Loading institutional data...
Loading institutional data...
Held by 1,281 of 2,417 reporting institutions (100th percentile) — extremely crowded.
Data as of Q3 2026
Loading snapshot...
Loading financials...
Loading valuation...
Loading analysis...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
Loading insider activity...
Loading ownership map...
Loading crowding analysis...
Loading conviction analysis...
Loading buy/sell flow...
Loading ownership trends...
Loading top holders...
Loading top holders...
Ranked against 17 sector peers with collected financials. Valuation from latest close × latest fiscal-year fundamentals; 13F conviction as of 2026-09-30.
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| RTX | $269.1B | 40.2× | 21.6× | 3.0× | 9.7% | — | 7.6% | 10.3% | 6.7% | 2.0× | 1,281 |
| BA | $136.8B | 69.6× | 30.2× | 1.5× | 34.5% | 4.8% | 2.5% | 41.0% | 3.3% | 8.2× | 871 |
| HON | $70.4B | 30.2× | 9.7× | 1.9× | 7.8% | 36.9% | 12.6% | 34.0% | 9.8% | 2.3× | 16 |
| TDG | $65.0B | 36.7× | 20.2× | 7.4× | 11.2% | 60.1% | 23.5% | -21.4% | 10.5% | 5.9× | 301 |
| HEI | $45.6B | 66.6× | 37.4× | 10.2× | 16.3% | 39.8% | 15.4% | 16.0% | 16.0% | -0.2× | 193 |
| ESLT | $37.8B | 70.9× | 44.3× | 4.8× | 16.3% | 24.4% | 6.7% | 12.9% | 12.6% | -0.6× | 82 |
| TXT | $15.0B | 17.1× | — | 1.0× | 8.0% | — | 6.2% | 11.7% | 11.7% | — | 191 |
| SARO | $7.9B | 28.7× | 13.2× | 1.3× | 15.8% | 14.8% | 4.6% | 10.4% | 5.7% | 2.6× | 70 |
| AVAV | $6.9B | — | — | 3.5× | 141% | 25.3% | -13.4% | -6.0% | -5.2% | — | 160 |
| LOAR | $6.1B | 86.4× | 56.7× | 12.2× | 23.2% | 52.7% | 14.5% | 6.1% | 3.8% | 5.3× | 67 |
| KRMN | $5.5B | 320.7× | 64.4× | 11.7× | 36.6% | 40.3% | 3.7% | 4.5% | 4.5% | -0.3× | 72 |
| AIR | $4.2B | 21.5× | 15.7× | 1.3× | 19.0% | 18.8% | 5.7% | 11.0% | 7.2% | 2.5× | 85 |
| ATRO | $2.7B | 77.6× | 30.7× | 3.1× | 8.4% | 29.9% | 3.4% | 21.0% | 6.2% | 3.2× | 41 |
| DCO | $2.5B | — | — | 3.1× | 4.9% | 26.9% | -4.5% | -5.6% | -3.9% | — | 47 |
| PKE | $585M | 47.4× | 33.0× | 8.0× | 18.2% | 30.9% | 15.4% | 8.7% | 8.7% | -5.1× | 35 |
| TATT | $435M | 24.4× | 16.6× | 2.5× | 17.0% | 24.8% | 9.4% | 9.5% | 8.9% | -1.6× | 16 |
| AIRO | $172M | — | — | 1.9× | 4.6% | 59.9% | -4.5% | -0.6% | -0.6% | — | 16 |
| SIF | $133M | — | 26.9× | 1.6× | 6.5% | 12.5% | -0.9% | -2.0% | -1.6% | 1.4× | 2 |
Peers = companies sharing RTX's sector (Aircraft Engines & Engine Parts) 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.
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.
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
Solve the discounted cash flow backwards, then stress-test the assumptions.
Average free cash flow across the last 3 positive fiscal years (FY2023, FY2024, FY2025). Smooths the cycle. Stock compensation is NOT charged — it is added back inside operating cash flow.
