Loading institutional data...
Loading institutional data...
Held by 854 of 5,944 reporting institutions (98th percentile) — extremely crowded.
Data as of Q1 2026
Loading snapshot...
Loading financials...
Loading valuation...
Loading quality & risk...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
Loading ownership map...
Loading crowding analysis...
Loading conviction analysis...
Loading buy/sell flow...
Loading ownership trends...
Loading top holders...
Loading top holders...
How management deployed cash over 10 years — and what it earned on reinvestment.
A balanced mix of reinvestment and shareholder returns.
Reinvestment has been productive — operating income grew well per dollar put in. Current ROIC on all capital: 14%. Rough measure (includes maintenance capex).
Cash uses aggregated from the SEC cash-flow statement over 10 fiscal years. "Return on reinvestment" is a rough proxy — operating-income change ÷ cumulative CapEx + M&A — and includes maintenance capex. Educational — not a recommendation.
How much the company owes, how it's trended, and how comfortably it's serviced.
Cash of $371M covers the $200M due within a year 1.9× over. Scheduled principal only (excludes interest & revolver draws). As of 2025-12-31 (10-K).
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Interest is easily covered by operating profit. Effective rate ~4.5% on $958M of debt.
Cash of $371M fully covers short-term debt of $200M.
Mostly long-term debt (balance-sheet current vs non-current split). See the maturity ladder above for the year-by-year repayment schedule.
Debt, cash, interest and equity from the SEC balance sheet & income statement. Effective rate = interest ÷ average debt. Maturity ladder from the SEC long-term-debt repayment schedule. Educational — not a recommendation.
Total shares institutions bought (green) vs sold (red) each quarter across all holders.
Inferred from quarter-over-quarter change in each fund's 13F position (new stakes count as buys, exits as sells). Not tick-level trades.
EOD close · as of 2026-09-17
How a revenue dollar becomes profit — FY2025
Each value shows its share of revenue below it (common-size).
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3.50B 100.0% | $3.12B 100.0% | $2.85B 100.0% | $2.56B 100.0% | $2.50B 100.0% | $2.39B 100.0% | $2.49B 100.0% | $2.41B 100.0% | $2.27B 100.0% | $2.11B 100.0% |
| Cost of Revenue | $2.20B 62.8% | $1.97B 63.0% | $1.78B 62.5% | $1.60B 62.7% | $1.57B 62.9% | $1.55B 64.8% | $1.59B 63.9% | $1.54B 63.9% | $1.47B 64.7% | $1.37B 65.2% |
| Cost of Products | — | — | — | — | — | — | — | — | $1.18B 52.2% | $1.10B 52.2% |
| Cost of Services | — | — | — | — | — | — | — | — | $268.1M 11.8% | $258.2M 12.2% |
| Gross Profit | $1.30B 37.2% | $1.15B 37.0% | $1.07B 37.5% | $954.6M 37.3% | $927.8M 37.1% | $841.2M 35.2% | $898.7M 36.1% | $871.3M 36.1% | $800.8M 35.3% | $734.7M 34.8% |
| Research & Development | $95.2M 2.7% | $91.6M 2.9% | $85.8M 3.0% | $80.8M 3.2% | $88.5M 3.5% | $74.8M 3.1% | $72.5M 2.9% | $64.5M 2.7% | $61.4M 2.7% | $59.4M 2.8% |
| Selling, General & Admin | $399.6M 11.4% | $373.5M 12.0% | $359.7M 12.6% | $324.1M 12.7% | $326.1M 13.0% | $303.3M 12.7% | $301.4M 12.1% | $306.5M 12.7% | $292.4M 12.9% | $265.6M 12.6% |
