XNYSWAB
Market cap33bUSD
Dec 24, Last price
194.16USD
1D
1.42%
1Q
6.76%
Jan 2017
133.87%
Name
Westinghouse Air Brake Technologies Corp
Chart & Performance
Profile
Westinghouse Air Brake Technologies Corp. engages in the provision of equipment, systems, and value-added services for the rail industry. The company is headquartered in Pittsburgh, Pennsylvania and currently employs 18,000 full-time employees. The firm's segments include the Freight Segment and the Transit Segment. The Freight Segment primarily manufactures and services components for new and existing freight cars and locomotives, builds new switcher locomotives, rebuilds freight locomotives, supplies railway electronics, positive train control equipment, signal design and engineering services, and provides related heat exchange and cooling systems. The Transit Segment primarily manufactures and services components for new and existing passenger transit vehicles, typically regional trains, high speed trains, subway cars, light-rail vehicles and buses, builds new commuter locomotives, refurbishes subway cars, provides heating, ventilation, and air conditioning equipment, and doors for buses and subways.
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 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 9,677,000 15.73% | 8,362,000 6.90% | 7,822,000 3.52% | |||||||
Cost of revenue | 6,951,000 | 6,031,000 | 5,629,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,726,000 | 2,331,000 | 2,193,000 | |||||||
NOPBT Margin | 28.17% | 27.88% | 28.04% | |||||||
Operating Taxes | 267,000 | 213,000 | 172,000 | |||||||
Tax Rate | 9.79% | 9.14% | 7.84% | |||||||
NOPAT | 2,459,000 | 2,118,000 | 2,021,000 | |||||||
Net income | 815,000 28.75% | 633,000 13.44% | 558,000 34.78% | |||||||
Dividends | (123,000) | (111,000) | (92,000) | |||||||
Dividend yield | 0.54% | 0.61% | 0.53% | |||||||
Proceeds from repurchase of equity | (409,000) | (473,000) | 5,091,000 | |||||||
BB yield | 1.80% | 2.59% | -29.38% | |||||||
Debt | ||||||||||
Debt current | 842,000 | 251,000 | 2,000 | |||||||
Long-term debt | 3,792,000 | 4,024,000 | 4,314,000 | |||||||
Deferred revenue | 326,000 | (288,000) | ||||||||
Other long-term liabilities | 550,000 | 499,000 | 1,249,000 | |||||||
Net debt | 3,978,000 | 3,467,000 | 4,131,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,201,000 | 1,038,000 | 1,073,000 | |||||||
CAPEX | (186,000) | (149,000) | (130,000) | |||||||
Cash from investing activities | (492,000) | (235,000) | (540,000) | |||||||
Cash from financing activities | (633,000) | (708,000) | (653,000) | |||||||
FCF | 1,952,000 | 2,067,000 | 2,176,600 | |||||||
Balance | ||||||||||
Cash | 620,000 | 541,000 | 473,000 | |||||||
Long term investments | 36,000 | 267,000 | (288,000) | |||||||
Excess cash | 172,150 | 389,900 | ||||||||
Stockholders' equity | 4,718,000 | 3,963,000 | 3,629,000 | |||||||
Invested Capital | 15,283,850 | 14,584,100 | 15,258,000 | |||||||
ROIC | 16.47% | 14.19% | 13.16% | |||||||
ROCE | 17.28% | 15.24% | 14.11% | |||||||
EV | ||||||||||
Common stock shares outstanding | 179,500 | 182,800 | 188,100 | |||||||
Price | 126.90 27.14% | 99.81 8.36% | 92.11 25.83% | |||||||
Market cap | 22,778,550 24.85% | 18,245,268 5.31% | 17,325,891 24.31% | |||||||
EV | 26,793,550 | 21,757,268 | 21,494,891 | |||||||
EBITDA | 3,255,000 | 2,757,000 | 2,634,000 | |||||||
EV/EBITDA | 8.23 | 7.89 | 8.16 | |||||||
Interest | 218,000 | 186,000 | 177,000 | |||||||
Interest/NOPBT | 8.00% | 7.98% | 8.07% |