Industrials / Aerospace & DefenseNYSE
$369.99
+9.99 (+2.78%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $45.9M · quality 51.7/100
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
62/100
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
$11.7B
P/E
41.8x
↑EV/EBITDA
26.1x
↑ROE
11.8%
↑Gross Margin
27.4%
↑Debt/Equity
0.47
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
+4.3%
FCF CAGR
+13.0%
FCF margin
3.3%
FCF / Net income
0.55x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.86B · net income $235.0M · FCF $128.4M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $3.86B | $3.86B | $3.61B | $3.32B | $3.04B | $2.85B | $2.88B | $2.90B | $2.71B | $2.50B | $2.41B | $2.53B | $2.65B | $2.61B | $2.47B | $2.33B | $2.11B | $1.85B | $1.90B |
| Net Income | $235.0M | $235.0M | $208.8M | $175.2M | $155.2M | $157.2M | $9.2M | $174.5M | $95.2M | $141.3M | $126.7M | $131.9M | $158.2M | $120.5M | $152.5M | $136.0M | $108.1M | $85.0M | $119.1M |
| EBITDA | $488.5M | $488.5M | $432.1M | $370.7M | $328.1M | $361.1M | $303.3M | $406.4M | $350.9M | $349.0M | $337.0M | $349.1M | $385.0M | $335.6M | $374.2M | $342.7M | $307.7M | $247.8M | — |
| EPS | 7.33 | 7.33 | 6.40 | 5.47 | 4.83 | 4.87 | 0.28 | 4.96 | 2.64 | 3.90 | 3.47 | 3.35 | 3.52 | 2.63 | 3.33 | 2.95 | 2.36 | 1.98 | 2.75 |
| Gross Margin | 27.4% | 27.4% | 28.1% | 27.1% | 27.0% | 27.2% | 25.8% | 28.1% | 28.6% | 29.4% | 29.5% | 29.2% | 30.1% | 30.0% | 30.2% | 29.2% | 29.0% | 29.1% | 32.0% |
| Operating Margin | 10.6% | 10.6% | 11.0% | 9.5% | 8.7% | 9.5% | 7.5% | 11.1% | 9.7% | 10.4% | 9.9% | 9.7% | 10.4% | 8.7% | 11.1% | 10.6% | 10.2% | 9.3% | — |
| Net Margin | 6.1% | 6.1% | 5.8% | 5.3% | 5.1% | 5.5% | 0.3% | 6.0% | 3.5% | 5.7% | 5.3% | 5.2% | 6.0% | 4.6% | 6.2% | 5.8% | 5.1% | 4.6% | 6.3% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 0.47 | 0.47 | 0.48 | 0.53 | 0.58 | 0.59 | 0.75 | 0.63 | — | — | — | — | 0.57 | 0.39 | 0.51 | 0.60 | 0.68 | — | — |
| Current Ratio | 1.68 | 1.68 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $128.4M | $128.4M | $45.9M | $-37.7M | $107.4M | $164.5M | $190.9M | $63.0M | $7.9M | $142.0M | $148.6M | $253.9M | $208.3M | $158.1M | $107.3M | $112.5M | $129.3M | $36.2M | $16.1M |
| Returns | |||||||||||||||||||
| ROE | 11.8% | 11.8% | 11.4% | 10.7% | 10.8% | 11.2% | 0.7% | 13.2% | 7.8% | 11.6% | 12.8% | 13.3% | 11.7% | 7.8% | 11.7% | 11.4% | 9.6% | 8.0% | 12.0% |
| Valuation | |||||||||||||||||||
| P/E | 41.76 | 41.76 | 31.07 | 20.67 | 15.67 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 26.11 | 26.11 | 16.77 | 11.92 | 9.65 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 5.96 | 5.96 | 3.52 | 2.21 | 1.69 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | 7.0% | 7.0% | 8.8% | 9.2% | — | -1.1% | -0.7% | 7.2% | 8.5% | 3.5% | -4.5% | -4.6% | 1.5% | 5.7% | 6.0% | 10.2% | 14.4% | -2.8% | — |
| EPS Growth | 14.5% | 14.5% | 17.0% | 13.3% | — | 1639.3% | -94.4% | 87.9% | -32.3% | 12.4% | 3.6% | -4.8% | 33.8% | -21.0% | 12.9% | 25.0% | 19.2% | -28.0% | — |
| Dividend Yield | 0.3% | 0.3% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
64.8%
EPS terminal req.
$32.83
Spread vs growth
-50.3%
5Y implied EPS CAGR
40.2%
EPS terminal req.
$39.72
Spread vs growth
-25.7%
10Y implied EPS CAGR
24.2%
EPS terminal req.
$63.98
Spread vs growth
-9.7%
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
+101.5%
Start / end P/E
28.7x → 50.5x
EPS bridge
6.40 → 7.33
Residual
+11.0%
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.