Industrials / ConglomeratesNYSE
$528.74
+8.93 (+1.72%)
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 31% · confianza 25%
FCF escenarios
weak_data · normalized FCF $311.4M · quality 60.0/100
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
49/100
C
Piotroski
3/9
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
$10.3B
P/E
29.4x
↑EV/EBITDA
22.3x
↑ROE
20.5%
↑Gross Margin
30.2%
↑Debt/Equity
0.57
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
+4.6%
FCF CAGR
+35.9%
FCF margin
7.6%
FCF / Net income
0.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.10B · net income $334.8M · FCF $311.4M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $4.10B | $4.10B | $4.08B | $4.17B | $4.35B | $3.50B | $2.90B | $2.77B | $2.76B | $2.75B | $2.52B | $2.62B | $3.12B | $3.30B | $3.03B | $2.66B | $1.98B | $1.79B | $1.91B |
| Net Income | $334.8M | $334.8M | $348.3M | $143.5M | $250.9M | $195.6M | $142.1M | $152.1M | $107.7M | $122.3M | $178.4M | $45.3M | $189.3M | $280.5M | $238.9M | $237.2M | $94.4M | $150.6M | $132.4M |
| EBITDA | $506.7M | $506.7M | $622.8M | $392.0M | $508.6M | $379.4M | $308.8M | $310.2M | $295.0M | $352.0M | $327.8M | $222.8M | $447.0M | $550.5M | $452.5M | $337.9M | $238.1M | $282.7M | $268.2M |
| EPS | 16.79 | 16.79 | 17.19 | 6.78 | 11.62 | 9.10 | 6.57 | 6.73 | 4.53 | 5.11 | 7.63 | 1.71 | 7.09 | 10.35 | 8.75 | 8.60 | 3.57 | 5.73 | 5.04 |
| Gross Margin | 30.2% | 30.2% | 30.5% | 29.6% | 25.9% | 25.2% | 26.4% | 24.7% | 24.2% | 24.8% | 26.0% | 23.7% | 25.9% | 28.6% | 26.5% | 25.1% | 26.3% | 29.8% | 26.8% |
| Operating Margin | 12.7% | 12.7% | 12.9% | 11.2% | 10.0% | 8.2% | 7.8% | 8.2% | 7.7% | 9.7% | 9.7% | 5.0% | 11.5% | 14.3% | 12.6% | 9.9% | 9.0% | 13.3% | 12.0% |
| Net Margin | 8.2% | 8.2% | 8.5% | 3.4% | 5.8% | 5.6% | 4.9% | 5.5% | 3.9% | 4.5% | 7.1% | 1.7% | 6.1% | 8.5% | 7.9% | 8.9% | 4.8% | 8.4% | 6.9% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 0.57 | 0.57 | 0.56 | 0.94 | 0.65 | 0.68 | 0.62 | 0.67 | 0.70 | 0.68 | 0.80 | 0.82 | 0.64 | 0.31 | 0.35 | 0.41 | 0.51 | 0.20 | — |
| Current Ratio | 2.38 | 2.38 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $311.4M | $311.4M | $493.2M | $210.0M | $233.0M | $-41.9M | $209.6M | $210.2M | $81.0M | $77.9M | $174.9M | $226.8M | $101.1M | $289.7M | $100.0M | $66.6M | $116.1M | $305.4M | $1.7M |
| Returns | |||||||||||||||||||
| ROE | 20.5% | 20.5% | 22.6% | 10.6% | 15.9% | 14.1% | 12.0% | 13.3% | 10.2% | 11.0% | 18.9% | 4.9% | 15.8% | 18.4% | 17.7% | 20.7% | 10.3% | 19.1% | — |
| Valuation | |||||||||||||||||||
| P/E | 29.41 | 29.41 | 18.02 | 33.86 | 28.04 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 22.26 | 22.26 | 11.21 | 15.13 | 15.49 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 6.46 | 6.46 | 4.07 | 3.59 | 4.45 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | 0.7% | 0.7% | -2.4% | -3.9% | — | 20.9% | 4.6% | 0.4% | 0.4% | 8.9% | -3.7% | -16.1% | -5.5% | 9.1% | 13.8% | 34.7% | 10.6% | -6.3% | — |
| EPS Growth | -2.3% | -2.3% | 153.5% | -41.7% | — | 38.5% | -2.4% | 48.6% | -11.4% | -33.0% | 346.2% | -75.9% | -31.5% | 18.3% | 1.7% | 140.9% | -37.7% | 13.7% | — |
| Dividend Yield | 0.5% | 0.5% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
40.9%
EPS terminal req.
$46.92
Spread vs growth
-43.2%
5Y implied EPS CAGR
27.6%
EPS terminal req.
$56.77
Spread vs growth
-29.9%
10Y implied EPS CAGR
18.5%
EPS terminal req.
$91.43
Spread vs growth
-20.8%
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
+66.8%
Start / end P/E
18.5x → 31.5x
EPS bridge
17.19 → 16.79
Residual
-1.6%
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.