2006 | 2007 | ||||||
Price: | 50.86 | EPS | |||||
Shares Out. (in M): | 0 | P/E | |||||
Market Cap (in $M): | 2,874 | P/FCF | |||||
Net Debt (in $M): | 0 | EBIT | 0 | 0 | |||
TEV (in $M): | 0 | TEV/EBIT |
Sign up for free guest access to view investment idea with a 45 days delay.
|
2004 |
2005 |
2006 | ||||||||
|
Mar |
Jun |
Sep |
Dec |
Mar |
Jun |
Sep |
Dec |
Mar |
Jun |
Sep |
Consolidated: |
|
|
|
|
|
|
|
|
|
|
|
Bookings |
$620.6 |
$637.6 |
$634.2 |
$627.9 |
$685.6 |
$696.0 |
$773.8 |
$771.4 |
$878.6 |
$912.0 |
$892.0 |
% Growth |
8.3% |
10.5% |
15.9% |
9.8% |
10.5% |
9.2% |
22.0% |
22.9% |
28.2% |
31.0% |
15.3% |
% Org Growth |
1.3% |
7.5% |
12.9% |
5.8% |
7.5% |
7.2% |
21.0% |
26.9% |
33.6% |
30.7% |
12.7% |
|
|
|
|
|
|
|
|
|
|
|
|
Pumps: |
|
|
|
|
|
|
|
|
|
|
|
Bookings |
|
|
|
|
$359.3 |
$342.8 |
$436.5 |
$437.1 |
$495.6 |
$529.6 |
$521.0 |
% Org Growth |
|
|
|
|
9.8% |
(2.5%) |
23.5% |
39.3% |
44.3% |
54.2% |
16.8% |
Valves: |
|
|
|
|
|
|
|
|
|
|
|
Bookings |
|
|
|
|
$224.8 |
$240.9 |
$230.2 |
$240.1 |
$267.7 |
$273.9 |
$264.3 |
% Org Growth |
|
|
|
|
(3.7%) |
8.4% |
9.5% |
38.2% |
24.4% |
13.7% |
11.8% |
Seals: |
|
|
|
|
|
|
|
|
|
|
|
Bookings |
|
|
|
|
$112.3 |
$124.2 |
$116.5 |
$110.4 |
$127.9 |
$122.7 |
$125.6 |
% Org Growth |
|
|
|
|
10.7% |
27.1% |
17.0% |
10.9% |
16.6% |
(1.8%) |
6.1% |
Stock Price |
$50.86 |
F.D. Share Count |
56.5 |
Market Capitalization |
$2,873.6 |
Net Debt |
605.8 |
TEV |
$3,479.4 |
|
2003 |
2004 |
2005 |
2006F |
2007F |
Flowserve Pump Division |
|
|
|
|
|
Bookings |
$1,207.1 |
$1,339.1 |
$1,575.7 |
|
|
% Growth |
- |
10.9% |
17.7% |
|
|
Sales |
$1,164.6 |
$1,329.8 |
$1,398.4 |
$1,614.8 |
$1,918.1 |
% Growth |
- |
14.2% |
5.2% |
15.5% |
18.8% |
Gross Profit |
282.9 |
341.3 |
390.6 |
464.7 |
570.9 |
% Margin |
24.3% |
25.7% |
27.9% |
28.8% |
29.8% |
Operating Income |
85.9 |
110.1 |
146.1 |
189.8 |
250.4 |
% Margin |
7.4% |
8.3% |
10.4% |
11.8% |
13.1% |
|
|
|
|
|
|
$ Sales Growth |
|
$165.2 |
$68.6 |
$216.4 |
$303.3 |
$ Gross Profit Growth |
|
58.4 |
49.3 |
74.1 |
106.2 |
$ Operating Profit Growth |
|
24.2 |
36.0 |
43.7 |
60.7 |
Gross Profit Flowthrough |
|
35.4% |
71.9% |
34.2% |
35.0% |
Operating Profit Flowthrough |
|
14.6% |
52.5% |
20.2% |
20.0% |
|
|
|
|
|
|
Flow Control Division |
|
|
|
|
|
Bookings |
$764.6 |
$851.8 |
$936.0 |
|
|
% Growth |
- |
11.4% |
9.9% |
|
|
Sales |
$757.7 |
$838.7 |
$894.3 |
$1,025.4 |
$1,143.8 |
% Growth |
- |
10.7% |
6.6% |
14.7% |
11.5% |
Gross Profit |
239.5 |
252.7 |
284.9 |
346.3 |
393.6 |
% Margin |
31.6% |
30.1% |
31.9% |
33.8% |
34.4% |
Operating Income |
68.0 |
65.3 |
89.2 |
124.9 |
154.4 |
% Margin |
9.0% |
7.8% |
