Industrials / Engineering & ConstructionNYSE
$688.61
-23.13 (-3.25%)
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 $1.5B · quality 67.7/100
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
55/100
C
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
$103.3B
P/E
94.8x
↑EV/EBITDA
43.0x
↑ROE
11.5%
↑Gross Margin
15.0%
↓Debt/Equity
0.72
↑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
+17.3%
FCF margin
5.7%
FCF / Net income
1.58x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $28.48B · net income $1.03B · FCF $1.62B
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 | $28.48B | $28.48B | $23.67B | $20.88B | $17.07B | $12.98B | $11.20B | $12.11B | $11.17B | $9.47B | $7.65B | — | — | — | — | — | — | — | — | — |
| Net Income | $1.03B | $1.03B | $904.8M | $744.7M | $491.2M | $486.0M | $445.6M | $402.0M | $293.3M | $315.0M | $200.1M | $321.8M | $315.1M | $421.3M | $322.7M | $144.4M | $155.6M | $163.5M | $157.6M | $124.7M |
| EBITDA | $2.56B | $2.56B | $2.16B | $1.77B | $1.47B | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 6.80 | 6.80 | 6.03 | 5.00 | 3.32 | 3.34 | 3.07 | 2.73 | 1.90 | 2.00 | 1.26 | 1.59 | — | — | 1.44 | 0.62 | 0.72 | 0.81 | 0.87 | 0.88 |
| Gross Margin | 15.0% | 15.0% | 14.8% | 14.1% | 14.8% | 15.0% | 14.8% | 13.2% | 13.2% | 13.1% | 13.3% | — | — | — | — | — | — | — | — | — |
| Operating Margin | 5.6% | 5.6% | 5.5% | 5.2% | 4.9% | 5.1% | 5.5% | 4.6% | 4.8% | 4.0% | 4.2% | — | — | — | — | — | — | — | — | — |
| Net Margin | 3.6% | 3.6% | 3.8% | 3.6% | 2.9% | 3.7% | 4.0% | 3.3% | 2.6% | 3.3% | 2.6% | — | — | — | — | — | — | — | — | — |
| Balance Sheet | ||||||||||||||||||||
| Debt/Equity | 0.72 | 0.72 | 0.61 | 0.71 | 0.74 | — | — | — | 0.29 | 0.18 | 0.11 | 0.15 | 0.02 | 0.00 | — | — | — | — | — | — |
| Current Ratio | 1.14 | 1.14 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||||
| Free Cash Flow | $1.62B | $1.62B | $1.48B | $1.14B | $702.7M | $196.5M | $855.9M | $264.8M | $65.2M | $127.2M | — | — | — | — | — | $55.7M | $96.2M | $211.9M | $56.9M | $91.3M |
| Returns | ||||||||||||||||||||
| ROE | 11.5% | 11.5% | 12.4% | 11.9% | 9.1% | 9.5% | 10.3% | 9.9% | 8.1% | 8.3% | 6.0% | 10.4% | 7.0% | 10.0% | 8.6% | 4.3% | 4.6% | 5.3% | 5.9% | — |
| Valuation | ||||||||||||||||||||
| P/E | 94.85 | 94.85 | 54.15 | 39.82 | 41.90 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 43.01 | 43.01 | 24.45 | 18.52 | 16.39 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 11.66 | 11.66 | 6.70 | 4.72 | 3.82 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||||
| Revenue Growth | 20.3% | 20.3% | 13.4% | 22.3% | — | 15.9% | -7.5% | 8.4% | 18.0% | 23.7% | — | — | — | — | — | — | — | — | — | — |
| EPS Growth | 12.8% | 12.8% | 20.6% | 50.6% | — | 8.8% | 12.5% | 43.7% | -5.0% | 58.7% | -20.8% | — | — | — | 132.3% | -13.9% | -11.1% | -6.9% | -1.1% | — |
| Dividend Yield | 0.1% | 0.1% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
107.9%
EPS terminal req.
$61.10
Spread vs growth
-95.1%
5Y implied EPS CAGR
61.2%
EPS terminal req.
$73.93
Spread vs growth
-48.4%
10Y implied EPS CAGR
33.1%
EPS terminal req.
$119.07
Spread vs growth
-20.4%
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
+101.1%
Start / end P/E
56.8x → 101.3x
EPS bridge
6.03 → 6.80
Residual
+10.0%
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.