Industrials / Engineering & ConstructionNYSE
$98.65
+4.15 (+4.39%)
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 33% · confianza 25%
FCF escenarios
weak_data · normalized FCF $340.5M · quality 47.3/100
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
50/100
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
$5.4B
P/E
21.8x
↑EV/EBITDA
11.5x
↑ROE
16.4%
↑Gross Margin
10.7%
↓Debt/Equity
0.57
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
4.5%
FCF / Net income
1.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.57B · net income $274.9M · FCF $340.5M
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 | $7.57B | $7.57B | $6.37B | $5.72B | $4.42B | $3.50B | $3.49B | $3.11B | $2.94B | $2.38B | $2.00B | — | — | — | — | — | — | — |
| Net Income | $274.9M | $274.9M | $180.9M | $126.1M | $133.0M | $115.7M | $105.0M | $82.3M | $77.5M | $72.4M | $26.7M | $36.9M | $63.7M | $74.7M | $58.3M | $58.6M | $33.6M | $25.9M |
| EBITDA | $504.6M | $504.6M | $415.7M | $362.8M | $297.7M | $275.7M | $246.4M | $226.3M | $209.7M | — | — | — | — | — | — | — | — | — |
| EPS | 5.02 | 5.02 | 3.31 | 2.33 | 2.47 | 2.17 | 2.16 | 1.61 | 1.50 | 1.40 | 0.51 | 0.71 | 1.22 | 1.35 | 1.10 | 1.14 | 0.72 | 0.75 |
| Gross Margin | 10.7% | 10.7% | 11.0% | 10.3% | 10.3% | 11.9% | 10.6% | 10.7% | 11.1% | 11.7% | 10.1% | — | — | — | — | — | — | — |
| Operating Margin | 5.5% | 5.5% | 5.0% | 4.5% | 4.0% | 4.9% | 4.7% | 4.5% | 4.4% | 4.5% | 2.9% | — | — | — | — | — | — | — |
| Net Margin | 3.6% | 3.6% | 2.8% | 2.2% | 3.0% | 3.3% | 3.0% | 2.7% | 2.6% | 3.0% | 1.3% | — | — | — | — | — | — | — |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.57 | 0.57 | 0.84 | 1.07 | 1.21 | 0.60 | 0.38 | 0.47 | — | — | — | — | — | — | — | 0.20 | 0.18 | — |
| Current Ratio | 1.28 | 1.28 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $340.5M | $340.5M | $381.8M | $95.5M | $-11.3M | $-54.1M | $248.6M | $24.5M | $16.6M | $109.2M | $4.5M | $-18.7M | — | — | — | — | — | — |
| Returns | ||||||||||||||||||
| ROE | 16.4% | 16.4% | 12.8% | 10.2% | 12.0% | 11.7% | 14.7% | 13.1% | — | — | — | — | — | — | — | 21.3% | 16.1% | 18.0% |
| Valuation | ||||||||||||||||||
| P/E | 21.78 | 21.78 | 24.05 | 13.41 | 9.36 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 11.54 | 11.54 | 12.22 | 7.70 | 7.86 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 3.22 | 3.22 | 3.08 | 1.37 | 1.12 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 19.0% | 19.0% | 11.4% | 29.3% | — | 0.2% | 12.4% | 5.7% | 23.5% | 19.2% | — | — | — | — | — | — | — | — |
| EPS Growth | 51.7% | 51.7% | 42.1% | -5.7% | — | 0.5% | 34.2% | 7.3% | 7.1% | 174.5% | -28.2% | -41.8% | -9.6% | 22.7% | -3.5% | 58.3% | -4.0% | — |
| Dividend Yield | 0.3% | 0.3% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
20.4%
EPS terminal req.
$8.75
Spread vs growth
31.3%
5Y implied EPS CAGR
16.1%
EPS terminal req.
$10.59
Spread vs growth
35.6%
10Y implied EPS CAGR
13.0%
EPS terminal req.
$17.06
Spread vs growth
38.7%
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
+34.1%
Start / end P/E
22.3x → 19.7x
EPS bridge
3.31 → 5.02
Residual
-6.1%
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.