Industrials / Engineering & ConstructionNasdaqGS
$845.39
-15.45 (-1.79%)
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 $414.2M · quality 73.7/100
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
57/100
C
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
$25.9B
P/E
75.8x
↑EV/EBITDA
51.7x
↑ROE
26.2%
↑Gross Margin
23.0%
↓Debt/Equity
0.32
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+12.3%
FCF CAGR
+14.4%
FCF margin
14.6%
FCF / Net income
1.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.49B · net income $290.2M · FCF $362.7M
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 | $2.49B | $2.49B | $2.12B | $1.97B | $1.77B | $1.41B | $1.23B | $1.13B | $1.04B | $958.0M | $690.1M | $623.6M | $672.2M | $556.2M | $630.5M | $501.2M | $459.9M | $390.8M |
| Net Income | $290.2M | $290.2M | $257.5M | $138.7M | $106.5M | $62.6M | $42.3M | $40.7M | $29.5M | $11.6M | $-9.2M | $-20.4M | $-9.8M | $-73.9M | $-297000.00 | $-35.9M | $19.1M | $23.7M |
| EBITDA | $505.4M | $505.4M | $451.9M | $277.3M | $212.8M | $141.2M | $125.4M | $58.5M | $59.4M | $43.2M | $11.0M | $1.8M | $14.1M | $-50.5M | $35.0M | $-34.9M | $51.7M | $50.7M |
| EPS | 9.38 | 9.38 | 8.27 | 4.44 | 3.48 | 2.15 | 1.50 | 1.47 | 0.93 | 0.43 | -0.40 | -2.02 | — | -4.91 | -0.26 | -2.24 | 1.13 | 1.71 |
| Gross Margin | 23.0% | 23.0% | 20.1% | 17.1% | 15.5% | 14.4% | 14.6% | 9.6% | 10.6% | 9.3% | 6.1% | 4.4% | 4.8% | -5.4% | 7.5% | 7.9% | 13.6% | 13.9% |
| Operating Margin | 16.6% | 16.6% | 12.8% | 10.4% | 9.1% | 7.6% | 7.5% | 3.4% | 4.1% | 2.7% | -0.7% | -2.3% | -0.6% | -12.4% | 2.5% | -10.4% | 7.8% | 9.5% |
| Net Margin | 11.7% | 11.7% | 12.2% | 7.0% | 6.0% | 4.4% | 3.4% | 3.6% | 2.8% | 1.2% | -1.3% | -3.3% | -1.5% | -13.3% | -0.0% | -7.2% | 4.2% | 6.1% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.32 | 0.32 | 0.46 | 0.64 | 1.03 | 1.19 | 1.09 | 1.78 | 0.48 | 0.61 | 0.01 | 0.16 | 0.28 | 0.06 | 0.12 | 0.00 | 0.00 | — |
| Current Ratio | 1.10 | 1.10 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $362.7M | $362.7M | $416.1M | $414.2M | $158.2M | $112.3M | $90.0M | $26.7M | $26.3M | $15.3M | $33.4M | $590000.00 | $-24.0M | $-36.5M | $-12.6M | $-3.0M | $33.7M | $42.1M |
| Returns | ||||||||||||||||||
| ROE | 26.2% | 26.2% | 31.9% | 22.4% | 22.4% | 17.5% | 15.8% | 18.5% | 18.0% | 8.2% | -8.6% | -21.3% | -7.3% | -57.4% | -0.1% | -16.8% | 7.6% | — |
| Valuation | ||||||||||||||||||
| P/E | 75.75 | 75.75 | 21.46 | 17.36 | 9.19 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 51.69 | 51.69 | 11.58 | 8.41 | 6.05 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 23.60 | 23.60 | 6.84 | 3.89 | 2.06 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 17.7% | 17.7% | 7.3% | 11.5% | — | 15.3% | 8.9% | 8.5% | 8.3% | 38.8% | 10.7% | -7.2% | 20.9% | -11.8% | 25.8% | 9.0% | 17.7% | — |
| EPS Growth | 13.4% | 13.4% | 86.3% | 27.6% | — | 43.3% | 2.0% | 58.1% | 116.3% | 207.5% | 80.2% | — | — | -1788.5% | 88.4% | -298.2% | -33.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
100.0%
EPS terminal req.
$75.01
Spread vs growth
-86.6%
5Y implied EPS CAGR
57.5%
EPS terminal req.
$90.77
Spread vs growth
-44.0%
10Y implied EPS CAGR
31.6%
EPS terminal req.
$146.18
Spread vs growth
-18.2%
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
+349.7%
Start / end P/E
22.7x → 90.1x
EPS bridge
8.27 → 9.38
Residual
+39.8%
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.