To be worth $199.80 today, the market must believe free cash flow compounds 17.1%/yr for a decade (off $5.98B on the 3-yr avg basis).
On the basis ($5.52B) the requirement is 18.2%/yr. Shares issued to employees are added back in operating cash flow, so this basis treats them as free.
The market's 17.1% is in line with its 3-yr track record.
Default is 8.8% — this company's computed cost of capital (computed WACC), the same rate the Analysis tab discounts at.
2-stage DCF · 1.35B shares (market data) · net debt $27.06B
mean 23.4% · volatility σ 47% · implied rate exceeded in 1/3 yrs
Central path = implied 17.1%/yr growth; shaded band = ±1σ (47%) 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.
What the company returns to shareholders — and whether it's covered by cash.
The dividend is comfortably covered — only 45% of free cash flow, leaving room to grow it and fund buybacks. Last year: $3.57B dividends + $50.0M buybacks = $3.62B returned on $7.94B FCF.
4 consecutive years of dividend increases · 1%/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 cash-return story — far more went to shareholders than back into the business (mature, low-reinvestment).
Modest payoff on reinvested capital. 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.
EOD close · as of 2026-10-30
How a revenue dollar becomes profit — FY2025
Dividends and buybacks are cash paid out, shown here against the same year's profit for scale — not funded from it.
Each value shows its share of revenue below it (common-size).
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $88.60B 100.0% | $80.74B 100.0% | $68.92B 100.0% | $67.07B 100.0% | $64.39B 100.0% | $56.59B 100.0% | $45.35B 100.0% | $34.70B 100.0% | $29.71B 100.0% | $57.24B 100.0% |
| Cost of Revenue | — | — | — | — | — | — | — | — | $31.03B 104.4% | $30.32B 53.0% |
| Cost of Products | — | — | — | — | — | — | — | — | $31.03B 104.4% | $30.32B 53.0% |
| Cost of Services | — | — | — | — | — | — | — | — | $12.93B 43.5% | $11.13B 19.5% |
| Research & Development | $2.81B 3.2% | $2.93B 3.6% | $2.81B 4.1% | $2.71B 4.0% | $2.73B 4.2% | $2.58B 4.6% | $2.45B 5.4% | $1.88B 5.4% | $1.88B 6.3% | $2.38B 4.2% |
| Selling, General & Admin | $6.09B 6.9% | $5.81B 7.2% | $5.81B 8.4% | $5.57B 8.3% | $5.05B 7.8% | $5.54B 9.8% | $3.71B 8.2% | $2.86B 8.3% | $2.39B 8.0% | $5.96B 10.4% |
| Total Operating Expenses | $79.72B 90.0% | $74.07B 91.7% | $65.44B 95.0% | $61.69B 92.0% | $59.67B 92.7% | $56.18B 99.3% | $40.76B 89.9% | $32.21B 92.8% | $27.25B 91.7% | $49.80B 87.0% |
| Operating Income | $9.30B 10.5% | $6.54B 8.1% | $3.56B 5.2% | $5.50B 8.2% | $5.14B 8.0% | -$1.89B -3.3% | $4.91B 10.8% | $2.88B 8.3% | $2.99B 10.1% | $8.22B 14.4% |
| Interest Expense | — | $1.86B 2.3% | $1.50B 2.2% | $1.28B 1.9% | $1.32B 2.1% | $1.37B 2.4% | $1.59B 3.5% | $1.03B 3.0% | $922.0M 3.1% | $1.04B 1.8% |
| Other Income (Expense), net | -$567.0M -0.6% | -$344.0M -0.4% | $275.0M 0.4% | -$613.0M -0.9% | $27.0M 0.0% | $464.0M 0.8% | $762.0M 1.7% | $373.0M 1.1% | — | — |
| Pretax Income | $8.73B 9.9% | $6.19B 7.7% | $3.84B 5.6% | $6.12B 9.1% | $5.11B 7.9% | -$2.35B -4.2% | $4.15B 9.2% | $2.50B 7.2% | $2.52B 8.5% | $7.13B 12.5% |
