Industrials / Building Products & EquipmentNYSE
$449.32
+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 $2.4B · quality 76.0/100
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
33/100
D
Piotroski
7/9
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
$99.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
34.0%
↑Gross Margin
N/A
•Debt/Equity
0.46
↑Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2007–2025 · 18 años de histórico normalizado
Revenue CAGR
+5.1%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $21.32B · net income $2.92B · FCF —
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 | $21.32B | $21.32B | $19.84B | $17.68B | $15.99B | $14.14B | $12.45B | $13.08B | $12.34B | $14.20B | $13.51B | $13.30B | $12.89B | $12.35B | $11.99B | $12.76B | $14.00B | $13.01B | $13.04B | $8.76B |
| Net Income | $2.92B | $2.92B | $2.57B | $2.02B | $1.76B | $1.42B | $854.9M | $1.41B | $1.34B | $1.30B | $1.48B | $664.6M | $931.7M | $618.8M | $1.02B | $343.2M | $642.2M | $451.3M | $-2.62B | $3.97B |
| EBITDA | $4.34B | $4.34B | $3.88B | $3.24B | $2.74B | $2.32B | $1.83B | $2.07B | $1.87B | $2.02B | $1.96B | $1.86B | $1.74B | $1.44B | $1.41B | $797.2M | $1.70B | $1.31B | $-2.07B | $1.20B |
| EPS | 12.98 | 12.98 | 11.24 | 8.77 | 7.48 | 5.87 | 3.52 | 5.77 | 5.35 | 5.05 | 5.65 | 2.48 | 3.40 | 2.07 | 3.28 | 1.01 | 1.89 | 1.37 | -8.73 | 13.43 |
| Operating Margin | 18.6% | 18.6% | 17.6% | 16.4% | 15.1% | 14.3% | 12.3% | 12.8% | 12.2% | 11.7% | 11.9% | 11.2% | 10.9% | 8.9% | 8.9% | 3.4% | 9.0% | 6.8% | -19.3% | 12.1% |
| Net Margin | 13.7% | 13.7% | 12.9% | 11.4% | 11.0% | 10.1% | 6.9% | 10.8% | 10.8% | 9.2% | 10.9% | 5.0% | 7.2% | 5.0% | 8.5% | 2.7% | 4.6% | 3.5% | -20.1% | 45.3% |
| Balance Sheet | ||||||||||||||||||||
| Debt/Equity | 0.46 | 0.46 | 0.58 | 0.57 | 0.62 | 0.72 | 0.70 | 0.68 | 0.53 | 0.41 | 0.56 | 0.64 | 0.62 | 0.45 | 0.32 | 0.42 | 0.37 | 0.41 | 0.42 | — |
| Cash Flow | ||||||||||||||||||||
| Free Cash Flow | — | — | $2.77B | $2.09B | $1.21B | $1.37B | $1.29B | $1.71B | $1.12B | $1.30B | $1.34B | $638.8M | $739.7M | $849.3M | $952.3M | $969.7M | $515.9M | — | — | — |
| Returns | ||||||||||||||||||||
| ROE | 34.0% | 34.0% | 34.4% | 28.9% | 28.8% | 22.8% | 13.3% | 19.4% | 19.0% | 18.2% | 22.2% | 11.4% | 15.6% | 8.8% | 14.3% | 5.0% | 8.1% | 6.4% | -39.4% | — |
| Growth & Yield | ||||||||||||||||||||
| Revenue Growth | 7.5% | 7.5% | 12.2% | 10.5% | 13.1% | 13.5% | -4.8% | 5.9% | -13.1% | 5.1% | 1.6% | 3.2% | 4.4% | 3.0% | -6.1% | -8.9% | 7.6% | -0.3% | 48.9% | — |
| EPS Growth | 15.5% | 15.5% | 28.2% | 17.2% | 27.4% | 66.8% | -39.0% | 7.9% | 5.9% | -10.6% | 127.8% | -27.1% | 64.3% | -36.9% | 224.8% | -46.6% | 38.0% | 115.7% | -165.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
45.4%
EPS terminal req.
$39.87
Spread vs growth
-29.9%
5Y implied EPS CAGR
30.0%
EPS terminal req.
$48.24
Spread vs growth
-14.5%
10Y implied EPS CAGR
19.6%
EPS terminal req.
$77.69
Spread vs growth
-4.1%
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.