10.0% |
12.2% |
13.5% |
|
|
|
|
|
|
$ Sales Growth |
|
$81.0 |
$55.6 |
$131.1 |
$118.3 |
$ Gross Profit Growth |
|
13.2 |
32.2 |
61.4 |
47.3 |
$ Operating Profit Growth |
|
(2.7) |
23.9 |
35.7 |
29.6 |
Gross Profit Flowthrough |
|
16.3% |
57.9% |
46.8% |
40.0% |
Operating Profit Flowthrough |
|
(3.3%) |
43.0% |
27.2% |
25.0% |
|
|
|
|
|
|
Flow Solutions Division |
|
|
|
|
|
Bookings |
$361.1 |
$395.0 |
$463.4 |
|
|
% Growth |
- |
9.4% |
17.3% |
|
|
Sales |
$357.7 |
$394.0 |
$443.6 |
$492.4 |
$523.7 |
% Growth |
- |
10.1% |
12.6% |
11.0% |
6.3% |
Gross Profit |
160.1 |
170.3 |
193.4 |
218.1 |
233.1 |
% Margin |
44.8% |
43.2% |
43.6% |
44.3% |
44.5% |
Operating Income |
73.9 |
72.6 |
86.0 |
99.0 |
106.8 |
% Margin |
20.7% |
18.4% |
19.4% |
20.1% |
20.4% |
|
|
|
|
|
|
$ Sales Growth |
|
$36.3 |
$49.6 |
$48.8 |
$31.2 |
$ Gross Profit Growth |
|
10.2 |
23.1 |
24.7 |
15.0 |
$ Operating Profit Growth |
|
(1.3) |
13.4 |
13.0 |
7.8 |
Gross Profit Flowthrough |
|
28.1% |
46.6% |
50.7% |
48.0% |
Operating Profit Flowthrough |
|
(3.6%) |
27.0% |
26.6% |
25.0% |
|
|
|
|
|
|
CONSOLIDATED |
|
|
|
|
|
Segment Sales |
$2,280.0 |
$2,562.5 |
$2,736.3 |
$3,132.6 |
$3,585.6 |
Interco Elims |
(31.2) |
(40.0) |
(41.0) |
(46.7) |
(53.8) |
Total Sales |
$2,248.8 |
$2,522.5 |
$2,695.3 |
$3,085.9 |
$3,531.8 |
|
|
|
|
|
|
Segment Op Income |
$227.8 |
$248.0 |
$321.3 |
$413.6 |
$511.7 |
Corporate Expenses |
(56.3) |
(86.5) |
(129.8) |
(130.0) |
(100.0) |
Total Operating Income |
$171.5 |
$161.5 |
$191.6 |
$283.6 |
$411.7 |
% Margin |
7.6% |
6.4% |
7.1% |
9.2% |
11.7% |
|
2006F |
2007F |
Operating Income |
$283.6 |
$411.7 |
Net Interest Expense |
(59.0) |
(59.0) |
Pretax Income |
224.6 |
352.7 |
Taxes |
(89.9) |
(134.0) |
Tax Rate |
40.0% |
38.0% |
Net Income |
$134.8 |
$218.7 |
|
|
|
E.P.S. |
$ 2.35 |
$ 3.87 |
|
|
|
F.D. Shares Outstanding |
57.4 |
56.5 |
|
|
|
Price |
$ 50.86 |
$ 50.86 |
|
|
|
P/E |
21.7x |
13.1x |
show sort by |
Are you sure you want to close this position Flowserve?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Are you sure you want to Flag this idea Flowserve for removal?
Flagging an idea indicates that the idea does not meet the standards of the club and you believe it should be removed from the site. Once a threshold has been reached the idea will be removed.
You currently do not have message posting privilages, there are 1 way you can get the privilage.
Apply for or reactivate your full membership
You can apply for full membership by submitting an investment idea of your own. Or if you are in reactivation status, you need to reactivate your full membership.
What is wrong with message, "".