| Operating Income | $633.5M 18.1% | $528.6M 16.9% | $484.6M 17.0% | $423.4M 16.6% | $377.1M 15.1% | $288.8M 12.1% | $404.0M 16.2% | $373.6M 15.5% | $325.1M 14.3% | $296.5M 14.1% |
| Interest Expense | $43.1M 1.2% | $44.9M 1.4% | $51.4M 1.8% | $47.0M 1.8% | $40.2M 1.6% | $35.5M 1.5% | $31.3M 1.3% | $34.0M 1.4% | $41.5M 1.8% | $41.2M 2.0% |
| Other Income (Expense), net | $29.6M 0.8% | $38.3M 1.2% | $29.9M 1.0% | $12.7M 0.5% | $12.1M 0.5% | $9.7M 0.4% | $23.9M 1.0% | $16.6M 0.7% | $16.0M 0.7% | $12.7M 0.6% |
| Pretax Income | $620.0M 17.7% | $522.1M 16.7% | $463.1M 16.3% | $389.2M 15.2% | $349.0M 14.0% | $263.1M 11.0% | $396.5M 15.9% | $356.2M 14.8% | $299.6M 13.2% | $268.0M 12.7% |
| Income Tax Expense | $135.8M 3.9% | $117.1M 3.8% | $108.6M 3.8% | $94.8M 3.7% | $86.1M 3.4% | $61.7M 2.6% | $88.9M 3.6% | $80.5M 3.3% | $84.7M 3.7% | $78.6M 3.7% |
| Net Income | $484.2M 13.8% | $405.0M 13.0% | $354.5M 12.5% | $294.3M 11.5% | $262.8M 10.5% | $201.4M 8.4% | $307.6M 12.4% | $275.7M 11.4% | $214.9M 9.5% | $187.3M 8.9% |
| Per Share | ||||||||||
| EPS (Basic) | $12.94 | $10.61 | $9.26 | $7.67 | $6.50 | $4.83 | $7.20 | $6.28 | $4.86 | $4.22 |
| EPS (Diluted) | $12.87 | $10.55 | $9.20 | $7.62 | $6.47 | $4.80 | $7.15 | $6.22 | $4.80 | $4.15 |
| Weighted Avg Shares (Basic) | 37.4M | 38.2M | 38.3M | 38.4M | 40.4M | 41.7M | 42.7M | 43.9M | 44.2M | 44.4M |
| Weighted Avg Shares (Diluted) | 37.6M | 38.4M | 38.5M | 38.6M | 40.6M | 42.0M | 43.0M | 44.3M | 44.8M | 45.0M |
Source: SEC EDGAR XBRL filings (annual, fiscal year). Quarterly flow items are derived from cumulative filings; balance-sheet figures are as-of each period end. Ratios and margins are computed, not reported.
Solve the discounted cash flow backwards, then stress-test the assumptions.
To be worth $567.45 today, the market must believe free cash flow compounds 18.7%/yr for a decade (off $480M normalized FCF).
The market's 18.7% is more optimistic than its 9-yr track record.
2-stage DCF · 0.04B shares · net debt $587M
mean 9.6% · volatility σ 36% · implied rate exceeded in 4/9 yrs
Central path = implied 18.7%/yr growth; shaded band = ±1σ (36%) of this company's historical FCF volatility, widening with time. The wider the band, the less certain the growth.
Reverse DCF: rather than guessing a fair value, we solve for the growth the current price implies, then you stress-test the assumptions. Enterprise value of the FCF stream, less net debt, ÷ shares. Educational — not a recommendation.
Is the value real, and is the business safe? Academic scores + earnings quality + solvency, from SEC filings.
Safe > 2.99 · grey 1.81–2.99 · distress < 1.81
Needs granular two-year detail (receivables, PP&E, D&A, SG&A) — not fully reported.
Earnings are backed by cash (FCF ≥ net income) — high quality. Lower/negative accruals = higher quality (Sloan).
Comfortably covers interest; leverage falling year-over-year.
F-Score (0–9 fundamental momentum), Altman Z (distress risk), and Beneish M (earnings-manipulation screen) are academic models computed from the SEC filings. Screens and context — educational, not recommendations.
What the company returns to shareholders — and whether it's covered by cash.
The dividend is comfortably covered — only 6% of free cash flow, leaving room to grow it and fund buybacks. Last year: $35M dividends + $465M buybacks = $500M returned on $554M FCF.