| Income Tax Expense | $1.66B 1.9% | $1.18B 1.5% | $456.0M 0.7% | $790.0M 1.2% | $964.0M 1.5% | $575.0M 1.0% | $421.0M 0.9% | $1.10B 3.2% | $1.05B 3.5% | $1.70B 3.0% |
| Net Income | $6.73B 7.6% | $4.77B 5.9% | $3.19B 4.6% | $5.20B 7.7% | $3.86B 6.0% | -$3.52B -6.2% | $5.54B 12.2% | $5.27B 15.2% | $4.55B 15.3% | $5.05B 8.8% |
| Per Share | ||||||||||
| EPS (Basic) | $5.02 | $3.58 | $2.24 | $3.52 | $2.57 | -$2.59 | $6.48 | $6.58 | $5.76 | $6.18 |
| EPS (Diluted) | $4.96 | $3.55 | $2.23 | $3.50 | $2.56 | -$2.59 | $6.41 | $6.50 | $5.70 | $6.12 |
| Weighted Avg Shares (Basic) | 1.34B | 1.33B | 1.43B | 1.48B | 1.50B | 1.36B | 854.8M | 800.4M | 790.0M | 818.2M |
| Weighted Avg Shares (Diluted) | 1.36B | 1.34B | 1.44B | 1.49B | 1.51B | 1.36B | 863.9M | 810.1M | 799.1M | 826.1M |
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.
How much the company owes, how it's trended, and how comfortably it's serviced.
Cash of $7.43B covers the $3.41B due within a year 2.2× 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).
Coverage is adequate but not comfortable. Effective rate ~4.5% on $41.26B of debt. Interest last disclosed in FY2024 (no longer broken out).
Cash of $7.43B fully covers short-term debt of $204.0M.
Mostly short-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 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.
Last reported position per insider, carried forward. Steps can be a holding disclosed for the first time rather than a trade.
| Date | Insider | What it was | Shares | Price | Value |
|---|---|---|---|---|---|
| 2026-10-01 | 3 co-filers Senior VP and Treasurer | Option exercise | 143 | $0.00 | $0 |
| 2026-10-01 | 3 co-filers Senior VP and Controller | Option exercise | 84 | $0.00 | $0 |
| 2026-10-01 | 3 co-filers Senior VP and Treasurer | Tax withholding | 143 | $185.01 | $26k |
| 2026-10-01 | 3 co-filers Senior VP and Controller | Tax withholding |
Every row is classified by what it MEANT, not by its SEC code. A code is not a meaning: code P (“purchase”) also covers dividend reinvestment and employee stock purchase plans, and code S (“sale”) also covers 10b5-1 plan sales scheduled months earlier and option exercises sold the same day.
Across 30 days of all filings, $5.08bn of insider selling contained $3.50bn of plan sales and $0.46bn of exercise-and-sell. Only 29% was discretionary. Reading an unclassified feed badly overstates how much insiders decided.
Buys and sales are counted separately and never netted. They are different decisions by different people; a company where one officer bought while another sold is not “neutral”.
The holding line carries each insider's last reported position forward, so it shows the total held rather than a sawtooth of whoever traded that day. It covers only insiders who filed in the window.
“Filed late” counts calendar days past the two-business-day deadline with five days' grace, so a Thursday or Friday trade crossing a weekend is never flagged. It describes the company's filing discipline, not the trade.
