Industrials / Electrical Equipment & PartsNYSE
$322.82
+7.11 (+2.25%)
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 $1.1B · quality 49.0/100
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
61/100
B
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
$124.0B
P/E
81.1x
↑EV/EBITDA
59.7x
↑ROE
33.8%
↑Gross Margin
36.3%
↑Debt/Equity
0.82
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2016–2025 · 9 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
18.4%
FCF / Net income
1.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.23B · net income $1.33B · FCF $1.89B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||
| Revenue | $10.23B | $10.23B | $8.01B | $6.86B | $5.69B | $5.00B | $4.37B | $4.43B | $4.29B | $0.00 | — |
| Net Income | $1.33B | $1.33B | $495.8M | $460.2M | $76.6M | $119.6M | $-327.3M | $-140.8M | $-314.0M | $-1276.00 | $-303418.00 |
| EBITDA | $2.14B | $2.14B | $1.19B | $984.8M | $616.7M | $486.9M | $416.6M | $409.0M | — | — | — |
| EPS | 3.41 | 3.41 | 1.28 | 1.19 | 0.04 | 0.33 | -1.07 | -1.19 | -2.65 | — | — |
| Gross Margin | 36.3% | 36.3% | 36.6% | 35.0% | 28.4% | — | — | — | — | — | — |
| Operating Margin | 18.5% | 18.5% | 17.2% | 13.4% | 4.0% | 5.2% | 4.9% | 4.7% | — | — | — |
| Net Margin | 13.0% | 13.0% | 6.2% | 6.7% | 1.3% | 2.4% | -7.5% | -3.2% | -7.3% | — | — |
| Balance Sheet | |||||||||||
| Debt/Equity | 0.82 | 0.82 | 1.29 | 1.55 | 2.34 | 2.08 | 4.16 | -4.92 | — | — | — |
| Current Ratio | 1.49 | 1.49 | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||
| Free Cash Flow | $1.89B | $1.89B | $1.14B | $765.9M | $-263.8M | $137.5M | $164.5M | $9.9M | $-286.5M | — | — |
| Returns | |||||||||||
| ROE | 33.8% | 33.8% | 20.4% | 22.8% | 5.3% | 8.4% | -63.9% | 20.0% | 58.1% | 0.0% | -1213.7% |
| Valuation | |||||||||||
| P/E | 81.11 | 81.11 | 98.18 | 38.92 | 353.00 | — | — | — | — | — | — |
| EV/EBITDA | 59.73 | 59.73 | 42.31 | 20.54 | 13.70 | — | — | — | — | — | — |
| P/B | 32.00 | 32.00 | 19.94 | 8.88 | 3.70 | — | — | — | — | — | — |
| Growth & Yield | |||||||||||
| Revenue Growth | 27.7% | 27.7% | 16.7% | 20.6% | — | 14.4% | -1.4% | 3.4% | — | — | — |
| EPS Growth | 166.4% | 166.4% | 7.6% | 2875.0% | — | 130.8% | 10.1% | 55.1% | — | — | — |
| Dividend Yield | 0.1% | 0.1% | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
103.3%
EPS terminal req.
$28.64
Spread vs growth
63.1%
5Y implied EPS CAGR
59.0%
EPS terminal req.
$34.66
Spread vs growth
107.4%
10Y implied EPS CAGR
32.3%
EPS terminal req.
$55.82
Spread vs growth
134.2%
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
+199.2%
Start / end P/E
84.3x → 94.7x
EPS bridge
1.28 → 3.41
Residual
+20.4%
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.