XNASFELE
Market cap4.52bUSD
Dec 24, Last price
98.90USD
1D
1.07%
1Q
-4.05%
Jan 2017
154.24%
Name
Franklin Electric Co Inc
Chart & Performance
Profile
Franklin Electric Co., Inc., together with its subsidiaries, designs, manufactures, and distributes water and fuel pumping systems worldwide. It operates through three segments: Water Systems, Fueling Systems, and Distribution. The Water Systems segment offers submersible motors, pumps, drives, electronic controls, water treatment systems, monitoring devices, and related parts and equipment. Its motors and pumps are used principally for pumping clean water and wastewater in various residential, agricultural, municipal, and industrial applications; and manufactures electronic drives and controls that are used in motors for controlling functionality, as well as provides protection from various hazards, such as electrical surges, over-heating, and dry wells or tanks. The Fueling Systems segment provides pumps, pipes, sumps, fittings, vapor recovery components, electronic controls, monitoring devices, and related parts and equipment primarily for use in fueling system applications. This segment serves other energy markets, such as power reliability systems, as well as includes electronic devices for online monitoring of the power utility, hydroelectric, and telecommunication and data center infrastructure. The Distribution segment sells to and provides presale support and specifications to the installing contractors. It sells products produced by the Water Systems segment. The company sells its products to wholesale and retail distributors, specialty distributors, original equipment manufacturers, industrial and petroleum equipment distributors, and oil and utility companies through its employee sales force and independent manufacturing representatives. Franklin Electric Co., Inc. was founded in 1944 and is headquartered in Fort Wayne, Indiana.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2016‑00 | 2015‑00 | |
Income | ||||||||||
Revenues | 2,065,133 1.05% | 2,043,711 22.98% | 1,661,865 33.23% | |||||||
Cost of revenue | 1,385,825 | 1,368,976 | 1,103,076 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 679,308 | 674,735 | 558,789 | |||||||
NOPBT Margin | 32.89% | 33.02% | 33.62% | |||||||
Operating Taxes | 47,489 | 46,416 | 34,731 | |||||||
Tax Rate | 6.99% | 6.88% | 6.22% | |||||||
NOPAT | 631,819 | 628,319 | 524,058 | |||||||
Net income | 193,272 3.17% | 187,332 21.75% | 153,860 53.16% | |||||||
Dividends | (41,723) | (36,991) | (33,398) | |||||||
Dividend yield | 0.92% | 0.99% | 0.75% | |||||||
Proceeds from repurchase of equity | (34,139) | (36,631) | (10,425) | |||||||
BB yield | 0.75% | 0.98% | 0.23% | |||||||
Debt | ||||||||||
Debt current | 29,671 | 142,715 | 113,301 | |||||||
Long-term debt | 182,470 | 170,946 | 171,729 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 74,724 | 25,161 | 26,587 | |||||||
Net debt | 127,178 | 267,871 | 244,494 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 315,710 | 101,674 | 129,763 | |||||||
CAPEX | (41,415) | (41,903) | (30,116) | |||||||
Cash from investing activities | (74,289) | (43,074) | (264,805) | |||||||
Cash from financing activities | (192,193) | (48,472) | 50,893 | |||||||
FCF | 734,283 | 477,416 | 376,871 | |||||||
Balance | ||||||||||
Cash | 84,963 | 45,790 | 40,536 | |||||||
Long term investments | ||||||||||
Excess cash | ||||||||||
Stockholders' equity | 865,576 | 745,376 | 638,007 | |||||||
Invested Capital | 1,436,793 | 1,485,703 | 1,351,290 | |||||||
ROIC | 43.24% | 44.29% | 43.71% | |||||||
ROCE | 46.33% | 44.52% | 40.51% | |||||||
EV | ||||||||||
Common stock shares outstanding | 46,900 | 47,000 | 47,000 | |||||||
Price | 96.65 21.19% | 79.75 -15.66% | 94.56 36.63% | |||||||
Market cap | 4,532,885 20.93% | 3,748,250 -15.66% | 4,444,320 37.51% | |||||||
EV | 4,663,634 | 4,019,017 | 4,690,956 | |||||||
EBITDA | 731,568 | 725,109 | 603,361 | |||||||
EV/EBITDA | 6.37 | 5.54 | 7.77 | |||||||
Interest | 11,790 | 11,525 | 5,196 | |||||||
Interest/NOPBT | 1.74% | 1.71% | 0.93% |