Insider activity is descriptive. Nothing here is investment advice.
| 84 |
| $185.01 |
| $16k |
| 2026-10-01 | 3 co-filers Senior VP and Controller | Option exercise | 84 | $0.00 | — |
| 2026-10-01 | 3 co-filers Senior VP and Treasurer | Option exercise | 143 | $0.00 | — |
| 2026-08-18 | 4 co-filers EVP and General Counsel | Option exercise | 20,069 | $71.62 | $1.4m |
| 2026-08-18 | 4 co-filers EVP and General Counsel | Other | 6,414 | $224.07 | $1.4m |
| 2026-08-18 | 4 co-filers EVP and General Counsel | Exercise & sell | 13,655 | $223.92 | $3.1m |
| 2026-08-18 | 4 co-filers EVP and General Counsel | Option exercise | 20,069 | $0.00 | — |
| 2026-07-28 | 2 co-filers Senior VP and Treasurer | Open-market sale | 2,250 | $216.93 | $488k |
| 2026-07-27 | Atkinson Tracy A Director | Open-market sale | 2,295 | $218.05 | $500k |
| 2026-07-24 | 2 co-filers Senior VP and Treasurer | Open-market sale | 4,760 | $213.62 | $1.0m |
| 2026-07-24 | 5 co-filers President, Collins Aerospace | Option exercise | 12,600 | $97.65 | $1.2m |
| 2026-07-24 | 5 co-filers President, Collins Aerospace | Exercise & sell | 1,811 | $210.65 | $381k |
| 2026-07-24 | 5 co-filers President, Collins Aerospace | Other | 5,854 | $210.17 | $1.2m |
| 2026-07-24 | 5 co-filers President, Collins Aerospace | Exercise & sell | 6,746 | $210.20 | $1.4m |
| 2026-07-24 | 5 co-filers President, Collins Aerospace | Option exercise | 12,600 | $0.00 | — |
| 2026-07-01 | Jasper Philip J President, Raytheon | Grant | 20,860 | $0.00 | — |
| 2026-04-30 | Oliver George Director | Grant | 1,261 | $176.07 | — |
| 2026-04-30 | Work Robert O Director | Grant | 1,176 | $176.07 | — |
| 2026-04-30 | Rogers Brian C Director | Grant | 2,101 | $176.07 | — |
| 2026-04-30 | Reynolds Fredric Director | Grant | 1,346 | $176.07 | — |
| 2026-04-30 | Ramos Denise L Director | Grant | 1,959 | $176.07 | — |
| 2026-04-30 | Pawlikowski Ellen M Director | Grant | 1,261 | $176.07 | — |
| 2026-04-30 | Harris Bernard A Jr Director | Grant | 1,176 | $176.07 | — |
| 2026-04-30 | Caret Leanne G Director | Grant | 1,312 | $176.07 | — |
| 2026-04-30 | Atkinson Tracy A Director | Grant | 1,295 | $176.07 | — |
| 2026-02-23 | Williams Dantaya M EVP & Chief HR Officer | Open-market sale | 12,713 | $202.83 | $2.6m |
| 2026-02-19 | 9 co-filers EVP, Chief Financial Officer | Option exercise | 10,000 | $76.00 | $760k |
| 2026-02-19 | Maharajh Ramsaran EVP and General Counsel | Open-market sale | 15,124 | $204.65 | $3.1m |
| 2026-02-19 | 6 co-filers Chairman, President and CEO | Option exercise | 31,199 | $76.00 | $2.4m |
| 2026-02-19 | 9 co-filers EVP, Chief Financial Officer | Option exercise | 9,394 | $76.00 | $714k |
| 2026-02-19 | 6 co-filers Chairman, President and CEO | Exercise & sell | 1,041 | $205.25 | $214k |
| 2026-02-19 | 9 co-filers EVP, Chief Financial Officer | Other | 3,473 | $205.53 | $714k |
| 2026-02-19 | 6 co-filers Chairman, President and CEO | Exercise & sell | 11,420 | $204.70 | $2.3m |
| 2026-02-19 | 6 co-filers Chairman, President and CEO | Other | 11,604 | $204.33 | $2.4m |
| 2026-02-19 | 9 co-filers EVP, Chief Financial Officer | Other | 3,697 | $205.56 | $760k |
| 2026-02-19 | 6 co-filers Chairman, President and CEO | Exercise & sell | 51,107 | $203.57 | $10.4m |
| 2026-02-19 | 9 co-filers EVP, Chief Financial Officer | Exercise & sell | 5,921 | $205.54 | $1.2m |
EOD close · as of 2026-10-30
Where each multiple sits in its own 14-yr range · 98th 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
ROE 10% against ROIC 7% — 4% of the return on equity comes from leverage and buybacks rather than from the operating business.
