Energy / Oil & Gas Equipment & ServicesNYSE
$53.27
+0.00 (+0.00%)
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 $4.7B · quality 77.3/100
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
24/100
D
Piotroski
4/9
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
$79.6B
P/E
N/A
•EV/EBITDA
N/A
•ROE
12.9%
↑Gross Margin
N/A
•Debt/Equity
0.37
↑Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2007–2025 · 18 años de histórico normalizado
Revenue CAGR
+2.4%
FCF CAGR
+2.0%
FCF margin
13.4%
FCF / Net income
1.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $35.71B · net income $3.37B · FCF $4.79B
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 | $35.71B | $35.71B | $36.29B | $33.13B | $28.09B | $22.93B | $23.60B | $32.92B | $32.81B | $30.44B | $27.81B | $35.48B | $48.58B | $45.27B | $41.73B | $36.58B | $26.67B | $22.70B | $27.16B | $23.28B |
| Net Income | $3.37B | $3.37B | $4.46B | $4.20B | $3.44B | $1.88B | $-10.52B | $-10.14B | $2.14B | $-1.50B | $-1.69B | $2.07B | $5.44B | $6.73B | $5.49B | $5.00B | $4.27B | $3.13B | $5.43B | $5.18B |
| EBITDA | — | — | — | $8.84B | $7.16B | $5.49B | $4.97B | $7.57B | $7.74B | $7.76B | $7.37B | $10.59B | $14.67B | $13.22B | — | — | — | — | — | — |
| EPS | 2.35 | 2.35 | 3.11 | 2.91 | 2.39 | 1.32 | -7.57 | -7.32 | 1.53 | -1.08 | -1.24 | 1.63 | 4.16 | 5.05 | 4.10 | 3.67 | 3.38 | 2.59 | 4.45 | 4.20 |
| Operating Margin | — | — | — | 19.7% | 17.8% | 14.7% | 10.2% | 12.1% | 12.8% | 12.9% | 11.8% | 18.4% | 21.8% | 20.6% | — | — | — | — | — | — |
| Net Margin | 9.4% | 9.4% | 12.3% | 12.7% | 12.2% | 8.2% | -44.6% | -30.8% | 6.5% | -4.9% | -6.1% | 5.8% | 11.2% | 14.9% | 13.2% | 13.7% | 16.0% | 13.8% | 20.0% | 22.2% |
| Balance Sheet | ||||||||||||||||||||
| Debt/Equity | 0.37 | 0.37 | 0.52 | 0.54 | 0.60 | 0.89 | 1.33 | 0.62 | 0.40 | 0.40 | 0.40 | 0.41 | 0.28 | 0.26 | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||||
| Free Cash Flow | $4.79B | $4.79B | $4.67B | $4.70B | $2.10B | $3.51B | $1.83B | $3.71B | $3.55B | $3.56B | $4.21B | — | — | $5.84B | $1.85B | $1.88B | $2.60B | $2.92B | $3.18B | $3.36B |
| Returns | ||||||||||||||||||||
| ROE | 12.9% | 12.9% | 21.1% | 20.8% | 19.5% | 12.5% | -87.1% | -42.7% | 5.9% | -4.1% | -4.1% | 5.8% | 14.4% | 17.1% | 15.8% | 16.0% | 13.7% | 16.4% | 32.2% | — |
| Growth & Yield | ||||||||||||||||||||
| Revenue Growth | -1.6% | -1.6% | 9.5% | 18.0% | 22.5% | -2.8% | -28.3% | 0.3% | 7.8% | 9.5% | -21.6% | -27.0% | 7.3% | 8.5% | 14.1% | 37.1% | 17.5% | -16.4% | 16.7% | — |
| EPS Growth | -24.4% | -24.4% | 6.9% | 21.8% | 81.1% | 117.4% | -3.4% | -578.4% | 241.7% | 12.9% | -176.1% | -60.8% | -17.6% | 23.2% | 11.7% | 8.6% | 30.5% | -41.8% | 6.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
26.2%
EPS terminal req.
$4.73
Spread vs growth
-50.7%
5Y implied EPS CAGR
19.5%
EPS terminal req.
$5.72
Spread vs growth
-43.9%
10Y implied EPS CAGR
14.6%
EPS terminal req.
$9.21
Spread vs growth
-39.1%
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.
Unavailable: positive start/end prices are required.