Industrials / Specialty Business ServicesNYSE
$34.67
+1.88 (+5.75%)
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 $2.1B · quality 56.3/100
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
28/100
D
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$61.2B
P/E
23.1x
↑EV/EBITDA
19.3x
↑ROE
87.3%
↑Gross Margin
66.3%
↑Debt/Equity
3.07
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.9%
FCF CAGR
+5.6%
FCF margin
24.1%
FCF / Net income
1.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.59B · net income $2.06B · FCF $2.31B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.59B | $9.59B | $9.43B | $9.16B | $8.55B |
| Net Income | $2.06B | $2.06B | $1.93B | $1.78B | $1.63B |
| EBITDA | $3.69B | $3.69B | $3.54B | $3.31B | $3.01B |
| EPS | 1.12 | 1.12 | 1.03 | 0.94 | 0.85 |
| Gross Margin | 66.3% | 66.3% | 65.0% | 64.9% | 64.4% |
| Operating Margin | 31.1% | 31.1% | 29.9% | 28.8% | 26.9% |
| Net Margin | 21.5% | 21.5% | 20.5% | 19.4% | 19.1% |
| Balance Sheet | |||||
| Debt/Equity | 3.07 | 3.07 | 1.88 | 1.88 | 1.78 |
| Current Ratio | 0.49 | 0.49 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.31B | $2.31B | $2.12B | $1.98B | $1.97B |
| Returns | |||||
| ROE | 87.3% | 87.3% | 55.6% | 51.5% | 43.3% |
| Valuation | |||||
| P/E | 23.12 | 23.12 | 44.06 | 42.24 | 33.48 |
| EV/EBITDA | 19.28 | 19.28 | 25.87 | 24.63 | 20.40 |
| P/B | 27.02 | 27.02 | 24.49 | 21.74 | 14.55 |
| Growth & Yield | |||||
| Revenue Growth | 1.7% | 1.7% | 3.0% | 7.1% | — |
| EPS Growth | 8.6% | 8.6% | 10.1% | 10.5% | — |
| Dividend Yield | 2.8% | 2.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
40.1%
EPS terminal req.
$3.08
Spread vs growth
-31.4%
5Y implied EPS CAGR
27.2%
EPS terminal req.
$3.72
Spread vs growth
-18.5%
10Y implied EPS CAGR
18.3%
EPS terminal req.
$6.00
Spread vs growth
-9.6%
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
-32.9%
Start / end P/E
52.3x → 31.0x
EPS bridge
1.03 → 1.12
Residual
-3.5%
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.