Technology / Electronic ComponentsNYSE
$214.74
+1.33 (+0.62%)
FCF base 3Y
$282.51
+9.6% CAGR · yield 5.0%
FCF base 5Y
$365.93
+11.3% base · +13.8% expected
Precio de entrada
$170.89
MOS 18% · confianza 88%
FCF escenarios
audited · normalized FCF $2.8B · quality 75.7/100
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
54/100
C
Piotroski
4/9
balance/quality
Valuation
54/100
+4.2% upside
5Y CAGR
+13.8%
100/100
Data QA
100/100
SEC 100%
Sin guardar todavía.
Market Cap
$62.7B
P/E
32.9x
↑EV/EBITDA
16.7x
↑ROE
14.6%
↑Gross Margin
35.2%
↑Debt/Equity
0.45
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2007–2025 · 18 años de histórico normalizado
Revenue CAGR
+1.8%
FCF CAGR
+9.2%
FCF margin
18.6%
FCF / Net income
1.74x
Latest source
SEC-backed
Margin decomposition
Último año: revenue $17.26B · net income $1.84B · FCF $3.20B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025SEC | 2024SEC | 2023SEC | 2022SEC | 2021SEC | 2020SEC | 2019SEC | 2018SEC | 2017SEC | 2016SEC | 2015SEC | 2014SEC | 2013SEC | 2012SEC | 2011SEC | 2010SEC | 2009SEC | 2008SEC | 2007SEC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||
| Revenue | $17.26B | $17.26B | $15.85B | $16.03B | $16.28B | $14.92B | $12.17B | $13.45B | $13.99B | $12.19B | $11.35B | $12.23B | $11.97B | $11.39B | $13.28B | $13.78B | $11.68B | $10.26B | $14.37B | $12.57B |
| Net Income | $1.84B | $1.84B | $3.19B | $1.91B | $2.43B | $2.26B | $-241.0M | $1.84B | $2.56B | $1.68B | $2.01B | $2.42B | $1.78B | $1.28B | $1.11B | $1.25B | $1.10B | $-3.27B | $1.69B | $-554.0M |
| EBITDA | $4.12B | $4.12B | $3.69B | $3.14B | $3.58B | $3.20B | $1.25B | $2.67B | $3.00B | $2.49B | $2.37B | $2.37B | $2.36B | $1.92B | $2.13B | $2.25B | $1.97B | $-2.96B | $2.20B | $1.15B |
| EPS | 6.16 | 6.16 | 10.33 | 6.03 | 7.47 | 6.79 | -0.73 | 5.42 | 7.27 | 4.70 | 5.44 | 5.89 | 4.27 | 3.02 | 2.59 | 2.81 | 2.41 | -7.11 | 3.47 | -1.11 |
| Gross Margin | 35.2% | 35.2% | 34.4% | 31.5% | 32.2% | 32.7% | 30.7% | 32.7% | 33.9% | 34.3% | 33.7% | 33.4% | 33.2% | 32.1% | 30.5% | 31.0% | 31.2% | 24.7% | 29.0% | 29.6% |
| Operating Margin | 18.6% | 18.6% | 17.6% | 14.4% | 16.9% | 16.3% | 4.4% | 14.7% | 16.7% | 15.4% | 15.9% | 14.3% | 15.1% | 12.2% | 11.4% | 12.2% | 12.4% | -33.9% | 11.6% | 5.2% |
| Net Margin | 10.7% | 10.7% | 20.2% | 11.9% | 14.9% | 15.2% | -2.0% | 13.7% | 18.3% | 13.8% | 17.7% | 19.8% | 14.9% | 11.2% | 8.4% | 9.1% | 9.4% | -31.8% | 11.7% | -4.4% |
| Balance Sheet | ||||||||||||||||||||
| Debt/Equity | 0.45 | 0.45 | 0.34 | 0.36 | 0.39 | 0.38 | 0.44 | 0.38 | 0.37 | 0.45 | 0.48 | 0.46 | 0.43 | 0.36 | 0.47 | 0.36 | 0.34 | 0.35 | 0.29 | — |
| Current Ratio | 1.89 | 1.89 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||||
| Free Cash Flow | $3.20B | $3.20B | $2.80B | $2.40B | $1.70B | $1.99B | $1.43B | $1.67B | $1.52B | $1.64B | $1.34B | $1.33B | $1.45B | $1.47B | $1.41B | $1.21B | $1.30B | $1.00B | $379.0M | $662.0M |
| Returns | ||||||||||||||||||||
| ROE | 14.6% | 14.6% | 25.8% | 16.5% | 22.5% | 21.3% | -2.6% | 17.4% | 23.7% | 17.3% | 23.7% | 25.2% | 19.8% | 15.2% | 14.0% | 16.7% | 15.6% | -46.7% | 15.2% | -4.9% |
| Valuation | ||||||||||||||||||||
| P/E | 32.92 | 32.92 | 19.63 | 33.63 | 27.15 | 29.86 | — | 37.41 | 27.89 | 43.14 | 37.28 | 34.43 | 47.49 | 67.15 | 78.29 | 72.16 | 84.14 | — | 58.44 | — |
| EV/EBITDA | 16.70 | 16.70 | 12.99 | 13.36 | 11.26 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 4.82 | 4.82 | 5.07 | 5.56 | 6.10 | 6.35 | 7.17 | 6.52 | 6.61 | 7.44 | 8.82 | 8.70 | 9.39 | 10.24 | 10.94 | 12.02 | 13.15 | 13.30 | 8.90 | 8.86 |
| Growth & Yield | ||||||||||||||||||||
| Revenue Growth | 8.9% | 8.9% | -1.2% | -1.5% | 9.1% | 22.6% | -9.5% | -3.9% | 14.8% | 7.3% | -7.2% | 2.2% | 5.1% | -14.2% | -3.6% | 18.0% | 13.9% | -28.6% | 14.3% | — |
| EPS Growth | -40.4% | -40.4% | 71.3% | -19.3% | 10.0% | 1030.1% | -113.5% | -25.4% | 54.7% | -13.6% | -7.6% | 37.9% | 41.4% | 16.6% | -7.8% | 16.6% | 133.9% | -304.9% | 412.6% | — |
| Dividend Yield | 1.4% | 1.4% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
45.7%
EPS terminal req.
$19.05
Spread vs growth
-86.1%
5Y implied EPS CAGR
30.2%
EPS terminal req.
$23.06
Spread vs growth
-70.6%
10Y implied EPS CAGR
19.7%
EPS terminal req.
$37.13
Spread vs growth
-60.0%
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
+35.5%
Start / end P/E
15.5x → 34.9x
EPS bridge
10.33 → 6.16
Residual
-50.4%
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.