Curtiss-Wright Corporation

NYSE
CW
Stock
Yield per half year: +14.24%
Dividend yield: 0.241%
Sector: Industrials

Reporting Curtiss-Wright Corporation

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
3.39 3.08 4.33 5.36 4.39 5.78 5.31 6.58 6.29 7.72 5.67 7.46
Выручка, млрд $
2.11 2.27 2.41 2.49 2.39 2.51 2.56 2.85 3.12 3.12 2.69 5.48
Чистая прибыль, млрд $
0.187 0.215 0.276 0.308 0.201 0.267 0.2943 0.3545 0.405 0.405 0.3044 15.04
EV, млрд $
3.49 3.85 5.09 4.75 5.68 6.25 7.51 9.3 14.57 14.57 8.66 20.73
EBIT, млрд $
0.2132 0.2411 0.3902 0.404 0.2888 0.2995 0.4362 0.5145 0.5669 0.5669 0.4212 14.44
EBITDA, млрд $
0.405 0.441 0.493 0.53 0.414 0.509 0.5482 0.6306 0.6746 0.6746 0.5553 10.26
OIBDA, млрд $
0.502 0.5458 0.5827 0.7607 0.7982 0.7982 0.6379 9.72
Баланс стоимость, млрд $
1.75 1.94 2.19 2.5 2.67 2.91 1.99 2.33 2.45 2.45 2.47 -1.71
FCF, млрд $
0.376 0.336 0.281 0.352 0.214 0.347 0.2566 0.4034 0.4833 0.4833 0.3409 17.70
Операционный денежный поток, млрд $
0.4232 0.3887 0.3363 0.4214 0.2612 0.3877 0.2948 0.4481 0.5443 0.5443 0.3872 15.82
Операционная прибыль, млрд $
0.308 0.34 0.374 0.404 0.354 0.402 0.3288 0.4846 0.5286 0.5286 0.4196 8.35
Операционные расходы, млрд $
0.4424 0.4789 0.4976 0.4948 0.4876 0.5316 0.5265 0.5826 0.625 0.625 0.5507 5.09
CAPEX, млрд $
0.047 0.053 0.055 0.07 0.047 0.041 0.0382 0.0447 0.061 0.061 0.0464 5.35


Balance sheet

IFRS
Reporting Annual Quarterly
1999 2000 2001 2002 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.5538 0.4751 0.2761 0.391 0.1982 0.2344 0.257 0.4069 0.385 0.385 0.2963 14.20
Short Term Investments $
0.0256 0.0628 0.0417 0.00033 0.0326 -66.30
Long term investments $
0.0031 0.0031 0.00
Total Receivables $
0.4631 0.4949 0.5938 0.6322 0.5887 0.6471 0.7233 0.7327 0.835 0.835 0.7054 7.24
Total Current Assets $
1.41 1.4 1.34 1.53 1.3 1.31 1.52 1.72 1.85 1.85 1.54 7.31
Чистые активы, млрд $
1.26 1.29 1.53 1.53 1.77 1.79 1.83 0.3427 2.05 0.3427 1.56 2.98
Активы, млрд $
3.04 3.24 3.26 3.76 4.02 4.1 4.45 4.62 4.99 4.99 4.44 4.42
Short Term Debt $
0.1507 0.00015 0.000243 0.0268 0.1 0.0254 0.2324 0.0306 0.09 0.09 0.0957 -2.09
Long Term Debt $
0.8156 0.814 0.7623 0.7606 0.9583 1.05 1.05 1.05 0.9589 0.9589 1.01 0.01
Задолженность, млрд $
1.75 1.71 1.72 1.99 2.23 2.28 2.46 2.29 2.54 2.54 2.36 2.64
Чистый долг, млрд $
0.4125 0.339 0.4865 0.3851 0.8873 1.02 1.13 0.7883 0.8419 0.8419 0.9335 -1.04
Долг, млрд $
0.9663 0.00015 0.000243 0.7494 0.1 1.18 1.39 1.2 1.23 1.23 1.02 65.19
Interest income $
0.036 0.0412 0.0415 0.034 0.0313 0.0355 0.0402 0.047 0.0376 6.69
Расходы на обслуживание долга $
0.0412 0.0415 0.034 0.0313 0.0355 0.0402 0.047 0.0514 0.0449 0.0449 0.0438 4.81
Чист. проц. доходы, млрд $
-0.0412 0.0415 0.034 0.0313 0.0355 0.0402 0.047 0.0504 0.047 0.0409 10.00
Goodwill $
0.9985 0.9726 0.9511 1.1 1.09 1.17 1.46 1.46 1.54 1.56 1.44 5.92
Амортизация, млрд $
0.096 0.1 0.1029 0.0239 0.0745 0.1144 0.112 0.1162 0.1077 0.1077 0.1050 7.65
Себестоимость, млрд $
1.36 1.45 1.54 1.59 1.55 1.57 1.6 1.78 1.97 1.97 1.69 4.91
Товарно материальные запасы $
0.367 0.3789 0.4234 0.4248 0.4289 0.4116 0.4831 0.51 0.5414 0.5414 0.4750 4.77


