
Spread vs growth
-22.9%
10Y implied EPS CAGR
20.2%
EPS terminal req.
$53.53
Spread vs growth
-11.8%
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
+26.7%
Start / end P/E
28.6x → 36.3x
EPS bridge
8.53 → 8.53
Residual
-0.0%
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.