XNYSBMI
Market cap6.31bUSD
Jan 08, Last price
214.57USD
1D
1.27%
1Q
-5.33%
Jan 2017
480.70%
Name
Badger Meter Inc
Chart & Performance
Profile
Badger Meter, Inc. manufactures and markets flow measurement, quality, control, and communication solutions in the United States, Asia, Canada, Europe, Mexico, the Middle East, and internationally. It offers mechanical or static water meters, and related radio and software technologies and services to municipal water utilities. The company also provides flow instrumentation products, including meters, valves, and other sensing instruments to measure and control fluids going through a pipe or pipeline, including water, air, steam, oil, and other liquids and gases to original equipment manufacturers as the primary flow measurement device within a product or system, as well as through manufacturers' representatives. Its flow instrumentation products are used in water/wastewater, heating, ventilating and air conditioning, and corporate sustainability markets. In addition, the company offers ORION Migratable for automatic meter reading; ORION (SE) for traditional fixed network applications; and ORION Cellular for infrastructure-free fixed network meter reading solution, as well as BEACON advanced metering analytics, a secure cloud-hosted software suite that establishes alerts for specific conditions and allows consumer engagement tools that permit end water customers to view and manage their water usage activity. It also serves water utilities, industrial, and other industries. The company sells its products directly, as well as through resellers and representatives. Badger Meter, Inc. was incorporated in 1905 and is headquartered in Milwaukee, Wisconsin.
Valuation
Title USD in thousands, except ratios and share amounts | 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 | 2015‑12 | |
Income | |||||||||
Revenues | 703,592 24.40% | 565,568 11.95% | |||||||
Cost of revenue | 585,543 | 494,203 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 118,049 | 71,365 | |||||||
NOPBT Margin | 16.78% | 12.62% | |||||||
Operating Taxes | 29,368 | 21,221 | |||||||
Tax Rate | 24.88% | 29.74% | |||||||
NOPAT | 88,681 | 50,144 | |||||||
Net income | 92,598 39.25% | 66,496 9.22% | |||||||
Dividends | (29,052) | (24,881) | |||||||
Dividend yield | 0.64% | 0.78% | |||||||
Proceeds from repurchase of equity | 967 | 276 | |||||||
BB yield | -0.02% | -0.01% | |||||||
Debt | |||||||||
Debt current | 2,552 | 2,399 | |||||||
Long-term debt | 6,412 | 9,961 | |||||||
Deferred revenue | 49,763 | 4,648 | |||||||
Other long-term liabilities | 10,459 | 35,449 | |||||||
Net debt | (182,818) | (125,692) | |||||||
Cash flow | |||||||||
Cash from operating activities | 110,117 | 82,451 | |||||||
CAPEX | (12,003) | (5,891) | |||||||
Cash from investing activities | (29,130) | (5,891) | |||||||
Cash from financing activities | (28,085) | (24,605) | |||||||
FCF | 63,691 | 46,747 | |||||||
Balance | |||||||||
Cash | 191,782 | 138,052 | |||||||
Long term investments | |||||||||
Excess cash | 156,602 | 109,774 | |||||||
Stockholders' equity | 494,294 | 426,393 | |||||||
Invested Capital | 425,860 | 380,712 | |||||||
ROIC | 21.99% | 13.00% | |||||||
ROCE | 20.09% | 14.41% | |||||||
EV | |||||||||
Common stock shares outstanding | 29,456 | 29,376 | |||||||
Price | 154.37 41.58% | 109.03 2.32% | |||||||
Market cap | 4,547,123 41.97% | 3,202,865 2.45% | |||||||
EV | 4,364,305 | 3,077,173 | |||||||
EBITDA | 146,159 | 97,606 | |||||||
EV/EBITDA | 29.86 | 31.53 | |||||||
Interest | 552 | ||||||||
Interest/NOPBT | 0.77% |