9 consecutive years of dividend increases · 7%/yr.
Yields use the latest fiscal-year dividends/buybacks over current market cap. Dividends and buybacks from the SEC cash-flow statement; payout coverage vs net income and free cash flow. Educational — not a recommendation.
EOD close · as of 2026-09-17
Nothing notable to watch.
No material risks flagged.
Where each multiple sits in its own 14-yr range · 100th pct blended
Dot = today · shaded = middle 50% · line = median. Lower percentile = cheaper vs its own 14-yr history.
Is the profit real, and how strong is the balance sheet?
FY2025 · every deduction from revenue to net income
DuPont — the three levers
Watch the leverage lever — a chunk of ROE comes from the balance sheet.
What the company owes vs. what it holds
Year-by-year maturities aren't in SEC companyfacts (footnote-only), so this shows the debt/cash structure and net leverage instead.
Latest year: profit growth vs revenue growth
High operating leverage: profit moved 1.6× as fast as sales — great in an upturn, painful in a downturn.
Each line as % of revenue — the trend in color
| % of revenue | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Cost of Revenue | 63.9 | 63.9 | 64.8 | 62.9 | 62.7 | 62.5 | 63.0 | 62.8 |
| Gross Profit | 36.1 | 36.1 | 35.2 | 37.1 | 37.3 | 37.5 | 37.0 | 37.2 |
| R&D | 2.7 | 2.9 | 3.1 | 3.5 | 3.2 | 3.0 | 2.9 | 2.7 |
| SG&A | 12.7 | 12.1 | 12.7 | 13.0 | 12.7 | 12.6 | 12.0 | 11.4 |
| Operating Income | 15.5 | 16.2 | 12.1 | 15.1 | 16.6 | 17.0 | 16.9 | 18.1 |
| Income Tax | 3.3 | 3.6 | 2.6 | 3.4 | 3.7 | 3.8 | 3.8 | 3.9 |
| Net Income | 11.4 | 12.4 | 8.4 | 10.5 | 11.5 | 12.5 | 13.0 | 13.8 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on CW: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.
Top 40 institutional holders — bubble size is position value, color is the move since last quarter. Hover any holder for detail.
Drag any bubble to rearrange · size = dollar value of the position
Total return (dividends reinvested) vs the market, from quarter-end prices.
Above 0 = ahead of the S&P 500 since the window start; below 0 = behind. Rising means it's pulling ahead.
How far the stock fell below its prior peak. Deeper, longer drawdowns = a rougher ride to the same return.
Quarter-end, dividend-adjusted (total return). Beta & volatility from quarterly returns (annualized). Benchmark is the S&P 500 (SPY total return). Annual returns compound the quarters ending in each calendar year; the first and last years in a window may be partial. Past performance doesn't predict future results.
Ranked against 651 sector peers with collected financials. Valuation from latest close × latest fiscal-year fundamentals; 13F conviction as of 2026-03-31.
Percentile is “goodness” within the peer set (100 = best). For valuation and leverage that means cheaper / less-levered ranks higher.
