Loading institutional data...
Loading institutional data...
Held by 1,056 of 5,944 reporting institutions (99th 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...
Solve the discounted cash flow backwards, then stress-test the assumptions.
To be worth $107.60 today, the market must believe free cash flow compounds 14.6%/yr for a decade (off $806M normalized FCF).
The market's 14.6% is more optimistic than its 9-yr track record.
2-stage DCF · 0.24B shares · net debt $463M
mean 18.2% · volatility σ 43% · implied rate exceeded in 5/9 yrs
Central path = implied 14.6%/yr growth; shaded band = ±1σ (43%) 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.
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 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.
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
Eight indices comparing this year to last (receivables, margins, asset quality, growth, accruals, leverage). Above −1.78 suggests possible manipulation; below −2.22 is clean.
A screen, not proof — high growth alone can raise it.
Cash conversion lags reported earnings — watch accruals. 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 43% of free cash flow, leaving room to grow it and fund buybacks. Last year: $391M dividends + $15M buybacks = $406M returned on $910M FCF.
9 consecutive years of dividend increases · 11%/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.
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: 7%. 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 $1.5B covers the $534M due within a year 2.8× 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 ~1.5% on $1.9B of debt.
Cash of $1.5B fully covers short-term debt of $534M.
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.
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 | $9.04B 100.0% | $8.56B 100.0% | $7.36B 100.0% | $5.52B 100.0% | $5.20B 100.0% | $4.88B 100.0% | $5.25B 100.0% | $5.21B 100.0% | $4.71B 100.0% | $3.77B 100.0% |
| Cost of Revenue | $5.56B 61.5% | $5.35B 62.5% | $4.65B 63.1% | $3.44B 62.3% | $3.22B 62.0% | $3.05B 62.5% | $3.20B 61.0% | $3.18B 61.1% | $2.86B 60.8% | $2.31B 61.2% |
| Gross Profit | $3.48B 38.5% | $3.21B 37.5% | $2.72B 36.9% | $2.08B 37.7% | $1.98B 38.0% | $1.83B 37.5% | $2.05B 39.0% | $2.03B 38.9% | $1.85B 39.2% | $1.46B 38.8% |
| Research & Development | $226.0M 2.5% | $230.0M 2.7% | $232.0M 3.2% | $206.0M 3.7% | $204.0M 3.9% | $187.0M 3.8% | $191.0M 3.6% | $189.0M 3.6% | $181.0M 3.8% | $110.0M 2.9% |
| Selling, General & Admin | $1.92B 21.3% | $1.91B 22.3% | $1.76B 23.9% | $1.23B 22.2% | $1.18B 22.7% | $1.14B 23.4% | $1.16B 22.1% | $1.16B 22.3% | $1.09B 23.1% | $914.0M 24.2% |
| Operating Income | $1.22B 13.5% | $1.01B 11.8% | $652.0M 8.9% | $622.0M 11.3% | $585.0M 11.3% | $367.0M 7.5% | $486.0M 9.3% | $654.0M 12.6% | $552.0M 11.7% | $408.0M 10.8% |
| Interest Expense | $29.0M 0.3% | $44.0M 0.5% | $49.0M 0.7% | $50.0M 0.9% | $76.0M 1.5% | $77.0M 1.6% | $67.0M 1.3% | $82.0M 1.6% | $82.0M 1.7% | $70.0M 1.9% |
| Other Income (Expense), net | $18.0M 0.2% | $16.0M 0.2% | $33.0M 0.4% | $7.0M 0.1% | $0 0.0% | -$5.0M -0.1% | -$4.0M -0.1% | $13.0M 0.2% | $6.0M 0.1% | $2.0M 0.1% |
| Pretax Income | $1.18B 13.1% | $1.09B 12.7% | $635.0M 8.6% | $440.0M 8.0% | $511.0M 9.8% | $285.0M 5.8% | $416.0M 7.9% | $585.0M 11.2% | $466.0M 9.9% | $340.0M 9.0% |
| Income Tax Expense | $231.0M 2.6% | $197.0M 2.3% | $26.0M 0.4% | $85.0M 1.5% | $84.0M 1.6% | $31.0M 0.6% | $15.0M 0.3% | $36.0M 0.7% | $136.0M 2.9% | $80.0M 2.1% |
| Net Income | $957.0M 10.6% | $890.0M 10.4% | $609.0M 8.3% | $355.0M 6.4% | $427.0M 8.2% | $254.0M 5.2% | $401.0M 7.6% | $549.0M 10.5% | $331.0M 7.0% | $260.0M 6.9% |
| Per Share | ||||||||||
| EPS (Basic) | $3.93 | $3.67 | $2.81 | $1.97 | $2.37 | $1.41 | $2.23 | $3.05 | $1.84 | $1.45 |
| EPS (Diluted) | $3.92 | $3.65 | $2.79 | $1.96 | $2.35 | $1.40 | $2.21 | $3.03 | $1.83 | $1.45 |
| Weighted Avg Shares (Basic) | 243.4M | 242.6M | 217.0M | 180.2M | 180.2M | 180.1M | 180.0M | 179.8M | 179.6M | 179.1M |
| Weighted Avg Shares (Diluted) | 244.0M | 243.5M | 218.2M | 181.0M | 181.5M | 181.1M | 181.2M | 181.1M | 180.9M | 180.0M |
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.
EOD close · as of 2026-09-17
No standout strengths flagged.
No material risks flagged.
Where each multiple sits in its own 14-yr range · 34th 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
Returns are margin-driven, not leverage-driven — higher quality.
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 3.8× 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 | 61.1 | 61.0 | 62.5 | 62.0 | 62.3 | 63.1 | 62.5 | 61.5 |
| Gross Profit | 38.9 | 39.0 | 37.5 | 38.0 | 37.7 | 36.9 | 37.5 | 38.5 |
| R&D | 3.6 | 3.6 | 3.8 | 3.9 | 3.7 | 3.2 | 2.7 | 2.5 |
| SG&A | 22.3 | 22.1 | 23.4 | 22.7 | 22.2 | 23.9 | 22.3 | 21.3 |
| Operating Income | 12.6 | 9.3 | 7.5 | 11.3 | 11.3 | 8.9 | 11.8 | 13.5 |
| Income Tax | 0.7 | 0.3 | 0.6 | 1.6 | 1.5 | 0.4 | 2.3 | 2.6 |
| Net Income | 10.5 | 7.6 | 5.2 | 8.2 | 6.4 | 8.3 | 10.4 | 10.6 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on XYL: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.
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 |
| XYL | $26.2B | 27.4× | 14.8× | 2.9× | 5.5% | 38.5% | 10.6% | 8.3% | 7.1% | 1.1× | 1,056 |
Peers = companies sharing XYL'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.