What the company owes vs. what it holds
This shows debt/cash structure and net leverage. The year-by-year maturity schedule is on the Debt & Leverage tab.
Latest year: profit growth vs revenue growth
High operating leverage: profit moved 4.3× 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 |
|---|---|---|---|---|---|---|---|---|
| R&D | 5.4 | 5.4 | 4.6 | 4.2 | 4.0 | 4.1 | 3.6 | 3.2 |
| SG&A | 8.3 | 8.2 | 9.8 | 7.8 | 8.3 | 8.4 | 7.2 | 6.9 |
| Operating Income | 8.3 | 10.8 | -3.3 | 8.0 | 8.2 | 5.2 | 8.1 | 10.5 |
| Income Tax | 3.2 | 0.9 | 1.0 | 1.5 | 1.2 | 0.7 | 1.5 | 1.9 |
| Net Income | 15.2 | 12.2 | -6.2 | 6.0 | 7.7 | 4.6 | 5.9 | 7.6 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on RTX: price, valuation and headline fundamentals from SEC filings. The four questions at the top of the page are where the judgements live.
Earns -0.7pts against its cost of capital — capital is being consumed, not created.
| Period | ROIC | Cost of capital | Spread |
|---|---|---|---|
| FY2019 | 5.0% | 8.8% (today's — no rate published for this year) | -3.8pts |
| FY2020 | -1.6% | 8.8% (today's — no rate published for this year) | -10.4pts |
| FY2021 | 4.3% | 8.0% | -3.7pts |
| FY2022 | 4.5% | 7.7% | -3.2pts |
| FY2023 | 3.0% | 7.5% | -4.5pts |
| FY2024 | 5.5% | 7.2% | -1.7pts |
| FY2025 | 8.1% | 8.8% (today's — no rate published for this year) | -0.7pts |
| Now | 6.7% | 8.8% | -2.0pts |
| Fiscal year | Gross margin | Operating margin | Net margin |
|---|---|---|---|
| FY2016 | 47.0% | 14.4% | 8.8% |
| FY2017 | 48.1% | 13.6% | 7.6% |
| FY2018 | not reported | 8.3% | 15.2% |
| FY2019 | not reported | 10.8% | 12.2% |
| FY2020 | not reported | -3.3% | -6.2% |
| FY2021 | not reported | 8.0% | 6.0% |
| FY2022 | not reported | 8.2% | 7.7% |
| FY2023 | not reported | 5.2% | 4.6% |
| FY2024 | not reported | 8.1% | 5.9% |
| FY2025 | not reported | 10.5% | 7.6% |
Leverage and buybacks account for 4 points of the 10% return on equity in FY2025. The business earns 7% on the capital it employs; the rest is balance sheet.
ROE is on average equity; ROIC is NOPAT over average invested capital (debt plus equity less excess cash). The gap is not a single adjustment.
$53.0B of goodwill — 55% of invested capital. The gap is what was paid above the fair value of what was bought; it is real capital shareholders provided, so neither bar is the whole answer. With goodwill over half the base, the ex-goodwill figure divides by a small remainder and moves sharply — read it as a direction, not a precise rate.
ROIC ex-goodwill is 17.93% against 8.06% reported — the return is earned on a capital base inflated by what was paid for acquisitions, not by the operating business alone.
Converts 1.19x of reported profit into free cash flow over 4 years, with accruals negative.
Capex has been below depreciation for 7 consecutive years (0.56x on average over the last 5). Spending less than the asset base is consuming flatters free cash flow now and defers the cost — though depreciation also covers amortisation of acquired intangibles, which capex is not meant to replace.