| Company | Mkt cap ▼ | P/E | EV/EBITDA | P/S | Rev gr | Gross | Net | ROE | ROIC | Net D/EBITDA | 13F |
|---|---|---|---|---|---|---|---|---|---|---|---|
| LTM | $29.49T | — | — | — | — | — | — | — | — | — | 160 |
| CAT | $371.6B | 42.5× | 29.7× | 5.5× | 4.3% | 33.8% | 13.1% | 41.7% | 15.4% | 2.7× | 3,616 |
| GE | $328.8B | 38.5× | — | 7.2× | 18.5% | — | 19.0% | 46.6% | 22.2% | — | 3,077 |
| RTX | $259.8B | 39.0× | 18.5× | 2.9× | 9.7% | — | 7.6% | 10.3% | 10.3% | 0.0× | 3,277 |
| BA | $199.4B | 79.4× | 40.2× | 2.2× | 34.5% | 4.8% | 2.5% | 41.0% | 3.3% | 10.0× | 2,435 |
| DE | $185.4B | 37.1× | — | 4.1× | -11.7% | — | 11.0% | 19.4% | 12.6% | — | 2,491 |
| ABBNY | $177.4B | 47.9× | 31.6× | 5.5× | 9.5% | 34.8% | 11.9% | 28.5% | 20.4% | 0.9× | 48 |
| UNP | $167.6B | 23.6× | 16.1× | 6.8× | 1.1% | — | 29.1% | 38.7% | 14.2% | 2.6× | 2,648 |
| ETN | $158.8B | 39.2× | — | 5.8× | 10.3% | 37.6% | 14.9% | 21.0% | 13.9% | — | 2,398 |
| HON | $131.2B | 28.1× | 16.1× | 3.5× | 7.8% | 36.9% | 12.6% | 34.0% | 9.8% | 3.6× | 2,694 |
| LMT | $123.2B | 25.0× | 16.1× | 1.6× | 5.6% | 10.2% | 6.7% | 74.6% | 17.7% | 2.5× | 2,807 |
| PH | $118.7B | 34.1× | 26.8× | 6.0× | -0.4% | 36.9% | 17.8% | 25.8% | 16.7% | 1.6× | 1,845 |
| ADP | $108.3B | 24.9× | — | 4.9× | 6.7% | 46.4% | 20.1% | 73.2% | 40.1% | — | 2,179 |
| GD | $96.2B | 23.0× | 16.9× | 1.8× | 10.1% | — | 8.0% | 16.4% | 12.5% | 1.3× | 2,123 |
| TT | $94.4B | 32.6× | 23.3× | 4.4× | 7.5% | — | 13.7% | 34.0% | 22.1% | 1.1× | 1,658 |
| VRT | $92.4B | 70.8× | 43.8× | 9.0× | 27.7% | 36.3% | 13.0% | 33.8% | 19.4% | 1.4× | 1,748 |
| PWR | $92.2B | 90.7× | 45.8× | 3.2× | 20.3% | 15.0% | 3.6% | 11.5% | 10.6% | 0.4× | 1,659 |
| JCI | $91.9B | 28.0× | — | 3.9× | 2.8% | 36.4% | 13.9% | 25.5% | 14.4% | — | 1,487 |
| HWM | $90.7B | 60.9× | 39.9× | 11.0× | 11.1% | — | 18.3% | 28.2% | 17.9% | 1.3× | 1,399 |
| CSX | $89.1B | 31.1× | 14.4× | 6.3× | -3.1% | — | 20.5% | 22.0% | 22.0% | — | 1,791 |
| MMM | $87.3B | 27.4× | 16.8× | 3.5× | 1.5% | 39.9% | 13.0% | 69.1% | 18.8% | 2.1× | 2,051 |
| WM | $86.0B | 31.8× | 12.1× | 3.4× | 14.2% | 40.4% | 10.7% | 27.1% | 25.3% | 0.1× | 2,262 |
| UPS | $85.0B | 15.3× | 9.5× | 1.0× | -2.6% | — | 6.3% | 34.3% | 13.8% | 2.2× | 2,025 |
| EMR | $83.0B | 36.5× | — | 4.6× | 3.0% | 52.8% | 12.7% | 11.3% | 6.9% | — | 2,112 |
| CTAS | $79.8B | 45.0× | 28.7× | 7.7× | 7.7% | 50.0% | 17.5% | 38.7% | 25.5% | 0.8× | 1,366 |
| CW | $20.9B | 44.1× | 31.3× | 6.0× | 12.1% | 37.2% | 13.8% | 19.1% | 13.9% | 1.4× | 854 |
Peers = companies sharing CW's sector (Industrials) with collected SEC financials. Multiples use the most recent end-of-day close and latest fiscal-year fundamentals (trailing, not forward). Missing cells mean the peer never reported that line item, has no collected price, or has a non-positive denominator. Not investment advice.