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 4.15 4.8 6.22 7.15 4.8 6.58 7.62 9.2 10.55 10.55 7.75 17.06
Цена акции ао 98.36 121.85 102.12 140.89 116.35 174.35 222.79 354.87 428.45 428.45 259.36 29.79
Число акций ао, млн 45 44 44 43 41 40 38.65 38.53 38.37 38.37 39.31 -1.32
FCF/акцию 8.36 7.47 6.35 8.17 5.09 8.34 6.64 10.47 12.59 12.59 8.63 19.86


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 14.71 15.25 18.03 18.61 11.31 14.78 15.42 16.41 16.95 16.95 38.03 14.97 8.43
ROA, % 6.18 6.85 8.5 8.76 5.17 6.58 6.88 7.82 8.43 8.43 7.87 6.98 10.27
ROIC, % 7.35 9.69 10.64 13.03 13.31 8.02 9.87 9.61 10.96 9.03 15.11 10.35 -3.81
ROS, % 15.02 16.18 17.2 12.49 15.75 11.51 12.46 12.98 12.98 12.98 13.32 13.14 -3.79
ROCE, % 15.78 15.2 13.38 9 8.89 12.54 13.49 14.57 23.14 23.14 85.52 14.53 21.09
Ebit margin, % 16.24 12.49 15.75 17.06 18.08 18.16 18.16 18.16 17.44 2.89
Рентаб EBITDA, % 19.42 20.44 21.3 17.31 16.56 21.44 22.16 21.61 21.61 21.61 22.86 20.68 5.47
Чистая рентаб, % 14.6 15 15.5 16.2 14.8 16 11.51 12.46 12.98 12.98 13.53 13.55 -2.59
Operation Margin, % 14.96 15.49 16.24 14.79 15.27 12.86 17.03 16.94 16.94 16.94 17.30 15.81 2.10
Чистая процентная маржа, % 5.5 5.05 6.59 8.88 9.46 11.43 12.36 8.42 10.66 10.06 14.35 10.47 2.42
Доходность FCF, % 8.68 3.75 12.21 7.59 5.1 6.67 4.86 7.12 4.48 5.6 5.75 -3.44


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
23.8 25.1 17.5 20.2 20.9 23.3 21.67 24.01 33.9 33.9 20.90 24.76 10.16
P/BV
3.4 3.6 2.7 3.5 2.6 2.8 3.2 3.66 5.6 5.6 11.53 3.57 16.59
P/S
2.1 2.5 1.9 2.5 2.1 2.3 2.49 2.99 4.4 4.4 3.30 2.86 15.94
P/FCF
14.53 14.62 16.22 22.2 15.81 22.32 30.09 19.14 15.97 15.97 29.33 20.67 0.20
E/P
0.0479 0.05 0.0583 0.0458 0.054 0.0514 0.0493 0.0459 0.0525 0.0525 0.05 0.0506 -0.56
EV/EBIT
16.55 19.69 16.71 17.21 18.08 25.7 25.7 25.7 20.68 8.99
EV/EBITDA
8.67 8.74 10.32 8.96 13.72 12.93 13.69 14.75 21.6 21.6 13.68 15.34 9.50
EV/S
2.13 2.49 2.28 2.2 2.3 2.94 3.27 4.67 4.67 4.67 3.98 3.57 15.22
EV/FCF
14.37 21.33 16.13 24.62 16.66 29.26 23.06 30.15 30.15 30.15 37.31 25.86 12.60
Debt/EBITDA
1.85 1.55 1.41 0.24 2.35 2.53 1.9 1.82 1.82 1.82 2.22 2.08 -4.98
Netdebt/Ebitda
0.85 1.06 0.79 2.34 1.93 2.06 1.25 1.25 1.25 1.25 1.65 1.55 -8.32
Debt/Ratio
0.53 0.53 0.53 0.56 0.55 0.3116 0.2586 0.2461 0.2461 0.2461 1.28 0.3225 -14.86
Debt/Equity
1.12 1.13 1.12 1.25 1.25 0.6961 0.5133 0.5008 1.04 1.04 0.85 0.8000 -3.61
Debt/Net Income
3.79 2.77 2.56 5.25 4.09 4.71 3.37 3.03 3.03 3.03 4.38 3.65 -5.82
PEG
-429.39 -429.39 -429.3900 0.00
Бета
1.49 1.24 1.31 2.63 2.13 2.13 0.59 1.76 7.41
Индекс Альтмана
3.91 3.75 3.93 3.19 2.71 3.96 3.22 3.3 3.12 3.12 10.48 3.26 2.86


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0241 0.0247 0.0263 0.0282 0.0282 0.0287 0.0287 0.0302 0.0317 0.043 0.0295 2.37
Дивиденд
0.56 0.6 0.66 0.68 0.71 0.75 0.79 0.83 0.45 1.08 0.7060 -8.72
Див доход, ао, %
0.46 0.59 0.47 0.58 0.51 0.4202 0.3606 0.2221 0.1961 0.241 1.91 0.3418 -17.40
Дивиденды / прибыль, %
12.6 11.1 10.2 9.2 12.2 11.7 9.78 8.53 7.82 7.82 42.33 10.01 -8.51
Dividend Coverage Ratio
9.42 9.42 9.42 0.00


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
Всего задолженность
0.6873 0.7447 0.8104 5.65
CAPEX/Выручка, %
1.99 1.64 1.49 1.57 1.95 1.95 -0.41
Персонал, чел
8 200 7 800 8 100 8 600 1.20