Covers interest 3.5x under stress — adequate, without much room.
| EBITDA decline | Interest coverage |
|---|---|
| 0% | 4.99x |
| 5% | 4.74x |
| 10% | 4.50x |
| 15% | 4.25x |
| 20% | 4.00x |
| 25% | 3.75x |
| 30% | 3.50x |
| 35% | 3.25x |
| 40% | 3.00x |
| 45% | 2.75x |
| 50% | 2.50x |
| 55% | 2.25x |
| 60% | 2.00x |
Ladder as of 2025-12-31 (10-K); cash from the 2025-12-31 balance sheet; FCF from FY2025.
Balance sheet at 2025-12-31. Undrawn revolving credit is not shown: the tag is collected but not yet mapped through to the API.
Coverage is comfortable at 5.0x today but falls to 3.5x after a 30% EBITDA decline — the cushion is earnings, not liquidity.
At $199.40, free cash flow must compound 17.16%/yr for 10 years. It has done 17.62%/yr over 3 years.
| Fiscal year | FCF growth | Price requires |
|---|---|---|
| FY2023 | 12.0% | 17.2% |
| FY2024 | −17.1% | 17.2% |
| FY2025 | 75.1% | 17.2% |
The implied rate has been matched or beaten in 1 of the last 3 years.
| Step | Amount | Running total |
|---|---|---|
| Net income | $6.73B | $6.73B |
| Share-based comp | $519M | $7.25B |
| Other non-cash & working capital | $3.32B | $10.57B |
| Operating cash flow | $10.57B | $10.57B |
| Capex | −$2.63B | $7.94B |
| Free cash flow | $7.94B | $7.94B |
| FCF after SBC | $7.42B | $7.42B |
| Fiscal year | Revenue growth | Receivables growth | Gap |
|---|---|---|---|
| FY2020 | 24.8% | 5.8% | -18.9 points |
| FY2021 | 13.8% | 4.4% | -9.4 points |
| FY2022 | 4.2% | -5.7% | -9.9 points |
| FY2023 | 2.8% | 19.0% | 16.2 points |
| FY2024 | 17.1% | 1.3% | -15.9 points |
| FY2025 | 9.7% | 33.9% | 24.2 points |
| Fiscal year | DSO | DIO | DPO | Cash conversion cycle |
|---|---|---|---|---|
| FY2019 | 70.4 days | not reported | not reported | not reported |
| FY2020 | 59.7 days | not reported | not reported | not reported |
| FY2021 | 54.8 days | not reported | not reported | not reported |
| FY2022 | 49.6 days | not reported | not reported | not reported |
| FY2023 | 57.4 days | not reported | not reported | not reported |
| FY2024 | 49.6 days | not reported | not reported | not reported |
| FY2025 | 60.6 days | not reported | not reported | not reported |
| Fiscal year | Accruals / assets |
|---|---|
| FY2019 | not reported |
| FY2020 | not reported |
| FY2021 | not reported |
| FY2022 | -1.2 percent |
| FY2023 | -2.9 percent |
| FY2024 | -1.5 percent |
| FY2025 | -2.2 percent |
Below the line, the asset base is being consumed faster than it is replaced.
Below the line for 7 consecutive years to the latest.
Depreciation here includes amortisation of acquired intangibles — goodwill written down over time, customer lists, acquired technology. Capex does not replace those and is not meant to, so an acquisitive or asset-light company sits below 1.0 permanently and correctly. The signal is cleanest for capital-intensive businesses, where the two measure the same physical base. For that reason this informs the earnings-quality verdict but never caps it.
SBC is added back inside operating cash flow, so reported free cash flow treats shares issued to employees as free. Percent of revenue says how expensive the payroll is; percent of operating cash flow says how much of the cash exists only because the charge was added back. The buyback offset is buybacks over SBC — below 1.0 the repurchase does not cover the shares issued.
Figures are the latest fiscal year (FY2025) from the company's own filings, not a trailing-twelve-month window — Q2 reads fiscal years throughout so the cash-conversion ratios and these share one basis. A blank is a line the filer did not report; it is never read as zero.